Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
20260708 269 Broadway Site Plan Review Cost Estimate
Cost Estimate for Letter of Credit (Template) (Note: This is not an all inclusive list. Please adjust for project specifics.) Planning Board No.: Project: 269 Broadway Location: 269 Broadway Saratoga Springs, NY Date: 8/14/2026 Firm Name & Preparer: Studio A Landscape Architecture & Engineering, D.P.C. 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 Mobilization 1.00 LS $35,000.00 $35,000.00 0% $35,000.00 2 Clearing & Grubbing 260.00 CY $85.00 $22,100.00 0% $22,100.00 3 Misc. Erosion Control Measures 1 LS $25,000.00 $25,000.00 0%$25,000.00 Demolition 4 Asphalt Removal 8,645 SF $4.00 $34,580.00 0% $34,580.00 5 Concrete Removal 824 SF $5.00 $4,120.00 0% $4,120.00 6 Utility Reclocation, Removal, Abandonment 1 LS $20,000.00 $20,000.00 0% $20,000.00 Hard Scape 7 Permable Pavers 230 SF $30.00 $6,900.00 0% $6,900.00 8 Subbase (for Permeable Pavers) 9 CY $50.00 $425.93 0% $425.93 9 Green Roof 767 SF $100.00 $76,700.00 0% $76,700.00 10 Decomposed Granite 246 SF $30.00 $7,380.00 0% $7,380.00 11 Concrete Sidewalk 824 SF $15.00 $12,360.00 0% $12,360.00 12 Subbase (for Concrete Sidewalk) 31 CY $50.00 $1,525.93 0% $1,525.93 13 Concrete Driveway Apron 306 SF $20.00 $6,120.00 0% $6,120.00 14 Subbase (for Concrete Driveway Apron) 11 CY $50.00 $566.67 0% $566.67 15 Stepping Stones 27 EA $20.00 $540.00 0% $540.00 Site Amenities 16 Traffic Signs (Remove and Reset) 11 EA $1,200.00 $13,200.00 0% $13,200.00 17 Bench 3 EA $1,500.00 $4,500.00 0% $4,500.00 18 Site Lighting (Remove and Reset/Relocate/New Fixture) 1 LS $20,000.00 $20,000.00 0% $20,000.00 19 Raised Plant Bed Walls 636 IN $12.20 $7,759.20 0% $7,759.20 20 Raised Plant Bed Filter Media 4 CY $50.00 $195.68 0% $195.68 Site Water 21 6" DIP Class 52 Water Main 32 LF $110.00 $3,520.00 0% $3,520.00 22 Water Fittings 1 LS $2,000.00 $2,000.00 0% $2,000.00 Site Sanitary 23 8" SDR-26 Sanitary Line & Stone 16 LF $100.00 $1,600.00 0% $1,600.00 Site Storm 24 Roof Leader (8" HDPE) 100 LF $25.00 $2,500.00 0% $2,500.00 25 12" HDPE Storm Drain & Stone 266 LF $50.00 $13,300.00 0% $13,300.00 26 Manhole Structure 2 EA $2,500.00 $5,000.00 0% $5,000.00 27 Infiltration Chambers 9 EA $560.00 $5,040.00 0% $5,040.00 Landscaping 28 Topsoil/Seed/Mulch 310 SF $7.00 $2,170.00 0% $2,170.00 29 Deciduous Trees 9 EA $800.00 $7,200.00 0% $7,200.00 30 Shrubs 109 EA $100.00 $10,900.00 0%$10,900.00 269 Broadway LOC 7-16-2206.xls Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ Total onsite Work $352,203.40 $352,203.40 Total onsite X.25 $88,050.85 $88,050.85 Off Site (All infrastructure & amenities to be dedicated to the City) Item # Item/Remarks Quantity Unit Unit Cost Subtotal % Complete Reduced $ Site Preparation and Grading 31 Clearing & Grubbing 0.06 AC $1,500.00 $84.57 0% $84.57 Demolition 32 Asphalt Removal 482 SF $4.00 $1,928.00 0% $1,928.00 33 Concrete Removal 1,270 SF $5.00 $6,350.00 0% $6,350.00 34 Curb Removal 84 LF $10.00 $840.00 0% $840.00 35 Sawcut Pavement 260 LF $10.00 $2,600.00 0% $2,600.00 Road Construction 36 CIP Conc. Curbing 84 LF $30.00 $2,520.00 0% $2,520.00 37 Asphalt Pavement (inc. subbase) 482 SF $55.00 $26,510.00 0% $26,510.00 38 Concrete Sidewalk with Radiant Heating 1,451 SF $30.00 $43,530.00 0% $43,530.00 39 Subbase (for Concrete Sidewalk) 54 CY $50.00 $2,687.04 0% $2,687.04 Site Amenities 40 Traffic Signs (Remove and Reset) 1 EA $250.00 $250.00 0% $250.00 Off Site Water 41 6" Mueller Gate Valve 2 EA $500.00 $1,000.00 0% $1,000.00 Tapping Sleeve 2 EA $6,500.00 $13,000.00 0% $13,000.00 42 Water Fittings 1 LS $5,000.00 $5,000.00 0% $5,000.00 43 Testing & Disinfection 1 LS $1,000.00 $1,000.00 0% $1,000.00 Off Site Sanitary 44 Saddle Connection 1 EA $1,500.00 $1,500.00 0% $1,500.00 Off Site Storm 45 Storm Connection 1 EA $1,500.00 $1,500.00 0% $1,500.00 Landscaping 46 Topsoil/Seed/Mulch 310 SF $7.00 $2,170.00 0% $2,170.00 47 Deciduous Trees 3 EA $750.00 $2,250.00 0% $2,250.00 Misc. 48 As-built Drawing 1 LS $6,000.00 $6,000.00 0% $6,000.00 Total offsite Work $120,719.61 $120,719.61 Total On-Site Work X25%$88,050.85 Total Off-Site work $120,719.61 Total LOC Amount = $208,770.46 * New LOC Reduced Amount = $208,770.46 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% = $52,192.61 269 Broadway LOC 7-16-2206.xls