|
EXHIBIT C-4
<br />St. Joseph County
<br />2016 - OPINION OF CONSTRUCTION COST ESTIMATE
<br />Economic Development District No. 2
<br />US-20 Sanitary Sewer Extension (Walnut Rd. to Smilax Rd.)
<br />Sept. 21, 2015
<br />e ■- � a 18 ` •
<br />1 Construction Engineering 1 LSUM $17,779.44 $17,779.44
<br />2
<br />Mobilization and Demobilization
<br />1
<br />LSUM
<br />$88,897.21
<br />$88,897,21
<br />3
<br />ClearingRi ht of Way
<br />1
<br />LSUM
<br />$35,558.88
<br />$35,558.88
<br />4
<br />Curb, Remove
<br />140
<br />LFT
<br />$15.03
<br />$2,103.86
<br />5
<br />Pipe, Remove
<br />7308
<br />LFT
<br />$7.51
<br />$54,910.85
<br />6
<br />Dewaterin
<br />1
<br />LSUM
<br />$590,370.00
<br />$590,370.00
<br />7
<br />Compacted Aggregate, No. 53
<br />67
<br />TON
<br />$41.86
<br />$2,804.79
<br />8
<br />PCCP Patching Full Depth
<br />360
<br />SY
<br />$223.27
<br />$80,376.19
<br />9
<br />Combined Concrete Curb & Gutter
<br />140
<br />LFT
<br />$34.35
<br />$4,808.83
<br />10
<br />HMA for Approaches, Type B
<br />67
<br />TON
<br />$140.62
<br />$9,421.23
<br />11
<br />PCCP for Approaches, 6"
<br />40
<br />SY
<br />$48.30
<br />$1,932.12
<br />12
<br />Seed Mixture U
<br />450
<br />LBS
<br />$6.44
<br />$2,898.18
<br />13
<br />Fertilizer
<br />2370
<br />LBS
<br />$0.43
<br />$1,017.58
<br />14
<br />Mulching Material
<br />5.92
<br />TON
<br />$431.51
<br />$2,554.52
<br />15
<br />Pipe, SanitarySewer, 8-inch
<br />20
<br />LFT
<br />$48.30
<br />$966.06
<br />16
<br />Pipe, Sanita Sewer, 24-inch
<br />2004
<br />LFT
<br />$75.14
<br />$150 576.55
<br />17
<br />Pipe, Sanitary Sewer, 30-inch
<br />5643
<br />LFT
<br />$86.95
<br />$490,632.89
<br />18
<br />Manhole, Sanitary, Standard, w/Casting, Comple
<br />7
<br />EA
<br />$3,864.24
<br />$27,049.68
<br />19
<br />Manhole, Sanitar
<br />y, Type B, wlCastin ,Com fete
<br />15 1
<br />EA
<br />$4,830.30
<br />$72,454.50
<br />20
<br />Manhole, Sanitary, Drop, w/Casting, Complete
<br />1
<br />EA
<br />$8,587.20
<br />$8,587.20
<br />21
<br />Maintaining Traffic
<br />1
<br />LSUM
<br />$17,779.4411
<br />$17,779.44
<br />22
<br />Jacked Pipe, 36-inch, w/ carrier pipe
<br />296
<br />LFT
<br />$622.0011
<br />$184,112.00
<br />23
<br />Jacked Pipe, 42-inch, w/ carrier pipe
<br />110
<br />LFT
<br />$757.0011
<br />$83,270.00
<br />24
<br />Sanitary Service Lateral, 6" PVC
<br />7
<br />EA
<br />$858.72
<br />$6,011.04
<br />25
<br />Connection to Existing Structure
<br />1
<br />EA
<br />$1,073.40
<br />$1,073.40
<br />Total =
<br />$1,937,946.47
<br />Contingency (10%)=
<br />$193,794.65
<br />Total Cost of Construction (Rounded to the nearest $1000)
<br />1
<br />$2,132,000.00
<br />
|