HomeMy WebLinkAbout20211081 126 West Ave Site Plan LOC Estimate 2022-11-28Cost Estimate for Line of Credit
Planning Board No:20211081
Project No:19-146
Project:126 West Avenue
Location:126 West Avenue
Saratoga Springs, New York
Date:11/22/2022
Item Quantity Unit Unit Cost Subtotal
ON-SITE WORK
Clearing & Grading 0.5 Acre $4,000 $2,000
Demolition (House & Driveway)1 each $15,000 $15,000
Topsoiling/Seeding 1 each $400 $400
Silt Fence 500 LF $2.50 $1,250
Construction Entrance 1 each $500 $500
Water Service 2" HDPE 200 LF $15 $3,000
Sewer Service Connection-6"95 LF $20 $1,900
4' Drywell 1 each $1,500 $1,500
Catch Basin 1 each $1,000 $1,000
12" HDPE Storm Pipe 28 LF $24 $672
Sidewalks 850 SF $5 $4,250
Dry Swale 200 Cu Ft $10 $2,000
Parking Area
Asphalt Pavement 5850 SF $5 $29,250
Porous Pavement 2920 SF $12 $35,040
On-Site Total $97,762
On-Site Total X 0.25 $24,441
OFF-SITE WORK
Pavement Concrete Drive 244 SF $5 $1,220
Pavement Asphalt Drive 232 SF $5 $1,160
Concrete Sidewalk 1075 SF $5 $5,375
Concrete Curbing 80 LF $18 $1,440
Decorative Street Light 2 each $3,000 $6,000
Topsoil/Seeding in ROW 1 each $500 $500
Trees 2 each $400 $800
INFRASTRUCTURE
Sewer Service Connection-6"75 LF $20 $1,500
2" Copper Water Service 35 LF $15 $525
Tapping Sleeve & Valves 1 each $2,500 $2,500
12" HDPE Storm Pipe 21 LF $24 $504
Catch Basin 1 each $1,200 $1,200
Pavement Restoration 240 SF $4 $960
As Built Drawings 1 each $1,500 $2,000
Off-Site Total $25,684
Total Site Work
On-Site Total X 0.25 $24,441
Off-Site Total $25,684
Total $50,125
L.O.C. Amount $50,125