CITY OF COSTA MESA
ACCOUNT HARDY & HARPER, INC.
SUMMARY 32 RANCHO CIRCLE, LAKE FOREST, CA 92630
PROJECT: Fairview Rd. HSIP Improvement Project
CITY PROJECT 19-10 [FEDERAL HSIPL-5312(102)]
BASE BID SCHEDULE
ITEM BID UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO QUANTITY DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICE 1 1 LS Mobilization $46,198.00 95.00 LS 5.00 % 100.00 % $43,888.10 $2,309.90 $46,198.00 $46,198.00 2 1 LS Traffic Control $30,000.00 95.00 % 5.00 % 100.00 % $28,500.00 $1,500.00 $30,000.00 $30,000.00 3 1 LS Clearing and Grubbing $10,000.00 95.00 % 5.00 % 100.00 % $9,500.00 $500.00 $10,000.00 $10,000.00 4 1 EA Remove Tree $2,500.00 1.0 EA 0.00 EA 1.00 EA $2,500.00 $0.00 $2,500.00 $2,500.00 5 1,400 LF Remove PCC Curb $15.00 1311.0 LF 0.00 LF 1,311.00 LF $19,665.00 $0.00 $19,665.00 $21,000.00 6 265 LF Remove PCC Curb and Gutter $20.00 265.0 LF 0.00 LF 265.00 LF $5,300.00 $0.00 $5,300.00 $5,300.00 7 1,750 SF Remove PCC Sidewalk $4.00 1750.0 SF 0.00 SF 1,750.00 SF $7,000.00 $0.00 $7,000.00 $7,000.00 8 395 SF Remove PCC Driveway $6.00 395.0 SF 0.00 SF 395.00 SF $2,370.00 $0.00 $2,370.00 $2,370.00 9 2,600 SF Remove PCC Median Hardscape $4.00 2567.0 SF 0.00 SF 2,567.00 SF $10,268.00 $0.00 $10,268.00 $10,400.00 10 2 EA Remove Existing Parkway Drain $800.00 2.0 EA 0.00 EA 2.00 EA $1,600.00 $0.00 $1,600.00 $1,600.00 11 0 N/A (Moved to Non-Participating Items) $0.00 0 N/A 0.00 N/A 0.00 N/A $0.00 $0.00 $0.00 $0.00 12 620 CY Unclassified Excavation $160.00 440.84 CY 0.00 CY 440.84 CY $70,534.40 $0.00 $70,534.40 $99,200.00 13 25,400 SF Cold Mill Existing Pavement 0.20' in Depth $0.33 25400.0 SF 0.00 SF 25,400.00 SF $8,382.00 $0.00 $8,382.00 $8,382.00 14 500 TON Construct Asphalt Rubber Hot Mix $92.00 500 TON 0.00 TON 500.00 TON $46,000.00 $0.00 $46,000.00 $46,000.00 15 580 TON Construct Hot Mix Asphalt $130.00 385.65 TON 0.00 TON 385.65 TON $50,134.50 $0.00 $50,134.50 $75,400.00 16 25 LF Construct 6-inch PCC Curb over 6-Inch Crushed
Miscellaneous Base $28.00 0.0 LF 0.00 LF 0.00 LF $0.00 $0.00 $0.00 $700.00 17 1,450 LF Construct 8-inch PCC Curb over 6-Inch Crushed Miscellaneous Base $28.00 1342.0 LF 0.00 LF 1,342.00 LF $37,576.00 $0.00 $37,576.00 $40,600.00 18 20 LF Construct Transition PCC Curb (6-Inch to Existing) over 6-Inch Crushed Miscellaneous Base $28.00 22.0 LF 0.00 LF 22.00 LF $616.00 $0.00 $616.00 $560.00 19 255 LF Construct 8-inch PCC Curb and Gutter over 6-Inch Crushed Miscellaneous Base $50.00 255.0 LF 0.00 LF 255.00 LF $12,750.00 $0.00 $12,750.00 $12,750.00 20 15 LF Construct Transition PCC Curb (8-Inch to Existing) over 6-Inch Crushed Miscellaneous Base $50.00 0.0 LF 0.00 LF 0.00 LF $0.00 $0.00 $0.00 $750.00 21 7 EA Construct Solid PCC Median Nose $500.00 7.0 EA 0.00 EA 7.00 EA $3,500.00 $0.00 $3,500.00 $3,500.00 22 40 LF Construct Variable Height Retaining Curb (6-Inch Wide) $50.00 39 LF 0.00 LF 39.00 LF $1,950.00 $0.00 $1,950.00 $2,000.00 23 2,460 SF Construct 4-Inch PCC over 4-Inch CMB Sidewalk $12.00 2460.0 SF 0.00 SF 2,460.00 SF $29,520.00 $0.00 $29,520.00 $29,520.00 24 840 SF Construct Decorative Median Pavement $14.00 856.7 SF 0.00 SF 856.65 SF $11,993.10 $0.00 $11,993.10 $11,760.00
PART A - ITEMS PARTICIPATING FOR FEDERAL REIMBURSEMENT
ATTACHMENT 1
1 CITY OF COSTA MESA
ACCOUNT HARDY & HARPER, INC.
SUMMARY 32 RANCHO CIRCLE, LAKE FOREST, CA 92630
PROJECT: Fairview Rd. HSIP Improvement Project
CITY PROJECT 19-10 [FEDERAL HSIPL-5312(102)]
BASE BID SCHEDULE
ITEM BID UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO QUANTITY DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICE
PART A - ITEMS PARTICIPATING FOR FEDERAL REIMBURSEMENT
25 870 SF Construct 6-Inch PCC over 6-Inch CMB Commercial Driveway $20.00 805.0 SF 0.00 SF 805.00 SF $16,100.00 $0.00 $16,100.00 $17,400.00 26 530 SF
Construct 4-Inch PCC Curb Ramp and Median
Passageway with Retaining Curbs and Detectable
Warning Surface (Construction Notes 11 and 13)
$27.00 698.5 SF 0.00 SF 698.50 SF $18,859.50 $0.00 $18,859.50 $14,310.00 27 1 EA Construct Parkway Drain No. 1 $1,600.00 1.0 EA 0.00 EA 1.00 EA $1,600.00 $0.00 $1,600.00 $1,600.00 28 1 EA Construct Parkway Drain No. 2 and Connect to
Catch Basin $4,800.00 1.0 EA 0.00 EA 1.00 EA $4,800.00 $0.00 $4,800.00 $4,800.00 29 1 EA Construct Local Depression $2,000.00 1.0 EA 0.00 EA 1.00 EA $2,000.00 $0.00 $2,000.00 $2,000.00 30 0 N/A (Moved to Non-Participating Items) $0.00 0.0 N/A 0.00 N/A 0.00 N/A $0.00 $0.00 $0.00 $0.00 31 2 EA Root Prune Existing Tree and Install Root Barrier $700.00 0.0 EA 0.00 EA 0.00 EA $0.00 $0.00 $0.00 $1,400.00 32 1 LS Landscaping and Irrigation Improvements $25,000.00 100.0 % 0.00 % 100.00 % $25,000.00 $0.00 $25,000.00 $25,000.00 33 1 LS
Signing and Striping (Including Traffic Rated Pull
Box, and Advanced Loops for Fairview Rd. / Adams
Ave. and Fairview Rd. / Baker St.)
$41,000.00 85.00 % 15.00 % 100.00 % $34,850.00 $6,150.00 $41,000.00 $41,000.00 34 1 LS Traffic Signal Installation $265,000.00 96.00 % 4.00 % 100.00 % $253,399.91 $11,600.09 $265,000.00 $265,000.00 $760,156.51 $22,059.99 $782,216.50 $840,000.00PART A - ITEMS PARTICIPATING FOR FEDERAL REIMBURSEMENT SUB-TOTAL:
ATTACHMENT 1
2 CITY OF COSTA MESA
ACCOUNT HARDY & HARPER, INC.
SUMMARY 32 RANCHO CIRCLE, LAKE FOREST, CA 92630
PROJECT: Fairview Rd. HSIP Improvement Project
CITY PROJECT 19-10 [FEDERAL HSIPL-5312(102)]
BASE BID SCHEDULE
ITEM BID UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO QUANTITY DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICE 11 1 LS Remove Catch Basin and Interfering Portions of RCP $4,125.00 100.0 % % 100.00 % $4,125.00 $0.00 $4,125.00 $4,125.00 30 1 LS Construct Catch Basin (W=7') with Trash Enclosure $5,500.00 100.0 % % 100.00 % $5,500.00 $0.00 $5,500.00 $5,500.00 35 15 LF Remove PCC Curb $15.00 0.0 LF LF 0.00 LF $0.00 $0.00 $0.00 $225.00 36 265 LF Remove PCC Curb and Gutter $20.00 259.0 LF LF 259.00 LF $5,180.00 $0.00 $5,180.00 $5,300.00 37 2,140 SF Remove PCC Sidewalk $4.00 2691.0 SF SF 2,691.00 SF $10,764.00 $0.00 $10,764.00 $8,560.00 38 145 SF Remove PCC Driveway $6.00 235.0 SF SF 235.00 SF $1,410.00 $0.00 $1,410.00 $870.00 39 25 CY Unclassified Excavation $160.00 0.0 CY CY 0.00 CY $0.00 $0.00 $0.00 $4,000.00 40 160,000 SF Cold Mill Existing Pavement 0.20' in Depth $0.33 121635.5 SF SF 121,635.50 SF $40,139.72 $0.00 $40,139.72 $52,800.00 41 2,000 TON Construct Asphalt Rubber Hot Mix $92.00 1385.3 TON TON 1,385.31 TON $127,448.52 $0.00 $127,448.52 $184,000.00 42 45 TON Construct Hot Mix Asphalt $130.00 0.0 TON TON 0.00 TON $0.00 $0.00 $0.00 $5,850.00 43 265 LF Construct 8-inch PCC Curb and Gutter over 6-Inch Crushed Miscellaneous Base $50.00 265.0 LF LF 265.00 LF $13,250.00 $0.00 $13,250.00 $13,250.00 44 15 LF Construct Variable Height Retaining Curb (1-Foot Wide) $50.00 0.0 LF LF 0.00 LF $0.00 $0.00 $0.00 $750.00 45 2,110 SF Construct 4-Inch PCC over 4-Inch CMB Sidewalk $12.00 1676.0 SF SF 1,676.00 SF $20,112.00 $0.00 $20,112.00 $25,320.00 46 175 SF Construct 6-Inch PCC over 6-Inch CMB Residential Driveway $20.00 170.0 SF SF 170.00 SF $3,400.00 $0.00 $3,400.00 $3,500.00 47 15 EA Install Surface Mounted Detectable Warning Surface $700.00 15.0 EA EA 15.00 EA $10,500.00 $0.00 $10,500.00 $10,500.00 48 2 EA Adjust Existing Water Valve to Grade $950.00 2.0 EA EA 2.00 EA $1,900.00 $0.00 $1,900.00 $1,900.00 49 1 EA Adjust Existing Water Meter to Grade $800.00 1.0 EA EA 1.00 EA $800.00 $0.00 $800.00 $800.00 50 1 EA Remove and Salvage Existing Fire Hydrant, and
Install New Fire Hydrant $12,500.00 1.0 EA EA 1.00 EA $12,500.00 $0.00 $12,500.00 $12,500.00 51 8 EA Root Prune Existing Tree and Install Root Barrier $700.00 0.0 EA EA 0.00 EA $0.00 $0.00 $0.00 $5,600.00 52 115 CY Construct Class A Topsoil $85.00 40.0 CY CY 40.00 CY $3,400.00 $0.00 $3,400.00 $9,775.00 53 19 EA Adjust Manhole to Grade (per City of Costa Mesa Plan Sheets) $1,025.00 6.0 EA EA 6.00 EA $6,150.00 $0.00 $6,150.00 $19,475.00 54 14 EA Adjust Valve to Grade (per City of Cost Mesa Plan Sheets) $950.00 21.0 EA EA 21.00 EA $19,950.00 $0.00 $19,950.00 $13,300.00 55 3 EA Reset Survey Monument $700.00 0.0 EA 1.00 EA 1.00 EA $0.00 $700.00 $700.00 $2,100.00 $286,529.24 $700.00 $287,229.24 $390,000.00
PART B - ITEMS NON-PARTICIPATING FOR FEDERAL REIMBURSEMENT PART B - ITEMS NON-PARTICIPATING FOR FEDERAL REIMBURSEMENT SUB-TOTAL:
ATTACHMENT 1
3 CITY OF COSTA MESA
ACCOUNT HARDY & HARPER, INC.
SUMMARY 32 RANCHO CIRCLE, LAKE FOREST, CA 92630
PROJECT: Fairview Rd. HSIP Improvement Project
CITY PROJECT 19-10 [FEDERAL HSIPL-5312(102)]
BASE BID SCHEDULE
ITEM BID UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO QUANTITY DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICE
PART B - ITEMS NON-PARTICIPATING FOR FEDERAL REIMBURSEMENT COR 04 1 LS Revised Striping Plans Revision 1 $6,956.25 100.0 % 0.00 % 100.00 % $6,956.25 $0.00 $6,956.25 $6,956.25 COR 05 1 LS Additional Cost for SCE Plans $8,185.95 100.0 % 0.00 % 100.00 % $8,185.95 $0.00 $8,185.95 $8,185.95 COR 06 1 LS TS Changes at Fairview Rd. & Village Way $39,716.30 100.0 % 0.00 % 100.00 % $39,716.30 $0.00 $39,716.30 $39,716.30 COR 07 1 LS Furnish & Install Shrub $3,507.27 100.0 % 0.00 % 100.00 % $3,507.25 $0.00 $3,507.25 $3,507.27 COR 09 1 LS Revised Striping Plans Revision 2 $12,757.50 100.0 % 0.00 % 100.00 % $12,757.50 $0.00 $12,757.50 $12,757.50 COR 10 1 LS Adjust OCSD Manholes $38,793.09 100.0 % 0.00 LS 100.00 % $38,793.09 $0.00 $38,793.09 $38,793.09 COR 11 1 LS Additional Striping $4,924.50 0.0 % 100.00 LS 100.00 % $0.00 $4,924.50 $4,924.50 $4,924.50 COR 12 1 LS Adjust OCSD Manholes Credit ($6,439.50) 0.0 % 100.00 LS 100.00 % $0.00 ($6,439.50) ($6,439.50) ($6,439.50) $109,916.34 ($1,515.00) $108,401.36
$1,156,602.09 $21,244.99 $1,177,847.10 $1,230,000.00PART A+ B+ CHANGE ORDERS TOTAL:
ATTACHMENT 1
4