HomeMy WebLinkAbout20251025 30 Washington St Adelphi/Bethesda Site Plan Cost EstimateCost Estimate for Letter of Credit PB #XX.XXXX
Project No: 2020049
Project: 30 Washington
Location: 30 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
Hardscape
Concrete Pavement 500 SF $5.50 $2,750.00
Site Amenities
Landscaping 1 LS $5,000.00 $5,000.00
Utilities
6" PVC Sanitary line 12 LF $55.00 $632.50
6" DIP Waterline 12 LF $90.00 $1,080.00
On-Site Total $12,462.50
On-Site Total X .25 $3,115.63
OFF-SITE WORK
Utilities
Traffic Control 1 LS $15,000.00 $15,000.00
6" PVC Sanitary line 29 LF $55.00 $1,595.00
6" DIP Waterline 24 LF $90.00 $2,160.00
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 423 SF $5.50 $2,326.50
Amenities
Deciduous Trees 2 EA $700.00 $1,400.00
Decorative Street Light 1 EA $2,000.00 $2,000.00
As Built Drawings 1 LS $2,500.00 $2,500.00
Off-Site Total $36,531.50
Total Site Work $48,994.00
Letter of Credit Amounts
Total off-site work $36,531.50
Total on-site work x .25 $3,115.63
Total $39,647.13
L.O.C. amount $40,000.00