HomeMy WebLinkAbout20210764 13 Bowman Subdivision LLC Cost Estimate for Letter of Credit PB#20210764
Project No: 2021020
Project: Miller 13 Bowman Street
Location: 13 Bowman Street
Saratoga Springs, New York
Date: 11/23/2021
Item Quantity Unit Unit Cost Subtotal
ON-SITE WORK
Site Preparation and Grading
Erosion Control (including silt fence & inlet prot.) 1 LS $1,000.00 $1,000.00
Site Clearing and Preparation 1 LS $2,000.00 $2,000.00
Construction Entrance 2 EA $500.00 $1,000.00
Utility
6" PVC Sanitary Lines 12 LF $30.00 $360.00
E/one Grinder Pump 2 EA $4,000.00 $8,000.00
1-1/4" HDPE Sanitary Force Main 65 LF $25.00 $1,625.00
Forcemain fitting and valves 1 LS $600.00 $600.00
Copper Water Service/Connection 25 LF $40.00 $1,000.00
On-Site Total $15,585.00
On-Site Total X 0.25 $3,896.25
OFF-SITE WORK
Seed R.O.W. 1 LS $500.00 $500.00
Concrete Walk 600 SF $6.00 $3,600.00
Pavement Patch (Granular Backfill, Subbase, Binder) 200 SF $5.00 $1,000.00
Decorative Lights 1 EA $3,000.00 $3,000.00
1-1/4" HDPE Sanitary Force Main 30 LF $25.00 $750.00
Sanitary Sewer Connection 2 EA $500.00 $1,000.00
Copper Water Service/Connection 35 LF $40.00 $1,400.00
Curbing 85 LF $25.00 $2,125.00
As Built Drawings 1 LS $2,500.00 $2,500.00
Off-Site Total $15,875.00
Letter of Credit Amounts
Total on-site work x 0.25 $3,896.25
Total off-site work $15,875.00
Total $19,771.25
L.O.C. amount $20,000.00