|
Project: 02988-14 - 2016 Mill and Overlay Improvement Project Line
<br />Engineers Estimate
<br />Northwest Asphalt, Inc.
<br />North Valley, Inc.
<br />FPI Paving Contractors
<br />No. 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 />33
<br />2104.501
<br />REMOVE BITUMINOUS CURB
<br />L F
<br />200
<br />$5.00
<br />$1,000.00
<br />$2.50
<br />$500.00
<br />$3.49
<br />$698.00
<br />$6.00
<br />$1,200.00
<br />34
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />100
<br />$10.00
<br />$1,000.00
<br />$5.00
<br />$500.00
<br />$4.25
<br />$425.00
<br />$7.00
<br />$700.00
<br />35
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT
<br />L F
<br />100
<br />$5.00
<br />$500.00
<br />$2.50
<br />$250.00
<br />$3.60
<br />$360.00
<br />$3.75
<br />$375.00
<br />36
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />5
<br />$150.00
<br />$750.00
<br />$100.00
<br />$500.00
<br />$123.66
<br />$618.30
<br />$155.00
<br />$775.00
<br />37
<br />2221.501
<br />AGGREGATE SHOULDERING CLASS 5
<br />TON
<br />60
<br />$22.00
<br />$1,320.00
<br />$24.75
<br />$1,485.00
<br />$79.29
<br />$4,757.40
<br />$35.00
<br />$2,100.00
<br />38
<br />2231.501
<br />BITUMINOUS PATCHING MIXTURE
<br />TON
<br />20
<br />$200.00
<br />$4,000.00
<br />$150.00
<br />$3,000.00
<br />$145.17
<br />$2,903.40
<br />$200.00
<br />$4,000.00
<br />39
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />280
<br />$4.00
<br />$1,120.00
<br />$2.50
<br />$700.00
<br />$3.05
<br />$854.00
<br />$1.85
<br />$518.00
<br />40
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />500
<br />$64.00
<br />$32,000.00
<br />$62.15
<br />$31,075.00
<br />$63.04
<br />$31,520.00
<br />$70.00
<br />$35,000.00
<br />41
<br />2535.501
<br />BITUMINOUS CURB
<br />LIN FT
<br />200
<br />$7.00
<br />$1,400.00
<br />$7.50
<br />$1,500.00
<br />$7.37
<br />$1,474.00
<br />$13.00
<br />$2,600.00
<br />42
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$500.00
<br />$500.00
<br />$4,300.00
<br />$4,300.00
<br />$322.59
<br />$322.59
<br />$3,000.00
<br />$3,000.00
<br />43
<br />2575.502
<br />SEED MIXTURE 25-151
<br />LB
<br />30
<br />$5.00
<br />$150.00
<br />$4.00
<br />$120.00
<br />$3.49
<br />$104.70
<br />$3.50
<br />$105.00
<br />44
<br />2575.605
<br />SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR)
<br />ACRE
<br />0.2
<br />$2,500.00
<br />$500.00
<br />$8,000.00
<br />$1,600.00
<br />$2,865.65
<br />$573.13
<br />$2,900.00
<br />$580.00
<br />Total SCHEDULE B - HOLLY COURT:_
<br />$46,240.00
<br />$47,530.00
<br />$46,223.47
<br />$53,703.00
<br />SCHEDULE C - OLD BIRCH STREET
<br />45
<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 />$1,344.13
<br />$1,344.13
<br />$2,400.00
<br />$2,400.00
<br />46
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />100
<br />$10.00
<br />$1,000.00
<br />$5.00
<br />$500.00
<br />$4.25
<br />$425.00
<br />$7.00
<br />$700.00
<br />47
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />100
<br />$5.00
<br />$500.00
<br />$2.50
<br />$250.00
<br />$3.60
<br />$360.00
<br />$3.75
<br />$375.00
<br />48
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />5
<br />$150.00
<br />$750.00
<br />$100.00
<br />$500.00
<br />$123.66
<br />$618.30
<br />$155.00
<br />$775.00
<br />49
<br />2221.501
<br />AGGREGATE SHOULDERING CLASS 5
<br />TON
<br />20
<br />$10.00
<br />$200.00
<br />$24.75
<br />$495.00
<br />$79.29
<br />$1,585.80
<br />$35.00
<br />$700.00
<br />50
<br />2231.501
<br />BITUMINOUS PATCHING MIXTURE
<br />TON
<br />20
<br />$200.00
<br />$4,000.00
<br />$150.00
<br />$3,000.00
<br />$145.17
<br />$2,903.40
<br />$200.00
<br />$4,000.00
<br />51
<br />2232.501
<br />MILL BITUMINOUS SURFACE
<br />S Y
<br />2000
<br />$2.00
<br />$4,000.00
<br />$2.25
<br />$4,500.00
<br />$3.33
<br />$6,660.00
<br />$3.50
<br />$7,000.00
<br />52
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />200
<br />$4.00
<br />$800.00
<br />$2.50
<br />$500.00
<br />$3.05
<br />$610.00
<br />$1.85
<br />$370.00
<br />53
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />380
<br />$64.00
<br />$24,320.00
<br />$64.87
<br />$24,650.60
<br />$63.91
<br />$24,285.80
<br />$70.00
<br />$26,600.00
<br />54
<br />2504.602
<br />ADJUST GATE VALVE
<br />EACH
<br />1
<br />$250.00
<br />$250.00
<br />$400.00
<br />$400.00
<br />$220.08
<br />$220.08
<br />$500.00
<br />$500.00
<br />55
<br />2563.601
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$500.00
<br />$500.00
<br />$3,650.00
<br />$3,650.00
<br />$698.95
<br />$698.95
<br />$3,000.00
<br />$3,000.00
<br />56
<br />2575.502
<br />SEED MIXTURE 25-151
<br />LB
<br />30
<br />$5.00
<br />$150.00
<br />$4.00
<br />$120.00
<br />$3.49
<br />$104.70
<br />$3.50
<br />$105.00
<br />57
<br />2575.605
<br />SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR)
<br />ACRE
<br />0.2
<br />$2,500.00
<br />$500.00
<br />$8,000.00
<br />$1,600.00
<br />$2,865.65
<br />$573.13
<br />$2,900.00
<br />$580.00
<br />Total SCHEDULE C - OLD BIRCH STREET:
<br />$38,970.00
<br />$42,165.60
<br />$40,389.29
<br />$47,105.00
<br />Total SCHEDULE A - HOLLY DRIVE:
<br />$272,240.00
<br />$272,702.50
<br />$277,276.74
<br />$270,690.00
<br />Total SCHEDULE B - HOLLY COURT:
<br />$46,240.00
<br />$47,530.00
<br />$46,223.47
<br />$53,703.00
<br />Total SCHEDULE C - OLD BIRCH STREET:
<br />$38,970.00
<br />$42,165.60
<br />$40,389.29
<br />$47,105.00
<br />Totals for Project 02988-14
<br />$357,450.00
<br />$362,398.10
<br />$363,889.50
<br />$371,498.00
<br />% of Estimate for Project 02988-14
<br />1.38%
<br />1.80%
<br />3.93%
<br />
|