ATTACHMENT 1 – BUDGET DATA SHEET
FULLERTON POOCH PARK RELOCATION PROJECT
Project No.: 54270
Source of Funds
Existing Budget:
Park Dwelling Fund $66,524
State Grants $266,093
Proposed Budget Transfers:
Park Dwelling Fund from Project $876,000
TOTAL $1,208,617
Estimated Expenditures
Project Design - Consultants $72,233
Staff Design, Administration and Processing $12,000
Pedestrian Bridge Repair $46,995
Construction Contract $936,197
Estimated Surveying, Inspection, Testing,
and Contract Administration (10%) $46,810
Contingencies (10%) $93,620
TOTAL $1,207,855
Summary of Bids
Bid Opening: February 1, 2023
Engineer’s Estimate: $745,000
Contractor
Location
Base Bid Total*
Bid Total
1. Urban Habitat
La Quinta
(1) $919,208.13
$936,196.63
2. Aguilar & Calderon Corp.
Whittier
(2) $930,220.59
$942,439.71
3. Klassic Eng. & Construction Group
Orange
$964,930.00
$1,008,530.00
4. M.S. Construction Mgmt Group
Dana Point
(3) $992,055.00
$1,071,255.00
5. C.S. Legacy Construction, Inc.
Walnut
$1,014,231.00
$1,087,205.00
6. H2M Construction, Inc.
Rancho Cucamonga
$1,108,000.00
$1,148,000.00
7. Asphalt, Fabric & Eng., Inc.
Signal Hill
(4) $1,143,325.33
$1,187,152.33
8. MBC Enterprises, Inc.
Huntington Beach
$1,195,312.10
$1,199,922.50
9. MLC Constructors, Inc.
Corona
$1,228,779.00
$1,299,039.00
10. AID Builders, Inc.
Los Alamitos
(5) $1,234,600.00
$1,289,620.00
*Project awarded on base bid cost.
(1) = Submitted bid amount was $919,196.28; however, miscalculation of the total amount was submitted by the Contractor. The correct bid total is $919,208.13. (2) = Submitted bid amount was $930,216.47; however, miscalculation of the total amount was submitted by the Contractor. The correct bid total is $930,220.59. (3) = Submitted bid amount was $988,555; however, miscalculation of the total amount was submitted by the Contractor. The correct bid total is $992,055. (4) = Submitted bid amount was $1,143,339; however, miscalculation of the total amount was submitted by the Contractor. The correct bid total is $1,143,325.33. (5) = Submitted bid amount was $1,232,200; however, miscalculation of the total amount was submitted by the Contractor. The correct bid total is $1,234,600.