HomeMy WebLinkAbout20250518 East Ave, Covell Ave, North Ave Final Subdivision Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 202xxxxx
Project: East Ave Subdivision
Location: East Ave
Saratoga Springs, NY
Date: 6/13/2025
Firm Name & Preparer: The LA Group (Job # 2025025)
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 $500.00 $500.00 0%$500.00
2 Site Clearing and Preparation 1 LS $10,000.00 $10,000.00 0%$10,000.00
3 Construction Entrance 6 EA $750.00 $4,500.00 0%$4,500.00
Total onsite Work $15,000.00 $15,000.00
Total onsite X.25 $3,750.00 $3,750.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item #Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Misc.
4 Demolition (Asphalt)1395 SF $1.50 $2,092.50 0%$2,092.50
5 Concrete Walk 3,435 SF $8.00 $27,480.00 0%$27,480.00
6 Pavement Patch (Backfill, Subbase, Binder, Top)1,395 SF $6.50 $9,067.50 0%$9,067.50
7 Pavement (Driveway)1,260 SF $5.00 $6,300.00 0%$6,300.00
8 Trees 15 EA $750.00 $11,250.00 0%$11,250.00
9 Lighting 2 EA $4,000.00 $8,000.00 0%$8,000.00
Site Utilities
10 Sanitary Sewer Connection 6 EA $2,500.00 $15,000.00 0%$15,000.00
11 6" PVC Sanitary Line 160 LF $50.00 $8,000.00 0%$8,000.00
12 3/4" Water Service Connection 6 EA $1,000.00 $6,000.00 0%$6,000.00
13 3/4" Copper Water Line 125 LF $40.00 $5,000.00 0%$5,000.00
14 3/4" Curb Stop 6 EA $600.00 $3,600.00 0%$3,600.00
15 As Built Drawings 1 LS $2,500.00 $2,500.00 0%$2,500.00
Total offsite Work $104,290.00 $104,290.00
Total On-Site Work X25%$3,750.00
Total Off-Site work $104,290.00
Total = $108,040.00 * New LOC Reduced Amount = XXXX
LOC Amount = $108,500.00
City LOC Approval / Date City LOC Reduction Approval /Date
2025-06-13 LOC.xls
* LOC cannot be reduced to less than 25% of the original LOC amount.
Maximum Reduction 75% = $27,125.00 (25% LOC Amount)
2025-06-13 LOC.xls