HomeMy WebLinkAbout20260595 359 Ballston Ave Center For the Family Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.:
Project: Saratoga Center for the Family
Location: 359 Ballston Avenue
Saratoga Springs, NY
Date: 7/15/2026
Firm Name & Preparer: The LA Group, Matt Brobston Page 1 of 2
On Site (All infrastructure & amenities on private property)
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Clearing & Grubbing 1 LS $5,000.00 $5,000.00 0%$5,000.00
2 Rough Grading 1 LS $5,000.00 $5,000.00 0%$5,000.00
3 Erosion Control Measures 1 LS $3,500.00 $3,500.00 0%$3,500.00
4 Construction Entrance 1 EA $1,200.00 $1,200.00 0%$1,200.00
Demolition
7 Playground Removal 1 EA $5,000.00 $5,000.00 0%$5,000.00
8 Asphalt Removal 6,450 SF $1.50 $9,675.00 0%$9,675.00
9 Concrete Removal 1,800 SF $2.50 $4,500.00 0%$4,500.00
Hard Scape
12 CIP Curbing 150 LF $40.00 $6,000.00 0%$6,000.00
13 Concrete Sidewalk 285 SF $5.50 $1,567.50 0%$1,567.50
14 Asphalt 140 LF $5.25 $735.00 0%$735.00
15 Pavers 625 SF $15.00 $9,375.00 0%$9,375.00
Site Amenities
16 Striping 1 LS $350.00 $350.00 0%$350.00
18 Pergola 1 EA $5,000.00 $5,000.00 0%$5,000.00
Site Water
22 1" type K copper water service 340 LF $90.00 $30,600.00 0%$30,600.00
23 Water Fittings 1 LF $500.00 $500.00 0%$500.00
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Sanitary
27 4" SDR-26 Sanitary Line & Stone 90 LF $60.00 $5,400.00 0%$5,400.00
Landscaping
39 Topsoil/Seed/Mulch 1 CY $8,000.00 $8,000.00 0%$8,000.00
40 Deciduous Trees 18 EA $300.00 $5,400.00 0%$5,400.00
41 Shrubs 30 EA $120.00 $3,600.00 0%$3,600.00
Ground cover 124 EA $2.00 $248.00 0%$248.00
Total onsite Work $110,402.50 $110,402.50
Total onsite X.25 $27,600.63 $27,600.63
Saratoga Center for the Family - LOC Estimate
Total On-Site Work X25%$27,600.63
Total Off-Site work $0.00
Total LOC Amount = $27,600.63 * New LOC Reduced Amount = $27,600.63
City LOC Approval / Date City LOC Reduction Approval /Date
* LOC cannot be reduced to less than 25% of the original LOC amount.
Maximum Reduction 75% = $6,900.16
Saratoga Center for the Family - LOC Estimate