HomeMy WebLinkAbout20260778 58 Washington St Site Plan Cost EstimateCost Estimate for Letter of Credit
Planning Board No.:
Project:
Location:
Saratoga Springs, NY
Date: 8/28/2026
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 $2,500.00 $2,500.00 0% $2,500.00
2 Rough Grading 1 LS $8,000.00 $8,000.00 0% $8,000.00
3 Erosion Control Measures 1 LS $5,000.00 $5,000.00 0% $5,000.00
4 Construction Entrance 1 EA $1,200.00 $1,200.00 0% $1,200.00
Demolition
5 Fence Removal 1 LS $3,000.00 $3,000.00 0% $3,000.00
6 Asphalt Removal 7,055 SF $1.50 $10,582.50 0% $10,582.50
7 Gravel Removal 4,055 SF $0.75 $3,041.25 0% $3,041.25
Hard Scape
8 Concrete Sidewalk 75 SF $10.00 $750.00 0% $750.00
Landscaping
9 Landscaping 1 LS $5,000.00 $5,000.00 0% $5,000.00
Total onsite Work $39,073.75 $39,073.75
Total onsite X.25 $9,768.44 $9,768.44
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Demolition
10 Concrete Removal 1,500 SF $2.50 $3,750.00 0% $3,750.00
11 Asphalt Removal 2,045 SF $1.50 $3,067.50 0% $3,067.50
12 Remove Cobra Light 2 EA $2,500.00 $5,000.00 0% $5,000.00
13 Cut/Remove Water Line 1 LS $2,500.00 $2,500.00 0% $2,500.00
Road Construction
13 Asphalt Pavement 1,700 SF $8.00 $13,600.00 0% $13,600.00
14 Concrete Curbing 445 LF $40.00 $17,800.00 0% $17,800.00
15 Concrete Sidewalk 2,310 SF $10.00 $23,100.00 0% $23,100.00
Site Amenities
16 Decrotive Street Light 5 EA $4,500.00 $22,500.00 0% $22,500.00
Off Site Water
58 Washington Street - Hotel
58 Washington Street - Hotel
58 Washington - LOC Estimate
17 6" DIP Water Main 32 LF $85.00 $2,720.00 0% $2,720.00
18 S.S. Tapping Sleeve and Valve Connection 1 EA $3,000.00 $3,000.00 0% $3,000.00
Site Sanitary
19 8" PVC Sanitary Service 35 EA $60.00 $2,100.00 0% $2,100.00
20 Pipe connection 1 EA $3,000.00 $3,000.00 0% $3,000.00
Site Storm
20 8" HDPE Storm Line 14 LF $35.00 $490.00 0% $490.00
21 12" HDPE Storm Line 320 LF $45.00 $14,400.00 0% $14,400.00
22 Catch Basin 3 EA $3,500.00 $10,500.00 0% $10,500.00
23 Connect to Existing Catch Basin 1 EA $1,500.00 $1,500.00 0% $1,500.00
Landscaping
24 Topsoil/Seed/Mulch 1 LS $1,000.00 $1,000.00 0% $1,000.00
25 Street Trees 3 EA $350.00 $1,050.00 0% $1,050.00
Misc.
26 As-built Drawing 1 LS $3,000.00 $3,000.00 0% $3,000.00
Total offsite Work $134,077.50 $134,077.50
Total On-Site Work X25% $9,768.44
Total Off-Site work $134,077.50
Total LOC Amount = $143,900.00 * New LOC Reduced Amount = $143,900.00
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% = $35,975.00
58 Washington - LOC Estimate