|
EXHIBIT C-2
<br />St. Joseph County
<br />2016 - OPINION OF CONSTRUCTION COST ESTIMATE
<br />Economic Development District No. 2
<br />Walnut Road Sanitary Sewer Extension (From 1,900 ft. N. of Edison Rd - North to US 20)
<br />Sept. 21, 2015
<br />1
<br />!Con!ruction Engineering
<br />1
<br />LSUM
<br />$11,225.32
<br />$11,225.32
<br />2
<br />ilization and Demobilization
<br />1
<br />LSUM
<br />$56,126.60
<br />$56,126.60
<br />3
<br />Clearing Right of Way
<br />1
<br />LSUM
<br />$22,450,64
<br />$22,450.64
<br />4
<br />Dewatering
<br />1
<br />LSUM
<br />$450,828.00
<br />$450,828,00
<br />5
<br />Compacted Aggregate, No. 53
<br />200
<br />TON
<br />$34.99
<br />$6,998.00
<br />6
<br />Compacted Aggregate, No. 73
<br />213
<br />Ton
<br />$28.98
<br />$6,172.74
<br />7
<br />Milling, Asphalt, 1 1/4"
<br />3,700
<br />SY
<br />$2.58
<br />$9,546.00
<br />8
<br />HMA, Surface, Type B
<br />221
<br />TON
<br />$90.17
<br />$19,927.57
<br />9
<br />HMA, Intermediate, Type B
<br />211
<br />TON
<br />$69.77
<br />$14,721.47
<br />10
<br />HMA, Base, Type B
<br />422
<br />TON
<br />$67.62
<br />$28,535.64
<br />11
<br />PCCP Patching Full Depth
<br />43
<br />SY
<br />$223.27
<br />$9,600.61
<br />12
<br />HMA for Approaches, Type B
<br />200
<br />TON
<br />$119.15
<br />$23,830.00
<br />13
<br />Fertilizer
<br />754
<br />LBS
<br />$0.43
<br />$324.22
<br />14
<br />Mulching Material
<br />1.9
<br />TON
<br />$431.51
<br />$819.87
<br />15
<br />Seed Mixture U
<br />142
<br />LBS
<br />$6.44
<br />$914.48
<br />16
<br />Field Office A
<br />6
<br />MO
<br />$2,093.13
<br />$12,558.78
<br />17
<br />Pipe, Sanitary Sewer, 15-inch
<br />1,130
<br />LFT
<br />$68.70
<br />$77,631.00
<br />18
<br />Pipe, Sanitary Sewer, 24-inch
<br />1,824
<br />LFT
<br />$75.14
<br />$137,055.36
<br />19
<br />15` Sanitary Sewer Plug or Cap
<br />1
<br />EA
<br />$359.59
<br />$359.59
<br />20
<br />Manhole, Sanitary, Standard, w/Casting, Complete
<br />11
<br />EA
<br />$3,649.56
<br />$40,145.16
<br />21
<br />Maintaining Traffic
<br />1
<br />LSUM
<br />$11,225.92
<br />$11,225.92
<br />22
<br />Jacked Pipe, 36-inch, w/ carrier pipe
<br />480
<br />LFT
<br />$574.27
<br />$275,649.60
<br />23
<br />Sanitary Service Lateral, 6° PVC
<br />2
<br />EA
<br />$635.45
<br />$1,270.90
<br />24
<br />Sign, Sheet, with Legend, 0.080"
<br />12
<br />SFT
<br />$24.69
<br />$296.28
<br />25
<br />Railroad Protective Liability Insurance
<br />1
<br />LSUM
<br />$5,367.00
<br />$5,367.00
<br />Total =
<br />$1,223,580.75
<br />Contingency (10%) =
<br />$122,358.07
<br />Total Cost of Construction (Rounded to the nearest $1000)
<br />1
<br />1 1
<br />$1,346,000,00
<br />
|