Mansour Edlin Consulting 1515 Mockingbird Lane Charlotte, NC 28209 Oaks Commerce Center Water & Sanitary Sewer Improvements Phase I - Concept Utility Plan Gravity Sanitary Sewer A1 Connect to Existing Gravity Line 1 ls $2,000.00 $2,000.00 A2 8" Gravity Sewer Line - Stowe PS to Plantation Pipeline 2000 lf $40.00 $80,000.00 A3 Sewer Laterals 4 ea $2,000.00 $8,000.00 A4 Precast Manholes 10 ea $3,000.00 $30,000.00 A5 Bore & Case Plantation Pipeline 1 ls $10,000.00 $10,000.00 A6 Sewer Line Testing : Mandrel, Air, Vacuum, TV 1 ls $5,000.00 $5,000.00 A7 As-Built 1 ls $5,000.00 $5,000.00 Subtotal $140,000.00 Water Main Extension B1 Tie to Existing 12" Water Main 1 ls $2,000.00 $2,000.00 B2 12" DIP Water Main Extension 2100 lf $40.00 $84,000.00 B3 Bore & Case Plantation Pipeline 1 ls $10,000.00 $10,000.00 B4 Fire Hydrants 4 ea $3,000.00 $12,000.00 B5 Isolation Valves 1 ls $10,000.00 $10,000.00 B6 Miscellaneous Fittings 1 ls $7,000.00 $7,000.00 B7 Chlorination & Testing 1 ls $5,000.00 $5,000.00 Subtotal $130,000.00 Construction Cost $270,000.0 Project Contingency (20%) $54,000.0 Professional Fees (20%) $54,000.0 Grand Total $324,000.0 Exclusions Tap and connection fees System development fees Upgrades to Stowe pump station Upgrades to other downstream sewer system Pump station for parcel along I-85 Page 1
Mansour Edlin Consulting 1515 Mockingbird Lane Charlotte, NC 28209 Oaks Commerce Center Water & Sanitary Sewer Improvements Phase II - Per Concept Utility Plan Gravity Sanitary Sewer A1 Connect to Existing Gravity Line 1 ls $2,000.00 $2,000.00 A2 8" Gravity Sewer Line - Tract west of P&N Line 1000 lf $40.00 $40,000.00 A3 Sewer Laterals 3 ea $2,000.00 $6,000.00 A4 Precast Manholes 4 ea $3,000.00 $12,000.00 A5 Bore & Case P&N Line 1 ls $20,000.00 $20,000.00 A6 Sewer Line Testing : Mandrel, Air, Vacuum, TV 1 ls $5,000.00 $5,000.00 A7 As-Built 1 ls $5,000.00 $5,000.00 Subtotal $90,000.00 Water Main Extension B1 Tie to Existing 12" Water Main 1 ls $1,000.00 $1,000.00 B2 12" DIP Water Main Extension 1500 lf $40.00 $60,000.00 B3 Bore & Case P&N Line 1 ls $20,000.00 $20,000.00 B4 Fire Hydrants 3 ea $3,000.00 $9,000.00 B5 Isolation Valves 1 ls $10,000.00 $10,000.00 B6 Miscellaneous Fittings 1 ls $5,000.00 $5,000.00 B7 Chlorination & Testing 1 ls $5,000.00 $5,000.00 Subtotal $110,000.00 Construction Cost $200,000.0 Project Contingency (20%) $40,000.0 Professional Fees (20%) $40,000.0 Grand Total $240,000.0 Exclusions Tap and connection fees System development fees Page 1
Mansour Edlin Consulting 1515 Mockingbird Lane Charlotte, NC 28209 Oaks Commerce Center Entrance Road Extension Phase I - Cul De Sac to Roundabout Entrance Road Extension - Phase I - 2000 feet A1 Clearing & Grubbing 5 ac $6,000.00 $30,000.00 A2 Erosion Control Measures 1 ls $20,000.00 $20,000.00 A3 Rough Grading 1 ls $60,000.00 $60,000.00 A4 Fine Grading for Stone & Curb 1 ls $20,000.00 $20,000.00 A5 Backfill of Curb 1 ls $10,000.00 $10,000.00 A6 Fine Grading of Shoulders 1 ls $10,000.00 $10,000.00 A7 Storm Drainage 18-30" 1000 lf $40.00 $40,000.00 A8 Drainage Structures 10 ea $2,000.00 $20,000.00 A9 Curb & Gutter 4000 lf $15.00 $60,000.00 A10 Heavy Duty Asphalt Pavement 10+2+2 8000 sy $35.00 $280,000.00 A11 Storm Water BMP 1 ls $10,000.00 $10,000.00 A12 Permanent Seeding 1 ls $10,000.00 $10,000.00 A13 Misc. Work 1 ls $20,000.00 $20,000.00 Subtotal $590,000.00 Creek Crossing B1 Creek crossing with 2-60 RCP 1 ls $50,000.00 $50,000.00 B2 Headwalls 1 ls $40,000.00 $40,000.00 B3 Misc. Work 1 ls $10,000.00 $10,000.00 Subtotal $100,000.00 Landscape & lighting C1 Street Trees 100 ea $300.00 $30,000.00 C2 Irrigation 1 ls $20,000.00 $20,000.00 C3 Lighting 1 ls $10,000.00 $10,000.00 C4 Hardscape 1 ls $10,000.00 $10,000.00 C5 Misc. Work 1 ls $10,000.00 $10,000.00 Subtotal $80,000.00 Construction Cost $770,000.0 Project Contingency (20%) $154,000.0 Professional Fees (20%) $154,000.0 Grand Total $924,000.0 Exclusions Off-site improvements Clearing of development parcels Mass grading of development parcels Sidewalks Page 1
Mansour Edlin Consulting 1515 Mockingbird Lane Charlotte, NC 28209 Oaks Commerce Center Entrance Road Extension Phase II - End of Phase I to Hickory Grove Road Entrance Road Extension - Phase I - 1800 feet A1 Clearing & Grubbing 4 ac $6,000.00 $24,000.00 A2 Erosion Control Measures 1 ls $17,000.00 $17,000.00 A3 Rough Grading 1 ls $50,000.00 $50,000.00 A4 Fine Grading for Stone & Curb 1 ls $20,000.00 $20,000.00 A5 Backfill of Curb 1 ls $10,000.00 $10,000.00 A6 Fine Grading of Shoulders 1 ls $10,000.00 $10,000.00 A7 Storm Drainage 18-30" 600 lf $40.00 $24,000.00 A8 Drainage Structures 8 ea $2,000.00 $16,000.00 A9 Curb & Gutter 3600 lf $15.00 $54,000.00 A10 Heavy Duty Asphalt Pavement 7000 sy $35.00 $245,000.00 A11 Storm Water BMP 1 ls $10,000.00 $10,000.00 A12 Permanent Seeding 1 ls $10,000.00 $10,000.00 A13 Misc. Work 1 ls $10,000.00 $10,000.00 Subtotal $500,000.00 P& N Crossing B1 Grade Crossing without signalization - Allowance 1 ls $50,000.00 $50,000.00 Subtotal $50,000.00 Landscape & lighting C1 Street Trees 70 ea $300.00 $21,000.00 C2 Irrigation 1 ls $20,000.00 $20,000.00 C3 Lighting 1 ls $10,000.00 $10,000.00 C4 Hardscape 1 ls $10,000.00 $10,000.00 C5 Misc. Work 1 ls $9,000.00 $9,000.00 Subtotal $70,000.00 Construction Cost $620,000.0 Project Contingency (20%) $124,000.0 Professional Fees (20%) $124,000.0 Grand Total $744,000.0 Exclusions Off-site improvements Turn lanes on Hickory Grove Road Clearing and grubbing of development parcels Mass grading of development parcels Sidewalks Page 1