|
EXHIBIT C-3
<br />St. Joseph County
<br />2016 - OPINION OF CONSTRUCTION COST ESTIMATE
<br />Economic Development District No. 2
<br />Walnut Road & US 20 Water Main Connection (So. of NSC Rail and on US 20) West
<br />Sept. 21, 201
<br />1
<br />Construction Engineering
<br />1
<br />LSUM
<br />$16,768.80
<br />$16,768.80
<br />2
<br />Mobilization and Demobilization
<br />1
<br />LSUM
<br />$83,843.98
<br />$83,843.98
<br />3
<br />r4
<br />ClearingRight of Way1
<br />LSUM
<br />$33,537.59
<br />$33,537.59
<br />Dewatering
<br />1
<br />LSUM
<br />$193,212.00
<br />$193,212,00
<br />5
<br />HMA for Approaches, Type B
<br />200
<br />TON
<br />$119.15
<br />$23,829.48
<br />6
<br />Fertilizer
<br />2146
<br />LBS
<br />$0.43
<br />$921.41
<br />7
<br />Mulching Material
<br />5.4
<br />TON
<br />$431.51
<br />$2,330.14
<br />8
<br />Seed Mixture U
<br />403
<br />LBS
<br />$6.44
<br />$2,595,48
<br />9
<br />Field Office A
<br />6
<br />MO
<br />$2,093.13
<br />$12,558.78
<br />10
<br />Maintaining Traffic
<br />1
<br />LSUM
<br />$16,768.80
<br />$16,768.80
<br />11
<br />Pipe, Water Main, 10-inch, Ductile Iron
<br />20
<br />LFT
<br />$63.00
<br />$1,260.00
<br />12
<br />Pipe, Water Main, 12-inch, Ductile Iron
<br />258
<br />LFT
<br />$64.98
<br />$16,764.84
<br />13
<br />Pipe, Water Main, 16-inch, Ductile Iron
<br />4866
<br />LFT
<br />$97.46
<br />$474,240.36
<br />14
<br />Jacked Pipe, 30-inch, wl carrier pipe
<br />380
<br />LFT
<br />$532.00
<br />$202,160.00
<br />15
<br />Fire Hydrant Assembly
<br />9
<br />EA
<br />$7,406.46
<br />$66,658.14
<br />16
<br />Butterfl Valve, 16-inch
<br />11
<br />EA
<br />$14,490.90
<br />$159,399.90
<br />17
<br />16" x 16" x 6" Tee
<br />9
<br />EA
<br />$2,576.16
<br />$23,185.44
<br />18
<br />22.5° 16" Bend
<br />8
<br />EA
<br />$2,254.14
<br />$18,033.12
<br />19
<br />16" x 16" x 16" Tee
<br />1
<br />EA
<br />$3,864.24
<br />$3,864.24
<br />20
<br />16" x 12" Reducer
<br />1
<br />EA
<br />$1,824.78
<br />$1,824,78
<br />21
<br />45' 12" Bend
<br />2
<br />EA
<br />$1,395.42
<br />$2,790.84
<br />22
<br />Sign, Sheet, with Legend, 0.080"
<br />12
<br />SIFT
<br />$24.69
<br />$296.26
<br />23
<br />Pressure Reducing Station
<br />1
<br />LSUM
<br />$118,074,00
<br />$118,074.00
<br />24
<br />16" x 16" x 16" Tapping Sleeve wl Valve and B
<br />3
<br />LSUM
<br />$26,835.001
<br />$80,505.00
<br />25
<br />Railroad Protective Liability Insurance
<br />1
<br />LSUM
<br />$5,367.001
<br />$5,367.00
<br />26
<br />Water Meter Pit (Fittings Valves Etc)
<br />1
<br />LSUM
<br />$128,808.001
<br />$128,808.00
<br />Total = $1,689,598.37
<br />Contin enc (10%) $168,959.84
<br />Total Cost of Construction (Rounded to the nearest $1000) 1 1 $1,859,000.00
<br />
|