HomeMy WebLinkAbout20260745 673 Crescent Ave Subdivision Cost EstimateCost Estimate for Letter of Credit
Planning Board No.: 202xxxxx
Project: 673 Crescent Ave Subdivision
Location: 673 Crescent Ave
Saratoga Springs, NY
Date: 8/17/2025
Firm Name & Preparer: The LA Group (Job # 2026018)
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 $750.00 $750.00 0% $750.00
2 Site Clearing and Preparation 1 LS $4,000.00 $4,000.00 0% $4,000.00
3 Construction Entrance 1 EA $750.00 $750.00 0% $750.00
Site Utilities
4 6" PVC Sanitary Line 90 LF $50.00 $4,500.00 0% $4,500.00
5 3/4" Copper Water Line 90 LF $40.00 $3,600.00 0% $3,600.00
Total onsite Work $13,600.00 $13,600.00
Total onsite X.25 $3,400.00 $3,400.00
Off Site (All infrastructure & amenities to be dedicated to the City)
Item # Item/Remarks Quantity Unit Subtotal % Complete Reduced $
Misc.
6 Demolition (Asphalt) 710 SF $1.50 $1,065.00 0% $1,065.00
7 Pavement Patch (Backfill, Subbase, Binder, Top) 710 SF $8.00 $5,680.00 0% $5,680.00
Site Utilities
8 Sanitary Sewer Connection 2 EA $2,500.00 $5,000.00 0% $5,000.00
9 6" PVC Sanitary Line 90 LF $50.00 $4,500.00 0% $4,500.00
10 3/4" Water Service Connection 2 EA $1,000.00 $2,000.00 0% $2,000.00
11 3/4" Copper Water Line 45 LF $40.00 $1,800.00 0% $1,800.00
12 3/4" Curb Stop 2 EA $600.00 $1,200.00 0% $1,200.00
13 As Built Drawings 1 LS $2,500.00 $2,500.00 0% $2,500.00
Total offsite Work $23,745.00 $23,745.00
Total On-Site Work X25% $3,400.00
Total Off-Site work $23,745.00
Total = $27,145.00 * New LOC Reduced Amount = XXXX
LOC Amount = $27,500.00
2026-08-07 LOC.xls
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% = $6,875.00 (25% LOC Amount)
2026-08-07 LOC.xls