A B C D E F
1 Final Estimate
3 STATEMENT of the various kinds of work performed in the improvement of
5 Boise/Earl Boyles Park LID
7 in accordance with the provisions of Ordinance No. 175927
8 CONTRACTOR: Parker Northwest Paving Company
9
10
11         TOTAL TOTAL
12 NO. ITEMS OF WORK AND MATERIALS UNIT UNIT PRICE QUANTITY AMOUNT
14 1 Mobilization ls $21,856.00 0.13 $2,840.92
15 2 Temporary Protection & Direction of Traffic ls $1,000.00 0.13 $130.00
16 3 Temporary Signs m2 $60.00 0.00 $-
17 4 Temporary Barricades ea $110.00 0.00 $-
18 5 Temporary Erosion Control ls $1,000.00 0.21 $208.01
19 6 Inlet Protection ea $50.00 0.00 $-
20 7 Gravel Construction Entrances ea $300.00 1.00 $300.00
21 8 Removal of Structures & Obtructions ls $1.00 0.00 $-
22 9 Removal of Curbs m $3.30 8.00 $26.40
23 10 Removal of Walks and Driveways m2 $50.00 2.00 $100.00
24 11 Removal of Sound Wall (Bid Only) ls $100.00 0.00 $-
25 12 Clearing and Grubbing ls $18,400.00 0.27 $5,029.77
26 13 Contingent Tree Removal, 0 mm - 200 mm ea $50.00 0.00 $-
27 14 Contingent Tree Removal, 200 mm - 510 mm ea $100.00 0.00 $-
28 15 Contingent Tree Removal, Over 510 mm ea $200.00 0.00 $-
29 16 Exploratory Tree Root Excavation hr $15.00 0.00 $-
30 17 General Excavation m3 $12.09 377.63 $4,565.55
31 18 300 mm Subgrade Stabilization m2 $2.93 205.40 $601.82
32 19 Subgrade Geotextile m2 $0.60 677.00 $406.20
33 20 75 mm Drain Pipe m $20.00 0.00 $-
34 21 300 mm Inlet Lead Pipe - Complete m $150.00 2.60 $390.00
35 22 Concrete Inlets Type CG-2 ea $650.00 1.00 $650.00
36 23 Concrete Inlets Type G-2 ea $650.00 0.00 $-
37 24 Drainage Curbs, Concrete m $12.30 0.00 $-
38 25 Drainage Curbs, Asphalt m $12.30 0.00 $-
39 26 Adjusting Manholes ea $150.00 0.00 $-
40 27 Reconstructing Manholes ea $750.00 1.00 $750.00
41 28 Aggregate Base, 200 mm Thick m2 $5.86 632.00 $3,703.52
42 29 Standard Duty Class "B" Asphalt Concrete m2 $3.58 785.00 $2,810.30
43 30 Standard Duty Class "C" Asphalt Concrete m2 $3.58 875.00 $3,132.50
44 31 Asphalt Driveway Connection m2 $18.00 24.60 $442.80
45 32 Asphalt Walks m2 $20.00 29.85 $597.00
46 33 Concrete Walks m2 $25.09 265.50 $6,661.40
47 34 Concrete Driveways m2 $36.15 52.50 $1,897.88
48 35 Concrete Driveway Connection m2 $36.15 0.00 $-
49 36 Concrete Curb Type C m $23.60 96.00 $2,265.60
50 37 Concrete Curb Type A m $32.80 96.92 $3,178.98
51 38 Remove & Re-install Existing Signs ea $75.00 0.00 $-
52 39 Pipe Sign Post ea $50.00 0.00 $-
53 40 Topsoil m3 $29.50 37.50 $1,106.25
54 41 Seeded Lawn m2 $0.55 0.00 $-
55 42 Bark Mulch m3 $100.00 0.00 $-
56 43 Remove Fence m $5.00 0.00 $-
57 44 Remove Post and Cable Fence m $5.00 92.00 $460.00
58 45 Relocate Mailbox & Post ea $100.00 0.00 $-
59 46 Install Funding Sign ea $200.00 0.00 $-
60 47 300 mm Storm Sewer Pipe m $150.00 2.77 $415.50
61 48 Extra for Pipe Under Pavement m $45.00 0.00 $-
62 49 Concrete Manholes, Sedimentation, 3 m Deep ea $1,750.00 1.00 $1,750.00
63 50 Concrete Sumps, 9 m Deep ea $4,500.00 1.00 $4,500.00
64 51 Sed. Manhole in Location of Exist. Sump ea $2,250.00 0.00 $-
67   TOTAL       $48,920.38
70   CHANGE ORDERS        
71 3 Retaining wall ls $4,532.04 1.00 $4,532.04
76   TOTAL CHANGE ORDERS       $4,532.04
78   TOTAL CONSTRUCTION       $53,452.42
82   APPROVED:        
86   ____________________________________ ______________________________________        
87   CONTRACTOR Date CONTRACT MANAGER Date

Final Estimate - Earl Boyles Pk