B23-0325 - 30800 GOLF CLUB DR02/28/2025
5/26/2023
Page 1 of 12
Marbella Country Club
30800 Golf Club Drive, San Juan Capistrano 92675
Attention :Joseph K. Saikali
Regional Manager
Reference :Marbella Golf Country Club - Emergency Sink Hole Repair Project
Bid Proposal S23041501A
Dear Mr. Joseph Saikali,
KSM Construction Inc submits this proposal to provide all necessary labor, equipment, and material
for the reference project. This scope of work includes the emergency of cleanup the damaged pipe,
collapsed concrete and Shoring work, Grading Work and Street Improvement work, Landscaping &
Irrigation and so forth as attached proposal details, which is basically recovering to original golf
course from damaged.
This Proposal is based on the following Documents :
● Plans developed by Hadley Engineering for temporary work
● Exis<ng Topo Plans developed by Point Engineering
● Shoring Plans developed by Bold Engineering and Soil Report from Siamak Soil Engineer
Item Price
Phase 2 Shoring Work $3,521,836.89
▪ Payment Condition:
Phase 2 When 50% of Phase 2 is done $1,760,918.45
Completion of Phase 3 $1,760,918.45
▪ Clarification:
● Temporary Crushed Rock and Dirt will be used for Permanent Grading Work
▪ Excluded Items :
● P-Bond is not included
● Any Repair Cost for the exis<ng damaged underground u<li<es, such as Cox, Irriga<on
Water Pipe, Drain Pipes and so forth unless we were instructed by Owner.
May 25, 2023
Description
State Lic# 920969
General A, B, C51 & C8
537 S. Vincent Lane, Anaheim Hills, CA 92807
Tel :626-300-8060, Fax : 626-300-8592
E-Mail:ksmconstruction@yahoo.com KSM Construction Inc
KSM Construction Inc
537 S. Vincent Lane, Anaheim Hills, CA 92807
5/26/2023
Page 2 of 12
● Temporary Fence, Portable Toilet is under Owner's expenses
● City Permit
● Special Inspec<on - Soil Deputy, Shoring Deputy, Concrete Deputy and tes<ng
Steel Welding Deputy Cost
● Any Engineer's Observa<on or Report Cost
Very truly yours,
Ted Yoon Accepted by
KSM Construction Inc (Authorized representative)
Cell : (213) 272-1155 Date :
ksmconstructioninc.@gmail.com
KSM Construction Inc
537 S. Vincent Lane, Anaheim Hills, CA 92807
O Project : Marbella Golf Country Club - Emergency Sink Hole Repair Work
O Location: 30800 Golf Club Dr, San Juan Capistrano, CA 92675
PHASE 2. SHORING - SOLDIER BEAM & LAGGING (For 3 Month)
A. GENERAL REQUIREMENT
1. Portable Toilet 2 ea $0.00 Owner Owner Provided
2. Site Office (8' x 24') 3 Month $3,807.00 Rental Monthly Rental Cost
3. Office Furniture, Supplies and Postage, Stationery,
consumables. $600/month 3 Month $1,800.00 Expense Monthly Cost
4. Dumpster (40 CY) for General Construction debris 3 Month $8,400.00 Rental
$700/Service x 4time + Delivery
Cost
5. Temp Power and Water
- Temp Power Consumption. $300/Month 3 Month $1,500.00 Expense Monthly cost
- Generator for power for the site 3 Month $5,940.00 Rental Monthly Rental Cost
6. BMPS for Protection Drain
- Drain Protection fiber Rolls 3 Month $9,120.00 Lab Maintenance( 1 time in a week)
- Sand Bag 30lbs 3 Month $18,240.00 Lab Maintenance( 1 time in a week)
- Shake Plates ($2,727.88/month) 3 Month $16,199.28 Rental Monthly Rental Cost/Extreme Plate
7. Equipment Fuel Cost
- For Generator, Heavy Equipment Gas 3 Month $24,000.00 Expense $2,000/week
8. Communication (Phone and Data)
- $300/Month 3 Month $900.00 Expense Monthly cost
9. Lodging and Meal (Long Distance)
- Accommodation (Lodging) : $9,000/month 3 Month $27,000.00 Expense City Permit+Rental Cost
- Meal Cost for 10 people. $2,500/Month 3 Month $7,500.00 Expense
B. CONSTRCUTION
1. Install Soldier Beam (54 EA) - Layout, Drilling, Install
Caisson, Placing Soldier Beam, Concrete 2,500psi 3 Month $1,850,548.70 MIK
ADEI Shoring. See MIK Proposal -Sheet
PH 2-1
Including :
- Install Lagging and Slurry behind lagging
- Install Horizontal Brace Beams
- Dig and relocate Dirt and Gravel for the installation of
lagging Timbers
- Remove Horizontal Bracing Beams
2. Grading Work for install Shoring Beam at entrance slope 2 Month $300,842.92 MIK See MIK Proposal -Sheet PH 2-2
3. 19'x17' Corrugated Pipe Support against Heavy Equipment
Overload during shoring work 1 week $151,635.00 MIK See MIK Proposal -Sheet PH 2-3
4. Remove Shoring Boxes & Temp 3' pipe 1 week $121,370.43 MIK See Sheet PH 3-1
5. Remove Installed Dirt and Crushed Rock. Transportation to
a Stockpile Area before removal of temp Trench shoring Box 1 week $40,259.75 MIK See Sheet PH 3-2
6. Site Supervision
- Project manager 3 Month $88,401.00 KSM Ted Yoon
- Superintendent 3 Month $78,000.00 MIK Soon Soo Lee
- Foremen 3 Month $78,000.00 KSM Peter Kim
- Labors for in-house keeping 3 Month $99,900.00 KSM 2 Men
- Shoring work Surveyor 1 Time $1,500.00 SUB Point Engineering
C. SPECIAL INSPECTION
1. Field Welding Inspection by Steel Deputy $0.00 N/A By the Owner
Proposal
Q'ty Cost REMARKSPHASE ITEM DESCRIPTION
State Lic# 920969
General A, B, C51 & C8
537 S. Vicente Lane, Anaheim Hills, CA 92807
Tel :626-300-8060, Fax : 626-300-8592
E-Mail:ksmconstruction@yahoo.com
KSM Construction Inc
KSM CONSTRUCTION INC 3 of 12
537 S. Vicente Lane, Anaheim Hills, CA 92807
Q'ty Cost REMARKSPHASE ITEM DESCRIPTION
2. Excavation by Soil engineer $0.00 N/A By the Owner
3. Concrete Over 2500psi by Deputy $0.00 N/A By the Owner
4. Solder Beam Survey Monitoring $0.00 N/A By the Owner
5. Observation By Shoring engineer $0.00 N/A By the Owner
SUB TOTAL $2,934,864.08
Contractor's Fee (20%)$586,972.82
PH 2 TOTAL $3,521,836.89
Exclusion & Clarification
● Temporary Crushed Rock and Dirt will be used for Permanent Grading Work
● P-Bond is not included
● Any Repair Cost for the exis<ng damaged underground u<li<es, such as Cox, Irriga<on
Water Pipe, Drain Pipes and so forth unless we were instructed by Owner.
● Temporary Fence, Portable Toilet is under Owner's expenses
● City Permit
● Special Inspec<on - Soil Deputy, Shoring Deputy, Concrete Deputy and tes<ng
Steel Welding Deputy Cost
● Any Engineer's Observa<on or Report Cost
KSM CONSTRUCTION INC 4 of 12
537 S. Vicente Lane, Anaheim Hills, CA 92807
CORPORATE OFFICE: 11727 ARKANSAS ST. | ARTESIA, CA 90701 | T 562-941-2400 | F 562-641-9988
NORTHERN CALIFORNIA OFFICE: 3055 ALVARADO ST., STE. 131 | SAN LEANDRO, CA 94577
TEXAS OFFICE: 11500 N. STEMMONS FWY, STE. 134 | DALLAS, TX 75229
CA STATE LIC # 921766 | A, B, C10, C36, C39 | www.mikinc.us
Reference #: MIK2023-MB-01
KSM Construction Inc
1607 Chestnut St, Alhambra, CA 91803
Attention :Ted Yoon
President
Reference :Marbella Golf Country Club - Sink Hole Repair Project
For Phase 1 - Emergency Clean Up and Temporary Stabilization
- Plans developed by Hadley Engineering for temporary work as of 3/27/2023
Dear Ted Yoon,
We would like to submit our proposal as follows for the subject above based on the reference plans
PHASE Item Amount
PH 2-1 $1,850,548.70
PH 2-2 $300,842.92
PH 2-3 $151,635.00
$78,000.00
Total $2,381,026.62
▪ Clarification:
● Temporary Crushed Rock and Dirt will be used for Permanent Grading Work
▪ Excluded:
● P-Bond is not included
● Any Engineering or Inspec<on, Deputy inspec<on Fee
● Any Surveyor cost
● Temporary facility such as Site Toilet, Office, Power, Water to be provided by Owner or GC
● Any Parking or Entrance fee at the jobsite
If you have any question or concerns on this proposal, please contact me as soon as possible.
Very truly yours,
Billy Kim
MIK Construction Inc
Cell : (213) 272-1155
Grading Work for install Shoring Beam at entrance slope
May 26, 2023
Description
Install Soldier Beam (56 EA) - Layout, Drilling, Install Caisson, Placing Soldier Beam,
Concrete 2,500psi
Site Supervision
PH 2 19'x17' Corrugated Pipe Support against Heavy Equipment Overload during shoring
work
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
Date 4/15/2023
Project: Marbella Golf Country Club - Sink Hole Repair Work
Professional Staff
Staff Project Executive $205 $8,200 $35,533
Project Director $190 $7,600 $32,933
Project Manager $170 $6,800 $29,467
Superintendent $150 $6,000 $26,000
Project Engineer $100 $4,000 $17,333
Project Coordinator $100 $4,000 $17,333
Project Assistant $110 $4,400 $19,067
Preconstruction Manager $180 $7,200 $31,200
Estimator $160 $6,400 $27,733
Scheduler $140 $5,600 $24,267
Labors
RegTime Over Time Double Time
$/hr $/hr $/hr
Workers Foreman $98.54 $127.32 $156.09
Carpenter $94.58 $121.86 $149.13
Laborer $92.50 $119.18 $145.85
Welders $124.41 $170.00 $212.86
Crane Rigger from Crane Company $140.00 $210.00 $252.00
Heavy Equipment Operator 1 (Crane) $124.41 $160.49 $194.08
Heavy Equipment Operator 2 (Others) $109.31 $141.01 $170.52
Labor Rates
This shall be used in lieu of the cost for T&M Base or Proposal when we use the staff, labor and
equipment
Position $/hr $/wk $/mo
Position
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
Date 3/15/2023
Project: Marbella Golf Country Club - Sink Hole Repair Work
Equipment
1 Hydraulic Excavator 2.0 CY - Long Boom 65' $1,945.11 $7,771.76 $27,738.52
2 Hydraulic Excavator 1.5 CY Cat 307.50 $1,045.04 $4,180.16 $12,540.48
3 Hydraulic Excavator 3 CY $1,502.24 $6,008.98 $18,026.94
4 Wheel Loader $1,227.95 $4,911.80 $14,735.40
5 Backhoe Terex $720.62 $2,882.48 $11,529.92
6 Dozer with Slope attachment John Deer 450 $1,165.55 $4,662.20 $18,648.80
7 Bobcat $634.84 $2,539.36 $9,649.57
8 Forklift 5000lbs $460.00 $1,840.00 $7,176.00
9 Weld Rig $288.97 $1,155.88 $4,623.52
10 Flat Bed (Low Boy) $522.00 $2,088.00 $8,352.00
11 Dumping Truck $1,310.08 $5,240.32 $20,961.28
12 Pickup Truck $270.73 $1,082.92 $4,331.68
13 Water Truck $1,008.35 $4,033.40 $16,133.60
14 Sheeps Roller 3-5 Ton $396.40 $1,585.60 $6,342.40
15 Sheeps Roller 6-8 Ton $648.65 $2,594.60 $10,378.40
16 Hydraulic Crane 90 Ton $6,500.00 $26,000.00 $104,000.00
17 Hydraulic Crane 40 Ton $3,850.00 $15,400.00 $61,600.00
18 Shake Plate $11.56 $57.81 $231.25
19 Man Busket $250.00 $1,250.00 $5,000.00
20 Generator 25KV $335.00 $995.62 $2,056.18
21 Generator 15000 Watt $395.00 $1,580.00 $5,502.32
22 Air Compressor 600 CFM $802.34 $1,931.57 $4,814.06
23 Air Compressor Portable $159.20 $477.58 $1,326.62
* Equipment rate is only the rental cost which is not including mobilization, delivery and setup, fuel,
operator cost
Equipment Rates
Following cost shall be used for T&M Base or Proposal.
DescriptionNo. $/Day $/Week $/Month
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
PROPOSAL
Sheet No : PH 2-1 Proposal # : MCC-1601
Work Description :
1. Shoring Work - Install Soldier Beam and Bracing Beam with Lagging
No. Work Description Q'ty Unit Unit Price Amount
o Working Duration : for 3 Month
o Working Volume and description
- Drilling
- Placing Cassions
- Placing Soldier Beams . Total 54 ea per Bold Engineering 's shoring Plan. 2 ea/day to be installed
- Pour Concrete 2500psi
- Install Lagging, excavating dirt and rocks.
- slurry behind lagging
- Including Temporary Shoring
- Install Horizontal Beam and Bracing Beam
- Remove Bracing Beam after backfill
- Cut Beam Head from the Final Level
- Gurad Rail Install
A SUBCONTRACTORS
ADEI (Alliance Diversified Enterprise, Inc)1 LS $1,682,317.00 $1,682,317.00
** Please see the attached ADEI's Proposal
(Based on the revised proposal as of 5/25/23)
TOTAL $1,682,317.00
Markup 10% $168,231.70
TTOAL $1,850,548.70
* Equipment and Labor Unit Rate is shown on separated Rate Sheet
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
PROPOSAL
Sheet No : PH 2-2 Proposal # : MCC-1602
Work Description :
2. Grading Work for the access install Shoring Beam at entrance slope
No. Work Description Q'ty Unit Unit Price Amount
o Working Duration : for 2 month but the work is not going to be continuous.
7 times x 4 days/4' deep excavation = 28 days (5 weeks)
o Working Volume and description
- This is the grading work, mainly cut and excavate the dirt & Grave to make a lower the level
of the road in order to install lowered lagging timbers up to the bottom of hole.
Two Lane, East and West Side
- Q'ty : 30' wide x 27' high x 110' long x 2 roads /27 = 6,600 CY
- The dirt to be moved to the stockpile area
A.MATERIAL
No Material to be used
B. EQUIPMENT (Equipment to stay on site for 2 month)Per Month
1) Long Boom Excavator 2 Month $27,738.52 $55,477.04
2) Cat 307.50 Excavator with Thumb 1.5 CY 2 Month $12,540.38 $25,080.76
3) Track Bobcat 2 Month $9,649.57 $19,299.14
4) Dozer 2 Month $18,648.80 $37,297.60
C. LABORS (working only for 5 weeks)
1) Laborer : 2 Men x 1 weeks. For cleaning
and handwork 10 week $3,700.00 $37,000.00
2) Operators for 4 equipment 20 week $4,372.40 $87,448.00
TOTAL $261,602.54
Markup 15% $39,240.38
TTOAL $300,842.92
* Equipment and Labor Unit Rate is shown on separated Rate Sheet
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
PROPOSAL
Sheet No : PH 2-3 Proposal # : MCC-1603
Work Description :
3. 19'x17' Corrugated Pipe Support against Heavy Equipment Overload during shoring work
(Need to support the underground pipe during the traffic above the pipe)
No. Work Description Q'ty Unit Unit Price Amount
o Working Duration : for 1 week
o Working Volume and description
- Existing underground existing pipe to be supported for the heavy equipment passing over
- Per Engineer's plan, install 4x6 or 4x4 timber inside pipe. Total 60 LF
A SUBCONTRACTORS
ADEI (Alliance Diversified Enterprise, Inc)1 LS $137,850.00 $137,850.00
** Please see the attached ADEI's Proposal
TOTAL $137,850.00
Markup 10% $13,785.00
TTOAL $151,635.00
* Equipment and Labor Unit Rate is shown on separated Rate Sheet
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
PROPOSAL
Sheet No : PH 2-4 Proposal # : MCC-1604
Work Description :
1. Remove 6ea of 3' dia corrugated pipe & Shoring Boxes
: Per Hadley's Sketch, Install 3' dia temporary corrugated pipes
No. Work Description Q'ty Unit Unit Price Amount
o Working Duration : for 1 weeks
o Working Volume and description
1) Q'ty : 140 LF x 6 ea = 840 LF Pipe
2) Remove Shoring Boxes
A.MATERIAL
1)3' Dia Corrugated Pipes 1 LS $53,813.10 $53,813.10
B. EQUIPMENT Per Week
1) Crane 90 ton including Delivery 1 Weeks $32,500.00 $32,500.00
3) Man Busket 1 Weeks $1,250.00 $1,250.00
C. LABORS
1) Laborer : 2 Men x 1 weeks. 2 week $3,700.00 $7,400.00
2) Crane Operator 1 week $4,976.40 $4,976.40
3) Signal Man (Riggers) 1 Weeks $5,600.00 $5,600.00
TOTAL $105,539.50
Markup 15% $15,830.93
TTOAL $121,370.43
* Equipment and Labor Unit Rate is shown on separated Rate Sheet
11727 Arkansas Street, Artesia, CA 90701
Tel: (562)941-2400 | Fax: (562)991-1129
PROPOSAL
Sheet No : PH 2-5 Proposal # : MCC-1605
Work Description :
1.Remove Installed Dirt and Crushed Rock. Transportation to a Stockpile Area
before removal of temp Trench shoring Box
No. Work Description Q'ty Unit Unit Price Amount
o Working Duration : for 1 weeks
o Working Volume and description
- Remove the remaining grave and dirt at the bottom of hole for the installation of Permanent
Pipe and Grading Work
A.MATERIAL
No Material to be used
B. EQUIPMENT Per Week
1) Long Boom Excavator 1 week $7,771.76 $7,771.76
2) Cat 307.50 Excavator with Thumb 1.5 CY 1 week $4,180.16 $4,180.16
4) Bob cat 1 week $2,539.36 $2,539.36
C. LABORS
1) Laborer : 2 Men x 1 weeks. 2 week $3,700.00 $7,400.00
2) Operators for 3 equipment 3 week $4,372.40 $13,117.20
TOTAL $35,008.48
Markup 15% $5,251.27
TTOAL $40,259.75
* Equipment and Labor Unit Rate is shown on separated Rate Sheet