ATTACHMENT 1 – BUDGET DATA SHEET
RESIDENTIAL STREET REHABILITATION PROJECT
Project No.: 44065
Source of Funds
Existing Budget:
ARPA Revenue Replacement Fund $50,000
Proposed Budget Transfers:
ARPA Revenue Replacement Fund from Project 44589 $1,380,000
TOTAL $1,430,000
Estimated Expenditures
Staff Design, Administration and Processing $20,000
Construction Contract $1,204,780
Estimated Surveying, Inspection, Testing,
and Contract Administration (7%) $84,335
Contingencies (10%) $120,475
TOTAL $1,429,590
Summary of Bids
Bid Opening: November 17, 2022
Engineer’s Estimate: $1,150,000 (Base Bid)
Contractor Base Bid (1) Bid Alt Bid Total
1. Hardy & Harper, Inc. $1,060,000 $144,780 $1,204,780
2. Palp, Inc. DBA Excel Paving Co. $1,094,864 $127,400 $1,222,264
3. Sequel Contractors, Inc. $1,097,508 $116,450 $1,213,958
4. Onyx Paving Company, Inc. $1,234,000 $180,000 $1,414,000
5. R.J. Noble Company $1,313,282 $172,530 $1,485,812
6. All American Asphalt $1,332,999 $105,660 $1,438,659
(1) Per project specifications, contract is awarded on Base Bid cost.