WS - C - Village Drive Extension Cost Estimates

ESTIMATED CONSTRUCTION COSTS PROJECT: VILLAGE DRIVE EXTENSION - ADJACENT TO TOWER LOCATION: Tiffin, Iowa DATE: April 18, 2024 TOTAL COST ADJACENT TO WATER TOWER <table> <tr> <th>ITEM NO.</th> <th>ITEM CODE</th> <th>DESCRIPTION</th> <th>UNIT</th> <th>EST Quant.</th> <th>UNIT PRICE</th> <th>TOTAL PRICE</th> </tr> <tr> <td>1</td> <td>2010-D</td> <td>Strip, Stockpile, and Repspread Topsoil (6")</td> <td>CY</td> <td>750</td> <td>$8.60</td> <td>$6,450.00</td> </tr> <tr> <td>2</td> <td>2010-E</td> <td>Excavation, Class 10</td> <td>CY</td> <td>3,100</td> <td>$3.40</td> <td>$10,540.00</td> </tr> <tr> <td>3</td> <td>2010-G</td> <td>Subgrade Prep, Roadway</td> <td>SY</td> <td>800</td> <td>$1.95</td> <td>$1,560.00</td> </tr> <tr> <td>4</td> <td>2010-I</td> <td>Subbase, Modified, 6-inch Thick</td> <td>SY</td> <td>800</td> <td>$7.40</td> <td>$5,920.00</td> </tr> <tr> <td>5</td> <td>4010-A</td> <td>Sanitary Sewer Gravity Main, PVC, 8" Dia.</td> <td>LF</td> <td>200</td> <td>$48.80</td> <td>$9,760.00</td> </tr> <tr> <td>6</td> <td>4020-A</td> <td>Storm Sewer Main, 15" RCP</td> <td>LF</td> <td>200</td> <td>$72.10</td> <td>$14,420.00</td> </tr> <tr> <td>7</td> <td>4040-A</td> <td>Subdrain Tile, HDPE With Porous Backfill, 6" Dia.</td> <td>LF</td> <td>200</td> <td>$16.30</td> <td>$3,260.00</td> </tr> <tr> <td>8</td> <td>5010-A</td> <td>Water Main With Fittings, Trenched, 8" Dia. PVC</td> <td>LF</td> <td>200</td> <td>$50.10</td> <td>$10,020.00</td> </tr> <tr> <td>9</td> <td>5020-B</td> <td>MJ Gate Valve, 8" Dia. complete with Valve Box</td> <td>EA</td> <td>1</td> <td>$2,400.00</td> <td>$2,400.00</td> </tr> <tr> <td>10</td> <td>5020-C</td> <td>Fire Hydrant Assembly</td> <td>EA</td> <td>1</td> <td>$7,200.00</td> <td>$7,200.00</td> </tr> <tr> <td>11</td> <td>7010-A</td> <td>Pavement, Mainline PCC, 8" Thick (31' assumed)</td> <td>SY</td> <td>689.0</td> <td>$55.30</td> <td>$38,101.70</td> </tr> <tr> <td>12</td> <td>9010-B</td> <td>Hydraulic Seeding, Fertilizing, and Mulching</td> <td>Ac</td> <td>0.75</td> <td>$3,250.00</td> <td>$2,437.50</td> </tr> <tr> <td>13</td> <td>9071-A</td> <td>Retaining Wall, Segmental Block (City Portion Only)</td> <td>SF</td> <td>6,470</td> <td>$55.00</td> <td>$355,850.00</td> </tr> </table> TOTAL COST ADJACENT TO WATER TOWER (LESS RETAINING WALL) = $112,069.20 <table> <tr> <th></th> <th></th> <th></th> <th></th> </tr> <tr> <td></td> <td>CITY PORTION (Incl. Ret. Wall)</td> <td>=</td> <td>$411,884.60</td> </tr> <tr> <td></td> <td>THE VILLAGES PORTION =</td> <td></td> <td>$56,034.60</td> </tr> </table>