|
EXHIBIT C
<br /> Cost Estimate
<br /> CESO
<br /> DECATUR-COST ESTIMATE
<br /> Project: Love's Decatur,IL Project#:752674 Date: 1!9/2018
<br /> Client: Love's Phase: Eng: RTC
<br /> Location: Decatur,IL
<br /> Pay Item Description quant. Unit Unit Price Amount
<br /> No.
<br /> X0100003 Clearing and Grubbing 1 LUMP $5,000.00 $5,000.00
<br /> 20400100 Borrow Excavation 250 CY $30.00 $7,500.00
<br /> 20500200 Embankment,Special 2488 CY $40.00 $99,520.00
<br /> 21101505 Topsoil Excavation 204 CY $6.00 $1,224.00
<br /> 21 101 505 Topsoil Placement 184 CY $6.00 $1,104.00
<br /> 25000200 Seeding,Class 2 0.24 ACRE $6,000.00 $1,440.00
<br /> Earthwork,Landscaping,and Erosion Control subtotal- $116,788.00
<br /> 63200310 Guardrail Removal 27 FT $9.00 $243.00
<br /> 44003100 Median Removal 381 3F $5.00 $1,905.00
<br /> 44000100 Pavement Removal 4456 BY $12.00 $53,472.00
<br /> 30103000 Shaping and Grading Roadway 4578 BY $7.50 $34,335.00
<br /> 30200650 Processing Modified Soil,12 In 4578 BY $10.00 $45,780.00
<br /> 42000501 Portland Cement Concrete Pavement 10" 4578 BY $60.00 $274.680.00
<br /> (JOINTED)
<br /> 35200500 Cement 5092.57 100 WT $8.50 $43,288.85
<br /> Surfaae Courses Pavements Rehabilitation and Shoulders Subtotals $453 701.85
<br /> X0300015 Concrete Wing Wall Removal 2 EA $2,000.00 $4,000.00
<br /> 60500060 Removing Inlets 6 EA $350.00 $2,100.00
<br /> 60235700 Inlets,Type A,Type 3 Frame and Grate 6 EA $3,000.00 $18,000.00
<br /> 44000500 Combination Concrete Curb and Gutter Removal 1539 FT $10.00 $15,390.00
<br /> Incidental Construction Subtotals $39,490.00
<br /> 54263242 Concrete End Section,Standard 542011,42",1:2 2 EA $2,000.00 $4,000.00
<br /> 542AS497 Pipe Culverts,Class A.Type 1,53"x34"Elliptical 45 FT $200A0 $9,000.00
<br /> 60603800 Combination Concrete Curb and Gutter,Type B- 1847 FT $20.00 $36,940.00
<br /> 6.12
<br /> X2800001 Erosion Control 1 LUMP $10,000.00 $10,000.00
<br /> X2810000 Riprap,Special 24 BY $8.50 $204.00
<br /> Structures Subtotal. $60,144.00
<br /> 78005100 Epoxy Pavement Marking-Letters and Symbols 548 SF $1.32 $723.36
<br /> 78005130 Epoxy Pavement Marking-Lines 6" 2815 FT $1.25 $3,518.75
<br /> 78005160 Epoxy Pavement Marking-Lines 24" 117 FT $6.00 $702.00
<br /> X7010100 Traffic Control and Protection(Special) 1 LUMP $2,000.00 $2,000.00
<br /> X7830060 Grooving for Recessed Pavement Marking,Letters 548 SF $11.20 $6,137.60
<br /> and Symbols
<br /> X7830074 Grooving for Recessed Pavement Marking 7" 1643 SF $1.10 $1,807.30
<br /> X7830090 Grooving for Recessed Pavement Marking 25" 244 SF $8.00 $1,952.00
<br /> Work Zone Traffic Control and Protection,Signing,and Pavement Marking Subtotal• $16841.01
<br /> SUBTOTAL, $685,966
<br /> NOTE:Item X2800001,Erosion Control to include Correction Factor:100%
<br /> all necessary erosion control measures,as Design Contingency: 10% $68.596
<br /> specified by the provided County Fair Drive
<br /> Roadway Pians, TOTAIL- $754,661
<br /> CESO,Inc. Phone:(937)435-8684
<br /> 8534 Yankee Street Fax:(937)435.3307
<br /> Dayton,Ohio.45458 Page 1 www.cesolnc.com
<br />
|