CITY OF COSTA MESA
Horizons Construction Co Intl Inc.
432 W Meats Ave, Orange, CA 92865-2625
PROJECT: FINAL COSTS - Jack Hammett Sports Complex Expansion Project, City Project No. 21-05
ITEM UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICE 1 1 LS Mobilization 65,300.00$ 100.00 % % 100.00 % $65,300.00 $0.00 $65,300.00 $65,300.00 2 1 LS Clearing & Grubbing 42,700.00$ 100.00 % % 100.00 % $42,700.00 $0.00 $42,700.00 $42,700.00 3 1 LS Traffic Control & Public Safety 18,000.00$ 100.00 % % 100.00 % $18,000.00 $0.00 $18,000.00 $18,000.00 4 1 LS Water Quality Best Management Practices (BMP's) 9,500.00$ 100.00 % % 100.00 % $9,500.00 $0.00 $9,500.00 $9,500.00 5 1 LS Construction Survey 15,700.00$ 100.00 % % 100.00 % $15,700.00 $0.00 $15,700.00 $15,700.00 6 1 LS Utility Potholing & Ground Penetrating Radar 17,000.00$ 100.00 % % 100.00 % $17,000.00 $0.00 $17,000.00 $17,000.00 7 10,600 SF Remove & Dispose (E) AC Pavement 1.15$ 10,911.00 SF SF 10,911.00 SF $12,547.65 $0.00 $12,547.65 $12,190.00 8 1,175 LF Remove & Dispose (E) Chain Link Fence 3.60$ 1,175.00 LF LF 1,175 LF $4,230.00 $0.00 $4,230.00 $4,230.00 9 14 EA Trees 892.50$ 14.00 EA EA 14 EA $12,495.00 $0.00 $12,495.00 $12,495.00 10 5 EA Remove & Dispose (E) Light Poles and Foundation 1,680.00$ 5.00 EA EA 5 EA $8,400.00 $0.00 $8,400.00 $8,400.00 11 1 LS Remove & Dispose (E) Sliding Gate 1,470.00$ 100.00 % 100.00 % 200 % $1,470.00 $1,470.00 $2,940.00 $1,470.00 12 5 EA Remove & Dispose (E) Chain Link Gate 840.00$ 5.00 EA EA 5 EA $4,200.00 $0.00 $4,200.00 $4,200.00 13 70,000 SF Weed Abate, Crack Seal, Remove existing striping & pavement marking and construct sluury seal Type II 0.48$ 58,000.00 SF SF 58,000.00 SF $27,840.00 $0.00 $27,840.00 $33,600.00 14 21,500 SF Construct 6" thick AC Pavement Over Compacted 8" thick CMB 9.80$ 21,068.00 SF SF 21,068.00 SF $206,466.45 $0.00 $206,466.45 $210,700.00 15 86 LF Remove and Dispose Curb & Gutter 8.50$ 145.00 LF LF 145 LF $1,232.50 $0.00 $1,232.50 $731.00 16 300 LF Construct 6" Curb and Gutter Type (C-6") (W-16") Per City of Costa Mesa Sid DWG No 312 42.00$ 251.00 LF LF 251.00 LF $10,542.00 $0.00 $10,542.00 $12,600.00 17 1,800 LF Remove & Dispose Concrete Curb 4.14$ 1,800.00 LF LF 1,800 LF $7,452.00 $0.00 $7,452.00 $7,452.00 18 2,000 LF Construct 6" Curb Type A1 -6 (150) 29.00$ 1,707.08 LF 307.00 LF 2,014.08 LF $49,505.32 $8,903.00 $58,408.32 $58,000.00 19 2 EA Remove & Dispose Existing Curb Ramp 1,950.00$ 2.00 EA EA 2.00 EA $3,900.00 $0.00 $3,900.00 $3,900.00 20 3 EA Construct ADA Curb Ramp 12,100.00$ 3.00 EA EA 3.00 EA $36,300.00 $0.00 $36,300.00 $36,300.00 21 3 EA Construct Truncated Domes 1,785.00$ 4.00 EA EA 4.00 EA $7,140.00 $0.00 $7,140.00 $5,355.00 22 30 LF Remove & Dispose Concrete Gutter 8.50$ 30.00 LF LF 30.00 LF $255.00 $0.00 $255.00 $255.00 23 30 LF Construct 3' wide concrete V - Gutter 67.20$ 23.00 LF LF 23.00 LF $1,545.60 $0.00 $1,545.60 $2,016.00 24 6 EA Adjust to Grade Existing Sewer Cleanout 900.00$ 6.00 EA EA 6.00 EA $5,400.00 $0.00 $5,400.00 $5,400.00 25 19 EA Furnish & Install Concrete Wheel Stop 105.00$ 19.00 EA EA 19.00 EA $1,995.00 $0.00 $1,995.00 $1,995.00 26 7,800 SF Sawcut and Remove PCC Sidewalk 2.35$ 7,800.00 SF SF 7,800.00 SF $18,330.00 $0.00 $18,330.00 $18,330.00 27 2 EA Construct Driveways Approach 2,835.00$ 1.00 EA EA 1.00 EA $2,835.00 $0.00 $2,835.00 $5,670.00 28 25 SF Construct 6" thick fill-in concrete over 6" CMB 25.00$ 0.00 SF 25.00 SF 25.00 SF $0.00 $625.00 $625.00 $625.00 29 8 EA Furnish & Install Parking Sign 360.00$ 8.00 EA 3.00 EA 11.00 EA $2,880.00 $1,080.00 $3,960.00 $2,880.00 30 1 LS Striping, Signing, Marking & Pavement Markers 12,200.00$ 1.00 % % 1.00 % $12,200.00 $0.00 $12,200.00 $12,200.00 31 12,850 SF Paving 1a: Concrete Flatwork with Topcast Top-Surface Retarder Finish 10.50$ 11,230.00 SF SF 11,230.00 SF $117,915.00 $0.00 $117,915.00 $134,925.00 32 120 SF Paving 1c: Concrete Flatwork Heavy Sand Blast Finish 12.00$ 0.00 SF SF 0.00 SF $0.00 $0.00 $0.00 $1,440.00 33 880 SF Paving 1d: Interlocking Concrete Pavers 16.50$ 797.00 SF SF 797.00 SF $13,147.20 $0.00 $13,147.20 $14,520.00 34 245 SF Concrete Header ( 10" wide) 42.00$ 245.00 SF SF 245.00 SF $10,290.00 $0.00 $10,290.00 $10,290.00 35 500 LF Concrete Band(16" wide) 47.00$ 500.00 LF LF 500.00 LF $23,500.00 $0.00 $23,500.00 $23,500.00 36 180 LF 18' Ht. Ball Barrier Fence (6' chain link fence with attached 12' netting) 380.00$ 182.00 LF LF 182.00 LF $69,160.00 $0.00 $69,160.00 $68,400.00 37 415 LF Chain Link Fence - 8' High 115.00$ 433.00 LF LF 433.00 LF $49,795.00 $0.00 $49,795.00 $47,725.00 38 475 LF Chain Link Fence - 4' High 97.00$ 516.00 LF LF 516.00 LF $50,052.00 $0.00 $50,052.00 $46,075.00 39 3 EA Gate - Double Swing Chain Link , 8' high(12' Opening) 4,900.00$ 3.00 EA EA 3.00 EA $14,700.00 $0.00 $14,700.00 $14,700.00 40 1 EA Double Cantilever Sliding Gates - 8' Ht (Chain link Fabric) With Electronic Gate Opening & Closing Operator 59,700.00$ 1.00 EA EA 1.00 EA $59,700.00 $0.00 $59,700.00 $59,700.00 41 1 EA Rolling Chain Link Gate - 8' Ht (20' Opening) 7,600.00$ 1.00 EA EA 1.00 EA $7,600.00 $0.00 $7,600.00 $7,600.00 42 530 LF Post & Rail Fence with Precast Column 87.00$ 530.00 LF 1.00 LF 531.00 LF $46,110.00 $87.00 $46,197.00 $46,110.00 43 6 EA Column "A(8' Ht. Masonry Column w/Precast Column Cap) 3,700.00$ 6.00 EA EA 6.00 EA $22,200.00 $0.00 $22,200.00 $22,200.00 44 4 EA Column "B (4.5' Ht. Masonry Column w/Precast Column Cap) 2,415.00$ 4.00 EA EA 4.00 EA $9,660.00 $0.00 $9,660.00 $9,660.00 45 7 EA Precast Column 'C' 1,610.00$ 7.00 EA EA 7.00 EA $11,270.00 $0.00 $11,270.00 $11,270.00 46 3 EA Precast Sphere (60 Inch Dia) 5,520.00$ 3.00 EA EA 3.00 EA $16,560.00 $0.00 $16,560.00 $16,560.00 47 12 EA Precast Soccer Ball (36" Dia) 1,670.00$ 12.00 EA EA 12.00 EA $20,040.00 $0.00 $20,040.00 $20,040.00 48 4 EA Precast Sphere (22 Inch Dia) 690.00$ 4.00 EA EA 4.00 EA $2,760.00 $0.00 $2,760.00 $2,760.00 49 2 EA Double Parking Lot Barrier Gates 18,550.00$ 2.00 EA EA 2.00 EA $37,100.00 $0.00 $37,100.00 $37,100.00 50 1 EA Re-Install existing Flagpole 3,675.00$ 0.00 EA EA 0.00 EA $3,675.00 $0.00 $3,675.00 $3,675.00 51 10 EA Bike Rack 1,740.00$ 10.00 EA EA 10.00 EA $17,400.00 $0.00 $17,400.00 $17,400.00
BID QUANTITY
PAGE 1 OF 2
ATTACHMENT 1
CITY OF COSTA MESA
Horizons Construction Co Intl Inc.
432 W Meats Ave, Orange, CA 92865-2625
PROJECT: FINAL COSTS - Jack Hammett Sports Complex Expansion Project, City Project No. 21-05
ITEM UNIT PREVIOUS QUANTITY TOTAL QUANTITY PREVIOUS AMOUNT TOTAL CONTRACT
NO DESCRIPTION PRICE QUANTITY THIS ESTIMATE TO DATE AMOUNT THIS EST TO DATE PRICEBID QUANTITY 52 2 EA Precast Mounted Bottle Filler with Bi-Level Drinking Fountain 10,700.00$ 2.00 EA EA 2.00 EA $21,400.00 $0.00 $21,400.00 $21,400.00 53 1 LS Existing Irrigation Adjustment 17,600.00$ 100.00 % % 100.00 % $17,600.00 $0.00 $17,600.00 $17,600.00 54 1 LS New Irrigation System 109,545.00$ 100.00 % % 100.00 % $109,545.00 $0.00 $109,545.00 $109,545.00 55 25,510 SF Soil Preparation and Fine Grading 0.93$ 19,058.39 SF SF 19,058.39 SF $17,724.30 $0.00 $17,724.30 $23,724.30 56 25,510 SF Weed Abatement 0.16$ 19,058.39 SF SF 19,058.39 SF $3,049.34 $0.00 $3,049.34 $4,081.60 57 49 EA Tree - 36" Box 1,065.00$ 49.00 EA EA 49.00 EA $52,185.00 $0.00 $52,185.00 $52,185.00 58 80 EA Shrub -# 15 Container 140.00$ 80.00 EA EA 80.00 EA $11,200.00 $0.00 $11,200.00 $11,200.00 59 1,248 EA Shrub -# 5 Container 33.50$ 1,248.00 EA EA 1,248.00 EA $41,808.00 $0.00 $41,808.00 $41,808.00 60 768 EA Shrub # 1 Container 9.50$ 768.00 EA EA 768.00 EA $7,296.00 $0.00 $7,296.00 $7,296.00 61 19,600 SF Damaged Turf Replacement 1.68$ 15,000.00 SF SF 15,000.00 SF $25,200.00 $0.00 $25,200.00 $32,928.00 62 236 EA Wood Mulch (3" Thick) 72.80$ 236.00 EA EA 236.00 EA $17,180.80 $0.00 $17,180.80 $17,180.80 63 1 LS (90) Day Maintenance 7,728.00$ 100.00 % % 100.00 % $7,728.00 $0.00 $7,728.00 $7,728.00 64 1 LS Storage Building, 5-Units (952 SF) 177,600.00$ 100.00 % % 100.00 % $177,600.00 $0.00 $177,600.00 $177,600.00 65 1 LS Electrical - Parking Lot 267,300.00$ 92.52 % 7.48 % 100.00 % $247,300.00 $20,000.00 $267,300.00 $267,300.00 66 1 LS Electrical - Storage Building 5,500.00$ 100.00 % % 100.00 % $5,500.00 $0.00 $5,500.00 $5,500.00 67 1 LS Allowance for additional work items as directed by the City 45,000.00$ 0.00 % 0.00 % 48.55 % $0.00 $21,845.46 $21,845.46 $45,000.00 68 1 LS Allowance for Unforseen Utility confilcts 45,000.00$ 0.00 % 0.00 % 24.31 % $0.00 $10,938.18 $10,938.18 $45,000.00 69 1 LS Allowance for unsitable soil conditions & additional sound mitigation 35,000.00$ 0.00 % 0.00 % 25.71 % $0.00 $9,000.00 $9,000.00 $35,000.00 $1,972,312.16 $73,948.64 $2,046,260.80 $2,166,920.70BID TOTAL:
PAGE 2 OF 2
ATTACHMENT 1