WS - C - Village Drive Extension Cost Estimates

ESTIMATED CONSTRUCTION COSTS PROJECT: VILLAGE DRIVE EXTENSION - ADJACENT TO BURD PROPERTY LOCATION: Tiffin, Iowa DATE: February 7, 2024 TOTAL COST ADJACENT TO BURD PROPERTY <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> <th colspan="7">TOTAL QUANTITIES</th> </tr> <tr> <td>1</td> <td>2010-D</td> <td>Strip, Stockpile, and Repspread Topsoil (6")</td> <td>CY</td> <td>580</td> <td>$8.60</td> <td>$4,988.00</td> </tr> <tr> <td>2</td> <td>2010-E</td> <td>Excavation, Class 10</td> <td>CY</td> <td>1,300</td> <td>$3.40</td> <td>$4,420.00</td> </tr> <tr> <td>3</td> <td>2010-G</td> <td>Subgrade Prep, Roadway</td> <td>SY</td> <td>1,052</td> <td>$1.95</td> <td>$2,051.40</td> </tr> <tr> <td>4</td> <td>2010-I</td> <td>Subbase, Modified, 6-inch Thick (Street)</td> <td>SY</td> <td>1,052</td> <td>$7.40</td> <td>$7,784.80</td> </tr> <tr> <td>5</td> <td>4040-A</td> <td>Subdrain Tile, HDPE With Porous Backfill, 6" Dia.</td> <td>LF</td> <td>480</td> <td>$16.30</td> <td>$7,824.00</td> </tr> <tr> <td>6</td> <td>5010-A</td> <td>Water Main With Fittings, Trenched, 8" Dia. PVC</td> <td>LF</td> <td>206</td> <td>$50.10</td> <td>$10,320.60</td> </tr> <tr> <td>7</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>8</td> <td>7010-A</td> <td>Pavement, Mainline PCC, 8" Thick (31' assumed)</td> <td>SY</td> <td>891.0</td> <td>$55.30</td> <td>$49,272.30</td> </tr> <tr> <td>9</td> <td>9010-B</td> <td>Hydraulic Seeding, Fertilizing, and Mulching</td> <td>Ac</td> <td>0.50</td> <td>$3,250.00</td> <td>$1,625.00</td> </tr> <tr> <th colspan="6">TOTAL COST ADJACENT TO PURD PROPERTY (less sidewalk) =</th> <th>$95,486.10</th> </tr> <tr> <td></td> <td>7030-E</td> <td>Sidewalk, PCC, 4" - 6' Wide (South Side Only)</td> <td>SY</td> <td>160.0</td> <td>$30.00</td> <td>$4,800.00</td> </tr> <tr> <th colspan="6">BURD PORTION =</th> <th>$52,543.05</th> </tr> <tr> <th colspan="6">THE VILLAGES PORTION =</th> <th>$47,743.05</th> </tr> </table>