ATTACHMENT 1 – BUDGET DATA SHEET
STATE COLLEGE BLVD STREET REHABILITATION PROJECT
Project No.: 44068
Source of Funds
Existing Budget:
RMRA/SB1 Fund $550,000
Proposed Budget Transfers:
Federal Earmark Repurposing Funds $1,121,490
RMRA/SB1 Fund from Project 44400 $1,729,000
Sewer Enterprise Fund from Project 51419 $163,000
TOTAL $3,563,490
Estimated Expenditures
Staff Design, Administration and Processing $245,000
Environmental Testing $55,832
Construction Contract $2,379,112
Tree Removal / Landscaping $50,000
Estimated Surveying, Inspection, Testing,
and Contract Administration (15%) $356,867
Contingencies (20%) $475,822
TOTAL $3,562,633
Summary of Bids
Bid Opening: September 24, 2026
Engineer’s Estimate: $3,163,000
Contractor
Base Bid Total
1. All American Asphalt
$2,379,112
2. Vance Corporation
$2,420,104
3. Onyx Paving Company, Inc.
$2,424,000
4. Hardy & Harper, Inc.
$2,537,000
5. R.J. Noble Company
$2,564,846
6. Towo Enterprise Inc
$2,578,535
7. LCR Earthwork & Engineering Corp.
$2,586,332
8. Calmex Engineering Inc.
$2,656,033
9. Vido Samarzich Inc
$2,678,000
10. Palp Inc. dba Excel Paving Company
$2,739,714
11. Nieves General Engineering, Inc.
$2,782,126
12. Sequel Contractors, Inc.
$2,829,685