|
Engineers Estimate Northwest Asphalt, Inc. North Valley, Inc. FPI Paving Contractors Project: 02988-14 - 2016 Mill and Overlay Improvement Project Line No. Item Units QuantityUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal PriceUnit PriceTotal Price33 2104.501 REMOVE BITUMINOUS CURB L F 200$5.00$1,000.00$2.50$500.00$3.49$698.00$6.00$1,200.0034 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 100$10.00$1,000.00$5.00$500.00$4.25$425.00$7.00$700.0035 2104.513 SAWING BITUMINOUS PAVEMENT L F 100$5.00$500.00$2.50$250.00$3.60$360.00$3.75$375.0036 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 5$150.00$750.00$100.00$500.00$123.66$618.30$155.00$775.0037 2221.501 AGGREGATE SHOULDERING CLASS 5 TON 60$22.00$1,320.00$24.75$1,485.00$79.29$4,757.40$35.00$2,100.0038 2231.501 BITUMINOUS PATCHING MIXTURE TON 20$200.00$4,000.00$150.00$3,000.00$145.17$2,903.40$200.00$4,000.0039 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 280$4.00$1,120.00$2.50$700.00$3.05$854.00$1.85$518.0040 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 500$64.00$32,000.00$62.15$31,075.00$63.04$31,520.00$70.00$35,000.0041 2535.501 BITUMINOUS CURB LIN FT 200$7.00$1,400.00$7.50$1,500.00$7.37$1,474.00$13.00$2,600.0042 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$4,300.00$4,300.00$322.59$322.59$3,000.00$3,000.0043 2575.502 SEED MIXTURE 25-151 LB 30$5.00$150.00$4.00$120.00$3.49$104.70$3.50$105.0044 2575.605 SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR) ACRE 0.2$2,500.00$500.00$8,000.00$1,600.00$2,865.65$573.13$2,900.00$580.00Total SCHEDULE B - HOLLY COURT: $46,240.00 $47,530.00 $46,223.47 $53,703.00 SCHEDULE C - OLD BIRCH STREET 45 2021.501 MOBILIZATION (5%) LUMP SUM 1$2,000.00$2,000.00$2,000.00$2,000.00$1,344.13$1,344.13$2,400.00$2,400.0046 2104.505 REMOVE BITUMINOUS PAVEMENT S Y 100$10.00$1,000.00$5.00$500.00$4.25$425.00$7.00$700.0047 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT 100$5.00$500.00$2.50$250.00$3.60$360.00$3.75$375.0048 2123.610 STREET SWEEPER (WITH PICKUP BROOM) HOUR 5$150.00$750.00$100.00$500.00$123.66$618.30$155.00$775.0049 2221.501 AGGREGATE SHOULDERING CLASS 5 TON 20$10.00$200.00$24.75$495.00$79.29$1,585.80$35.00$700.0050 2231.501 BITUMINOUS PATCHING MIXTURE TON 20$200.00$4,000.00$150.00$3,000.00$145.17$2,903.40$200.00$4,000.0051 2232.501 MILL BITUMINOUS SURFACE S Y 2000$2.00$4,000.00$2.25$4,500.00$3.33$6,660.00$3.50$7,000.0052 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 200$4.00$800.00$2.50$500.00$3.05$610.00$1.85$370.0053 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,C) TON 380$64.00$24,320.00$64.87$24,650.60$63.91$24,285.80$70.00$26,600.0054 2504.602 ADJUST GATE VALVE EACH 1$250.00$250.00$400.00$400.00$220.08$220.08$500.00$500.0055 2563.601 TRAFFIC CONTROL LS 1$500.00$500.00$3,650.00$3,650.00$698.95$698.95$3,000.00$3,000.0056 2575.502 SEED MIXTURE 25-151 LB 30$5.00$150.00$4.00$120.00$3.49$104.70$3.50$105.0057 2575.605 SEEDING (INCL. SEED, FERT, MULCH, DISC ANCHOR) ACRE 0.2$2,500.00$500.00$8,000.00$1,600.00$2,865.65$573.13$2,900.00$580.00Total SCHEDULE C - OLD BIRCH STREET: $38,970.00 $42,165.60 $40,389.29 $47,105.00 Total SCHEDULE A - HOLLY DRIVE: $272,240.00 $272,702.50 $277,276.74 $270,690.00 Total SCHEDULE B - HOLLY COURT: $46,240.00 $47,530.00 $46,223.47 $53,703.00 Total SCHEDULE C - OLD BIRCH STREET: $38,970.00 $42,165.60 $40,389.29 $47,105.00 Totals for Project 02988-14 $357,450.00 $362,398.10 $363,889.50 $371,498.00 % of Estimate for Project 02988-14 1.38% 1.80% 3.93%
|