HomeMy WebLinkAbout20251031 19 Washington St Adelphi/Bethesda Site Plan Cost EstimateCost Estimate for Letter of Credit PB #XX.XXXX
Project No: 2020049
Project: 19 Washington
Location: 19 Washington Street
Saratoga Springs, New York
Date: 10/31/2025
ON-SITE WORK
Item Quantity Unit Unit Cost Subtotal
Site Preparation and Grading
Erosion Control (including silt fence & construction access)1 LS $3,000.00 $3,000.00
Demolition 1 LS $15,000.00 $15,000.00
Hardscape
Concrete Pavement 148 SF $5.50 $814.00
Pavers 1,065 SF $7.00 $7,455.00
Site Amenities
Landscaping 1 LS $10,000.00 $10,000.00
Fence 25 LF $45.00 $1,125.00
Concrete Curb 137 LF $40.00 $5,480.00
Utilities
6" PVC Sanitary line 5 LF $55.00 $275.00
8" HDPE 98 LF $40.00 $3,920.00
6" DIP Waterline 6 LF $90.00 $540.00
Yard Drain 3 EA $1,750.00 $5,250.00
Trench Drain 1 LS $3,000.00 $3,000.00
Storm Connection 1 LS $1,500.00 $1,500.00
On-Site Total $57,359.00
On-Site Total X .25 $14,339.75
OFF-SITE WORK
Utilities
Traffic Control 1 LS $15,000.00 $15,000.00
6" PVC Sanitary line 22 LF $55.00 $1,210.00
6" DIP Waterline 28 LF $90.00 $2,520.00
Water Service Curb Box 1 EA $750.00 $750.00
Sanitary Connection 1 LS $1,500.00 $1,500.00
10" Water Main Connection 1 EA $4,500.00 $4,500.00
10"x6" Tee / Valve 1 EA $2,800.00 $2,800.00
Hardscape
Concrete Sidewalk 460 SF $5.50 $2,530.00
Amenities
Decorative Street Light-Relocated 1 EA $1,000.00 $1,000.00
As Built Drawings 1 LS $2,500.00 $2,500.00
Off-Site Total $34,310.00
Total Site Work $91,669.00
Letter of Credit Amounts
Total off-site work $34,310.00
Total on-site work x .25 $14,339.75
Subtotal $48,649.75
L.O.C. amount $50,000.00