HomeMy WebLinkAbout20260656 11 Federal St Site Plan LOC EstimateCost Estimate for Letter of Credit
Planning Board No.:
Project:
Location:
Saratoga Springs, NY
Date: 7/29/2026
Firm Name & Preparer: The LA Group, Matt Brobston
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 $6,000.00 $6,000.00 0%$6,000.00
2 Rough Grading 1 LS $15,000.00 $15,000.00 0%$15,000.00
3 Erosion Control Measures 1 LS $8,000.00 $8,000.00 0%$8,000.00
4 Construction Entrance 1 EA $1,200.00 $1,200.00 0%$1,200.00
Demolition
5 Building Removal 1 EA $30,000.00 $30,000.00 0%$30,000.00
6 Asphalt Removal 34,100 SF $1.50 $51,150.00 0%$51,150.00
7 Concrete Removal 4,500 SF $2.50 $11,250.00 0%$11,250.00
Hard Scape
8 Concrete Curbing 100 LF $40.00 $4,000.00 0%$4,000.00
9 Concrete Sidewalk 5,425 SF $10.00 $54,250.00 0%$54,250.00
10 Asphalt Pavement 1,090 SF $8.00 $8,720.00 0%$8,720.00
Site Amenities
11 Bollards 12 EA $350.00 $4,200.00 0%$4,200.00
Site Water
12 4" DIP Water Main 20 LF $85.00 $1,700.00 0%$1,700.00
Site Sanitary
13 8" PVC Sanitary Line 55 LF $60.00 $3,300.00 0%$3,300.00
Site Storm
14 15" HDPE Storm Drain 55 LF $40.00 $2,200.00 0%$2,200.00
15 48" HDPE Storm Drain 210 LF $75.00 $15,750.00 0%$15,750.00
16 Outlet Control Structure 1 LS $4,000.00 $4,000.00 0%$4,000.00
17 Hydrodynamic Separator 1 LS $18,000.00 $18,000.00 0%$18,000.00
18 Green Roof 10480 SF $15.00 $157,200.00 0%$157,200.00
Landscaping
19 Topsoil/Seed/Mulch 1 LS $5,000.00 $5,000.00 0%$5,000.00
Total onsite Work $400,920.00 $400,920.00
Total onsite X.25 $100,230.00 $100,230.00
CONGRESS FEDERAL STREET MIXED DEVELOPMENT
11 Federal
Congress Federal - LOC Estimate.xls
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Road Construction
20 Asphalt Pavement 750 SF $8.00 $6,000.00 0%$6,000.00
21 Concrete Curbing 530 LF $40.00 $21,200.00 0%$21,200.00
22 Concrete Sidewalk 1,350 SF $10.00 $13,500.00 0%$13,500.00
Site Amenities
23 Decrotive Street Light 11 EA $4,500.00 $49,500.00 0%$49,500.00
Off Site Water
24 4" DIP Water Main 60 LF $85.00 $5,100.00 0%$5,100.00
25 S.S. Tapping Sleeve and Valve Connection 2 EA $3,000.00 $6,000.00 0%$6,000.00
Site Sanitary
26 8" PVC Sanitary Service 42 EA $60.00 $2,520.00 0%$2,520.00
27 Pipe connection 1 EA $3,000.00 $3,000.00 0%$3,000.00
Site Storm
28 15" HDPE Storm Line 35 LF $40.00 $1,400.00 0%$1,400.00
Landscaping
29 Topsoil/Seed/Mulch 1 LS $2,000.00 $2,000.00 0%$2,000.00
30 Street Trees 9 EA $300.00 $2,700.00 0%$2,700.00
Misc.
31 As-built Drawing 1 LS $3,000.00 $3,000.00 0%$3,000.00
Total offsite Work $115,920.00 $115,920.00
Total On-Site Work X25%$100,230.00
Total Off-Site work $115,920.00
Total LOC Amount = $216,200.00 * New LOC Reduced Amount = $216,200.00
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% = $54,050.00
Congress Federal - LOC Estimate.xls