|
Project: 02988-14 - 2016 Mill and Overlay Improvement Project Line No.
<br />Engineers Estimate
<br />Northwest Asphalt, Inc.
<br />North Valley, Inc.
<br />FPI Paving Contractors
<br />Item
<br />Units
<br />Quantity
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />Unit Price
<br />Total Price
<br />SCHED LE A - HOLLY DRIVE
<br />1
<br />2021.501
<br />MOBILIZATION (5%)
<br />LUMP SUM
<br />1
<br />$11,000.00
<br />$11,000.00
<br />$10,000.00
<br />$10,000.00
<br />$37,635.43
<br />$37,635.43
<br />$11,000.00
<br />$11,000.00
<br />2
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />L F
<br />80
<br />$10.00
<br />$800.00
<br />$10.00
<br />$800.00
<br />$29.74
<br />$2,379.20
<br />$18.50
<br />$1,480.00
<br />3
<br />2104.505
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />S Y
<br />200
<br />$5.00
<br />$1,000.00
<br />$5.00
<br />$1,000.00
<br />$4.25
<br />$850.00
<br />$6.00
<br />$1,200.00
<br />4
<br />2104.509
<br />REMOVE MAIL BOX SUPPORT
<br />EACH
<br />2
<br />$50.00
<br />$100.00
<br />$50.00
<br />$100.00
<br />$91.40
<br />$182.80
<br />$80.00
<br />$160.00
<br />5
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />250
<br />$5.00
<br />$1,250.00
<br />$2.50
<br />$625.00
<br />$3.60
<br />$900.00
<br />$3.75
<br />$937.50
<br />6
<br />2104.602
<br />SALVAGE AND REINSTALL MAILBOX
<br />EACH
<br />11
<br />$100.00
<br />$1,100.00
<br />$90.00
<br />$990.00
<br />$134.41
<br />$1,478.51
<br />$95.00
<br />$1,045.00
<br />7
<br />2105.604
<br />GEOTEXTILE FABRIC TYPE IV
<br />S Y
<br />40
<br />$5.00
<br />$200.00
<br />$2.50
<br />$100.00
<br />$2.38
<br />$95.20
<br />$3.50
<br />$140.00
<br />8
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />10
<br />$150.00
<br />$1,500.00
<br />$100.00
<br />$1,000.00
<br />$123.66
<br />$1,236.60
<br />$155.00
<br />$1,550.00
<br />9
<br />2130.501
<br />WATER
<br />MGAL
<br />10
<br />$50.00
<br />$500.00
<br />$50.00
<br />$500.00
<br />$37.64
<br />$376.40
<br />$55.00
<br />$550.00
<br />10
<br />2211.501
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />1100
<br />$20.00
<br />$22,000.00
<br />$11.70
<br />$12,870.00
<br />$12.65
<br />$13,915.00
<br />$21.50
<br />$23,650.00
<br />11
<br />2221.501
<br />AGGREGATE SHOULDERING CLASS 5
<br />TON
<br />230
<br />$10.00
<br />$2,300.00
<br />$24.75
<br />$5,692.50
<br />$20.71
<br />$4,763.30_
<br />$30.00
<br />$6,900.00
<br />12
<br />2232.501
<br />MILL BITUMINOUS SURFACE
<br />S Y
<br />350
<br />$2.00
<br />$700.00
<br />$5.00
<br />$1,750.00
<br />$5.22
<br />$1,827.00
<br />$10.00
<br />$3,500.00
<br />13
<br />2331.601
<br />BITUMINOUS PAVEMENT RECLAMATION
<br />SQ YD
<br />9300
<br />$2.00
<br />$18,600.00
<br />$1.39
<br />$12,927.00
<br />$2.08
<br />$19,344.00
<br />$1.85
<br />$17,205.00
<br />14
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />550
<br />$4.00
<br />$2,200.00
<br />$2.50
<br />$1,375.00
<br />$3.05
<br />$1,677.50
<br />$1.85
<br />$1,017.50
<br />15
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />_ 920
<br />$64.00
<br />$58,880.00
<br />$62.15
<br />$57,178.00
<br />$62.17
<br />$57,196.40
<br />$70.00
<br />$64,400.00
<br />16
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,C)
<br />TON
<br />1250
<br />$62.00
<br />$77,500.00
<br />$60.90
<br />$76,125.00
<br />$60.91
<br />$76,137.50
<br />$68.00
<br />$85,000.00
<br />17
<br />2360.503
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C) 3.0" THICK
<br />SQ YD
<br />500
<br />$45.00
<br />$22,500.00
<br />$27.50
<br />$13,750.00
<br />$22.64
<br />$11,320.00
<br />$30.00
<br />$15,000.00
<br />18
<br />2501.511
<br />"12"" CS PIPE CULVERT"
<br />L F
<br />60
<br />$30.00
<br />$1,800.00
<br />$30.00
<br />$1,800.00
<br />$71.38
<br />$4,282.80
<br />$28.00
<br />$1,680.00
<br />19
<br />2501.511
<br />18" CS PIPE CULVERT
<br />LIN FT
<br />80
<br />$42.00
<br />$3,360.00
<br />$35.00
<br />$2,800.00
<br />$111.83
<br />$8,946.40
<br />$32.50
<br />$2,600.00
<br />20
<br />2501.515
<br />"12"" CS PIPE APRON"
<br />EACH
<br />4
<br />$250.00
<br />$1,000.00
<br />$160.00
<br />$640.00
<br />$211.76
<br />$847.04
<br />$215.00
<br />$860.00
<br />21
<br />2501.515
<br />18" CS PIPE APRON
<br />EACH
<br />4
<br />$350.00
<br />$1,400.00
<br />$195.00
<br />$780.00
<br />$723.30
<br />$2,893.20
<br />$225.00
<br />$900.00
<br />22
<br />2511.501
<br />RANDOM RIPRAP CLASS III
<br />CU YD
<br />24
<br />$150.00
<br />$3,600.00
<br />$100.00
<br />$2,400.00
<br />$113.02
<br />$2,712.48
<br />$125.00
<br />$3,000.00
<br />23
<br />2540.602
<br />INSTALL MAIL BOX SUPPORT
<br />EACH
<br />2
<br />$100.00
<br />$200.00
<br />$90.00
<br />$180.00
<br />$161.30
<br />$322.60
<br />$95.00
<br />$190.00
<br />24
<br />2540.602
<br />MAIL BOX (TEMPORARY)
<br />EACH
<br />11
<br />$50.00
<br />$550.00
<br />$50.00
<br />$550.00
<br />$37.64
<br />$414.04
<br />$55.00
<br />$605.00
<br />25
<br />2563.601
<br />TRAFFIC CONTROL
<br />_LS
<br />1
<br />$2,500.00
<br />$2,500.00
<br />$31,100.00
<br />$31,100.00
<br />$1,182.83
<br />$1,182.83
<br />$1,500.00
<br />$1,500.00
<br />26
<br />2573.540
<br />FILTER LOG TYPE WOOD FIBER BIOROLL
<br />LIN FT
<br />6000
<br />$4.00
<br />$24,000.00
<br />$3.15
<br />$18,900.00
<br />$2.58
<br />$15,480.00
<br />$2.50
<br />$15,000.00
<br />27
<br />2573.603
<br />SILT FENCE TYPE MACHINE SLICED
<br />LIN FT
<br />1000
<br />$2.75
<br />$2,750.00
<br />$2.15
<br />$2,150.00
<br />$2.42
<br />$2,420.00
<br />$2.50
<br />$2,500.00
<br />28
<br />2575.502
<br />SEED MIXTURE 25-151
<br />LB
<br />200
<br />$5.00
<br />$1,000.00
<br />$4.00
<br />$800.00
<br />$3.49
<br />$698.00
<br />$3.50
<br />$700.00
<br />29
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />SQ YD
<br />200
<br />$4.00
<br />$800.00
<br />$4.00
<br />$800.00
<br />$1.88
<br />$376.00
<br />$1.85
<br />$370.00
<br />30
<br />2575.605
<br />SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR)
<br />ACRE
<br />1.5
<br />$2,500.00
<br />$3,750.00
<br />$8,000.00
<br />$12,000.00
<br />$2,865.67
<br />$4,298.51
<br />$2,900.00
<br />$4,350.00
<br />31
<br />2582.502
<br />"4"" DBLE SOLID LINE PAINT"
<br />L F
<br />3400
<br />$1.00
<br />$3,400.00
<br />$0.30
<br />$1,020.00
<br />$0.32
<br />$1,088.00
<br />$0.50
<br />$1,700.00
<br />Total SCHEDULE A - HOLLY DRIVE:
<br />$272,240.00
<br />$272,702.50
<br />$277,276.74
<br />$270,690.00
<br />SCHEDULE B - HOLLY COURT
<br />32
<br />2021.501
<br />MOBILIZATION (5%)
<br />LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />$2,000.00
<br />$2,000.00
<br />$1,612.95
<br />$1,612.95
<br />$2,750.00
<br />$2,750.00
<br />
|