|
EXHIBIT C-4a
<br />St. Joseph County
<br />2016 - OPINION OF CONSTRUCTION COST ESTIMATE
<br />Economic Development District No. 2
<br />US 20 Water Main from Walnut Rd. to Smilax Rd So. of US 20
<br />18.201
<br />1
<br />Construction Engineering
<br />1
<br />LSUM
<br />$15,401.00
<br />$15,401.00
<br />2
<br />Mobilization and Demobilization
<br />1
<br />LSUM
<br />$75,210.00
<br />$75,210.00
<br />3
<br />r4
<br />ClearingRight of Way1
<br />LSUM
<br />$25,000.00
<br />$25,000.00
<br />Dewatering
<br />1
<br />LSUM
<br />$450,000.00
<br />$450,000.00
<br />5
<br />HMA for Approaches, Type B
<br />100
<br />TON
<br />$119.15
<br />$11,914.74
<br />8
<br />PCCP Patching Full Depth
<br />120
<br />SY
<br />223.27
<br />$26,792.40
<br />6
<br />Fertilizer
<br />2400
<br />LBS
<br />$0.43
<br />$1,030.46
<br />7
<br />Mulching Material
<br />6
<br />TON
<br />$431.51
<br />$2,589.04
<br />8
<br />Seed Mixture U
<br />470
<br />LBS
<br />$6.44
<br />$3,026.99
<br />9
<br />Field Office A
<br />4
<br />MO
<br />$2,093.13
<br />$8,372.52
<br />10
<br />Maintaining Traffic
<br />1
<br />LSUM
<br />$15,401.00
<br />$15,401.00
<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 />30
<br />LFT
<br />$64.98
<br />$1,949.40
<br />13
<br />Pipe, Water Main, 16-inch, Ductile Iron
<br />8930
<br />LFT
<br />$97.46
<br />$870,317.80
<br />14
<br />Jacked Pipe, 30-inch, wl carrier pipe
<br />220
<br />LFT
<br />$532.48
<br />$117,145.60
<br />15
<br />Fire Hydrant Assembly
<br />23
<br />EA
<br />$7,406.46
<br />$170,348.58
<br />16
<br />Butterfly Valve, 16-inch
<br />9
<br />EA
<br />$14,490.90
<br />$130,418.10
<br />17
<br />16" x 16" x 6" Tee
<br />7
<br />EA
<br />$2,576.16
<br />$18,033.12
<br />18
<br />22.50 16" Bend
<br />6
<br />EA
<br />$2,254.14
<br />$13,524.84
<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 />450 12" Bend
<br />1
<br />EA
<br />$1,395.42
<br />$1,395.42
<br />H2223
<br />Sign, Sheet, with Legend, 0.080"
<br />12
<br />SFT
<br />$24.69
<br />$296.26
<br />16" x 16" x 16" Tappinq Sleeve wl Valve and Bon
<br />1
<br />LSUMI
<br />$26,835.00
<br />$26,835.00
<br />Total = $1,991,951.29
<br />]Contingency (10%) = $199,195.13
<br />Total Cost of Construction (Rounded to the nearest $1000 $2,192,000.00
<br />
|