ATTACHMENT 1 – BUDGET DATA SHEET
LAS PALMAS AREA STREET REHABILITATION
Project No.: 44069
Source of Funds
Existing Budget:
ARPA Revenue Replacement Funds from 44589 $200,000
Proposed Budget Transfers:
Measure M2 Funds from Project 44589 $2,407,000
Sewer Enterprise Fund from Project 51419 $205,000
Drainage Outlay Fund from Project 52591 $384,000
TOTAL $3,196,000
Estimated Expenditures
Project Design - Consultants $125,097
Staff Design, Administration and Processing $41,500
Construction Contract $2,585,000
Tree Removal $3,000
Estimated Surveying, Inspection, Testing,
and Contract Administration (7%) $180,950
Contingencies (10%) $258,500
TOTAL $3,194,047
Summary of Bids
Bid Opening: May 22, 2024
Engineer’s Estimate: $2,642,800
Contractor
Location
Base Bid Total
Bid Alt
1. Hardy & Harper, Inc.
Lake Forest
$2,585,000.00
$160,823.88
2. Sequel Contractors, Inc.
Santa Fe Springs
$2,777,242.30
$223,366.50
3. Vido Samarzich, Inc.
Rancho Cucamonga
$2,929,228.85
$223,366.50
4. All American Asphalt
Corona
$2,954,645.30
$104,237.70
5. Palp, Inc DBA
Long Beach
$3,098,471.10
$148,911.00
6. R.J Noble
Orange
$3,546,030.87
$134,019.00