CITY OF COSTA MESA
Wilson Street Improvement Project (CDBG)
City Project No. 22-01
ITEM UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICE
BASE BID
1 1 LS Mobilization & Demobilization $89,263.00 100.00 % 0.00 % 100.00 % $89,263.00 $0.00 $89,263.00 $89,263.00 2 1 F.A.
Additional Work Items:
1. Cold Mill 1/10-ft Header Cut, 7’ from C&G and Overlay Street with 1/10-foot (Wilson St. from Placentia Ave. to Fairview Rd.). $100,000.00 0.75 F.A. 0.00 F.A. 0.75 F.A. $75,000.00 $0.00 $75,000.00 $100,000.00 3A 30 E.L.T. Procure and Apply Slurry Seal Type II with 2.5% latex Street Surfacing $838.00 0.00 E.L.T. 0.00 E.L.T. 0.00 E.L.T. $0.00 $0.00 $0.00 $25,140.00 4A 1 LS Procure and Apply Crack Seal Prior to Slurry Seal $5,197.00 0.00 % 0.00 % 0.00 % $0.00 $0.00 $0.00 $5,197.00 5A 140 TONS
Remove & Reconstruct Asphalt Concrete (AC) [6" Minimum Depth, Including Excavation] and Replace with 6" AC Over 6" Crushed Miscellaneous Base (CMB) (12,910.75 sf)
$197.00 105.00 TONS 0.00 TONS 105.00 TONS $20,685.00 $0.00 $20,685.00 $27,580.00 6A 660 TONS Type "C3" Asphalt Concrete Leveling (Paving Machine) $97.00 0.00 TONS 0.00 TONS 0.00 TONS $0.00 $0.00 $0.00 $64,020.00 7A 2,000 TONS Type "GG-C" Asphalt Rubber Hot Mix (AHRM-G) Surface Course $97.00 1,727.00 TONS 0.00 TONS 1,727.00 TONS $167,519.00 $0.00 $167,519.00 $194,000.00 8A 6 EA Remove Existing and Reconstruct ADA Curb Ramps with Truncated Domes per CALTRANS STD. Plan A88A $6,595.00 6.00 EA 0.00 EA 6.00 EA $39,570.00 $0.00 $39,570.00 $39,570.00 9A 820 S.F.
Remove Existing and Reconstruct Portland Cement Concrete (PCC) Cross-Gutter, Spandrel, Local Depression, and PCC Pad (8" PCC over 8" CMB)
$43.60 742.00 S.F. 0.00 S.F. 742.00 S.F. $32,351.20 $0.00 $32,351.20 $35,752.00 10A 1,240 L.F. Remove and Reconstruct Portland Cement Concrete (PCC) C-6 Curb & Gutter [Include 2' Asphalt Concrete (AC) Slot Pave] $61.00 1,089.00 L.F. 0.00 L.F. 1,089.00 L.F. $66,429.00 $0.00 $66,429.00 $75,640.00 11A 330 L.F. Remove and Reconstruct Portland Cement Concrete (PCC) C-8 Curb & Gutter [Include 2' Asphalt Concrete (AC) Slot Pave] $67.50 308.00 L.F. 0.00 L.F. 308.00 L.F. $20,790.00 $0.00 $20,790.00 $22,275.00 12A 1,660 S.F. Install Portland Cement Concrete (PCC) Sidewalk [4" PCC over 4" Crushed Miscellaneous Base (CMB)] $11.70 1,011.00 S.F. 0.00 S.F. 1,011.00 S.F. $11,828.70 $0.00 $11,828.70 $19,422.00 13A 2,850 S.F. Remove and Reconstruct Portland Cement Concrete (PCC) Driveway Approach [6" PCC over 6" Crushed Miscellaneous Base (CMB)] $26.80 3,028.00 S.F. 0.00 S.F. 3,028.00 S.F. $81,150.40 $0.00 $81,150.40 $76,380.00 14A 1 LS Remove Existing and Install New Lane Markings, Striping, Pavement Legends, and Raised Pavement Markers (RPMs) per Approved Plan $12,566.00 50.00 % 50.00 % 100.00 % $6,283.00 $6,283.00 $12,566.00 $12,566.00 15A 10 EA Install New Blue Raised Pavement Markers (BRPMs) $20.90 0.00 EA 13.00 EA 13.00 EA $0.00 $271.70 $271.70 $209.00 16A 1 LS Remove Existing and Install New Thermoplastic Pavement Markings, Including Continental Crosswalk and Green Lanes or Conflict Zones $37,795.00 100.00 % 0.00 % 100.00 % $37,795.00 $0.00 $37,795.00 $37,795.00 17A 14 EA Adjust and Reset Existing Survey Monuments and Ties $516.00 0.00 EA 12.00 EA 12.00 EA $0.00 $6,192.00 $6,192.00 $7,224.00 18A1 55 EA Adjust Manhole Covers to Grade $991.00 32.00 EA 0.00 EA 32.00 EA $31,712.00 $0.00 $31,712.00 $54,505.00 18A2 5 EA Adjust Orange County Sanitation District (OCSD) Manhole Covers to Grade $1,460.00 1.00 EA -1.00 EA 0.00 EA $1,460.00 -$1,460.00 $0.00 $7,300.00 19A 75 EA Adjust Water Valves to Grade $782.00 0.00 EA 39.00 EA 39.00 EA $0.00 $30,498.00 $30,498.00 $58,650.00 20A 163,000 S.F. Cold Mill (2" Minimum Depth) $0.29 177,771.00 S.F. 0.00 S.F. 177,771.00 S.F. $51,553.59 $0.00 $51,553.59 $47,270.00 21A 1 LS Implement Temporary Traffic Control $40,469.00 100.00 % 0.00 % 100.00 % $40,469.00 $0.00 $40,469.00 $40,469.00 22A 35 EA Remove Existing and Install New Type "D" Traffic Signal Loop Detectors $318.00 14.00 EA 0.00 EA 14.00 EA $4,452.00 $0.00 $4,452.00 $11,130.00 23A 30 EA Remove Existing and Install New Type "E" Traffic Signal Loop Detectors $292.00 31.00 EA 0.00 EA 31.00 EA $9,052.00 $0.00 $9,052.00 $8,760.00 21A 745 L.F. Paint Red Curb $1.40 0.00 L.F. 866.00 L.F. 866.00 L.F. $0.00 $1,212.40 $1,212.40 $1,043.00 $787,362.89 $42,997.10 $830,359.99 $1,061,160.00
3B 70 E.L.T. Procure and Apply Slurry Seal Type II with 2.5% latex Street Surfacing $617.00 0.00 E.L.T. 0.00 E.L.T. 0.00 E.L.T. $0.00 $0.00 $0.00 $43,190.00 4B 1 LS Procure and Apply Crack Seal Prior to Slurry Seal $1,929.00 0.00 % 0.00 % 0.00 % $0.00 $0.00 $0.00 $1,929.00 5B 580 TONS
Remove & Reconstruct Asphalt Concrete (AC) [6" Minimum
Depth, Including Excavation] and Replace with 6" AC Over 6" Crushed Miscellaneous Base (CMB) (2,180 sf)
$210.00 619.15 TONS 0.00 TONS 619.15 TONS $130,021.50 $0.00 $130,021.50 $121,800.00 6B 380 TONS Type "C3" Asphalt Concrete Leveling (Paving Machine) $97.00 0.00 TONS 0.00 TONS 0.00 TONS $0.00 $0.00 $0.00 $36,860.00 7B 1,300 TONS Type "GG-C" Asphalt Rubber Hot Mix (AHRM-G) Surface Course $97.00 1,898.00 TONS 0.00 TONS 1,898.00 TONS $184,106.00 $0.00 $184,106.00 $126,100.00 8B 2 EA Remove Existing and reconstruct ADA Curb Ramps with Truncated Domes per CALTRANS STD. Plan A88A $7,081.00 1.00 EA 0.00 EA 1.00 EA $7,081.00 $0.00 $7,081.00 $14,162.00 9B 1,100 SF
Remove Existing and Reconstruct Portland Cement Concrete (PCC) Cross-Gutter, Spandrel, Local Depression, and PCC Pad (8" PCC over 8" CMB)
$27.20 989.00 SF 0.00 SF 989.00 SF $26,900.80 $0.00 $26,900.80 $29,920.00
BID QUANTITY
SITE WORK (Harbor Blvd. To Newport Blvd.)
ADDITIVE BID (B) ITEMS (Placentia Ave. to Harbor Blvd.) SUBTOTAL (PAGE 1) :
ATTACHMENT 1
CITY OF COSTA MESA
Wilson Street Improvement Project (CDBG)
City Project No. 22-01
ITEM UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICEBID QUANTITY 10B 120 LF Remove and Reconstruct Portland Cement Concrete (PCC) C-6 Curb & Gutter [Include 2' Asphalt Concrete (AC) Slot Pave] $88.80 99.00 LF 0.00 LF 99.00 LF $8,791.20 $0.00 $8,791.20 $10,656.00 11B 800 LF Remove and Reconstruct Portland Cement Concrete (PCC) C-8 Curb & Gutter [Include 2' Asphalt Concrete (AC) Slot Pave] $69.80 639.00 LF 0.00 LF 639.00 LF $44,602.20 $0.00 $44,602.20 $55,840.00 12B 3,140 SF Install Portland Cement Concrete (PCC) Sidewalk [4" PCC over 4" Crushed Miscellaneous Base (CMB)] $11.10 2,579.00 SF 0.00 SF 2,579.00 SF $28,626.90 $0.00 $28,626.90 $34,854.00 13B 1,730 SF
Remove and Reconstruct Portland Cement Concrete (PCC)
Driveway Approach [6" PCC over 6" Crushed Miscellaneous Base (CMB)]
$19.30 1,529.00 SF 0.00 SF 1,529.00 SF $29,509.70 $0.00 $29,509.70 $33,389.00 14B 1 LS
Remove Existing and Install New Lane Markings, Striping, Pavement Legends, and Raised Pavement Markers (RPMs) per Approved Plan
$18,021.00 50.00 % 50.00 % 100.00 % $9,010.50 $9,010.50 $18,021.00 $18,021.00 15B 7 EA Install New Blue Raised Pavement Markers (BRPMs) $20.50 0.00 EA 6.00 EA 6.00 EA $0.00 $123.00 $123.00 $143.50 16B 1 LS
Remove Existing and Install New Thermoplastic Pavement
Markings, Including Continental Crosswalk and Green Lanes or Conflict Zones
$38,975.00 100.00 % 0.00 % 100.00 % $38,975.00 $0.00 $38,975.00 $38,975.00 17B 12 EA Adjust and Reset Existing Survey Monuments and Ties $507.00 0.00 EA 5.00 EA 5.00 EA $0.00 $2,535.00 $2,535.00 $6,084.00 18B 28 EA Adjust Manhole Covers to Grade $972.00 44.00 EA -1.00 EA 43.00 EA $42,768.00 -$972.00 $41,796.00 $27,216.00 19B 40 EA Adjust Water Valves to Grade $767.00 0.00 EA 35.00 EA 35.00 EA $0.00 $26,845.00 $26,845.00 $30,680.00 20B 105,000 SF Cold Mill (2" Minimum Depth) $0.29 158,196.00 SF 0.00 SF 158,196.00 SF $45,876.84 $0.00 $45,876.84 $30,450.00 21B 1 LS Implement Temporary Traffic Control $9,692.00 100.00 % 0.00 % 100.00 % $9,692.00 $0.00 $9,692.00 $9,692.00 22B 5 EA Remove Existing and Install New Type "D" Traffic Signal Loop Detectors $312.00 12.00 EA 0.00 EA 12.00 EA $3,744.00 $0.00 $3,744.00 $1,560.00 23B 45 EA Remove Existing and Install New Type "E" Traffic Signal Loop Detectors $287.00 22.00 EA 0.00 EA 22.00 EA $6,314.00 $0.00 $6,314.00 $12,915.00 24B 460 LF Paint Red Curb $1.40 0.00 LF 464.00 LF 464.00 LF $0.00 $649.60 $649.60 $644.00 $616,019.64 $38,191.10 $654,210.74 $685,080.50
C1 120 LF Construct 8" High PCC, Type "B' Curb per City Standard Drawing No. 311 $55.00 0.00 LF 0.00 LF 0.00 LF $0.00 $0.00 $0.00 $6,600.00 C2 10 CY Install 8" Depth Decomposed Granite (DG) at Pedestriand Refuge Island $650.00 0.00 CY 0.00 CY 0.00 CY $0.00 $0.00 $0.00 $6,500.00 C3 90 SF Remove Existing and Reconstruct Concrete Sidewalk (4" Concrete Over 4" CMB) $35.00 0.00 SF 0.00 SF 0.00 SF $0.00 $0.00 $0.00 $3,150.00 C4 2 EA Install Truncated Domes (3' X 10') $450.00 0.00 EA 0.00 EA 0.00 EA $0.00 $0.00 $0.00 $900.00 C5 2 EA Remove Existing and Install ADA Curb Ramps with Truncated Domes per Caltrans Standard Pland A88A $16,000.00 0.00 EA 0.00 EA 0.00 EA $0.00 $0.00 $0.00 $32,000.00 $0.00 $0.00 $0.00 $49,150.00
CO 1.1 1 LS T&M work for the installation of Conduit & Signal Crossing at Wilson Street and Fordham Ave for the future HWAK $24,727.02 0.00 % 100.00 % 100.00 % $0.00 $24,727.02 $24,727.02 CO 1.2 1 LS
Dig-Out Load and Haul off Faild Subgrade and Install Ashalt at Intersections: Fordham, Cornell, Rutgers, Avalon, Columbia and College Ave and Wilson Street
$19,974.30 0.00 % 100.00 % 100.00 % $0.00 $19,974.30 $19,974.30 CO 1.3 1 LS Modified Bolb-Out on Wilson Street and Fordham Ave in lue of Additive Bid Item C $54,105.70 0.00 % 100.00 % 100.00 % $0.00 $54,105.70 $54,105.70 CO 1.4 1 EA Material Damage For CMSD Manhole Cover (Bid Iterm No. 18A1) -$1,059.36 1.00 EA 0.00 EA 1.00 EA -$1,059.36 $0.00 -$1,059.36 -$1,059.36 $98,807.02 $97,747.66 $0.00
$614,960.28 $136,998.12 $751,958.40 $734,230.50
$1,402,323.17 $179,995.22 $1,582,318.39 $1,795,390.50TOTAL (PAGE 1+PAGE 2) :
SUBTOTAL ADDITIVE BID ITEMS :
ADDITIVE BID (C) ITEMS
CHANGE ORDERS
SUBTOTAL CHANGE ORDERS :
SUBTOTAL (PAGE 2) :
SUBTOTAL ADDITIVE BID ITEMS :