HomeMy WebLinkAbout20260672 624 N Broadway Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 202xxxxx
Project: 624 North Broadway
Location:
Date: 8/7/2026
Firm Name & Preparer: The LA Group (Job # 2026027) Abigail Neill
On Site (All infrastructure & amenities on private property)
Item #Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $
Site Preparation and Grading
1 Erosion Control (including silt fence)1 LS $1,500.00 $1,500.00 0%$1,500.00
2 Site Clearing, Preparation, & Building Demo 1 LS $50,000.00 $50,000.00 0%$50,000.00
3 Construction Entrance 1 EA $500.00 $500.00 0%$500.00
Site Utilities
4 6" PVC Sanitary Line 14 LF $50.00 $700.00 0%$700.00
5 4" DIP Water Line 16 LF $70.00 $1,120.00 0%$1,120.00
6 12" HDPE Storm Pipe 82 LF $45.00 $3,690.00 0%$3,690.00
7 Catch Basin 2 EA $3,000.00 $6,000.00 0%$6,000.00
Misc
8 Concrete Walk & Pavers 282 SF $7.00 $1,974.00 0%$1,974.00
9 Pavement (Backfill, Subbase, Binder, Top)3,254 SF $6.00 $19,524.00 0%$19,524.00
10 Trees 14 EA $600.00 $8,400.00 0%$8,400.00
11 Perennials, Topsoil & Seed 1 LS $5,000.00 $5,000.00 0%$5,000.00
12 Shrubs 18 EA $250.00 $4,500.00 0%$4,500.00
13 Retaining Wall 1 LS $8,000.00 $8,000.00 0%$8,000.00
Total onsite Work $110,908.00 $110,908.00
Total onsite X.25 $27,727.00 $27,727.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Misc.
14 Demolition (Concrete, Curb, Asphalt)1 LS $2,000.00 $2,000.00 0%$2,000.00
15 Concrete Walk 917 SF $7.00 $6,419.00 0%$6,419.00
16 Pavement Patch (Backfill, Subbase, Binder, Top)491 SF $9.00 $4,419.00 0%$4,419.00
17 Curbing 23 LF $35.00 $805.00 0%$805.00
18 Trees 2 EA $600.00 $1,200.00 0%$1,200.00
Site Utilities
19 Sanitary Sewer Connection 1 EA $2,500.00 $2,500.00 0%$2,500.00
20 6" PVC Sanitary Line 28 LF $50.00 $1,400.00 0%$1,400.00
21 4" Water Service Connection 1 EA $4,500.00 $4,500.00 0%$4,500.00
22 4" DIP Water Line 32 LF $70.00 $2,240.00 0%$2,240.00
23 12" HDPE Storm Pipe 21 LF $45.00 $945.00 0%$945.00
Saratoga Springs, NY
624 North Broadway
2026-07-31 624 North Broadway LOC
24 As Built Drawings 1 LS $2,000.00 $2,000.00 0%$2,000.00
Total offsite Work $28,428.00 $28,428.00
Total On-Site Work X25%$27,727.00
Total Off-Site work $28,428.00
Total = $56,155.00 * New LOC Reduced Amount = XXXX
LOC Amount = $56,500.00
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% = $14,125.00 (25% LOC Amount)
2026-07-31 624 North Broadway LOC