Project: Tract No. 32703 On-Site Improvements Date: 11/16/2022 Location: S. Main St.
DWG No.: 14-064S,U
Date: 11/16/2022
(949) 548-1192
Michael Benesh, RCE 37893
Costa Mesa, CA 92626
Prepared By:
Robin B. Hamers & Associates, Inc.
3100 Airway Avenue, Suite 124
Notes:
1. All construction cost estimates should be attached to this form, and shall include publicly maintained landscape & irrigation.
2. Performance Bond Estimate shall be calculated at 130% of the estimated construction cost, to include Engineering, Contingencies, & Planning. The 130% is the estimated total construction.
3. Labor & Material Bond Estimate shall be 50% of the calculated Performance Bond
4. City staff shall review all estimates and may change the amount of the engineer's estimated bonds.
5. A current title report shall be submitted for bonding purposes.
5. On-Site Non-Public Improvements
6. Additional Bond Improvements (DWG
18-022U)
$ - $ - $ -
3. Interim Improvements
4. On-Site Public Improvements (Includes
Gradeing Plan Public Imp.)
$ 1,743,297.00 $ 2,266,200.00 $ 1,133,100.00
2. Master Planned R/W Improvments A)
Main Street
$ - $ - $ -
2. Master Planned R/W Improvments
B) Ibbetson Street $ - $ - $ -
Note 2 Note 3
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Description Construction Cost Performance Bond Labor & Materials Bond Sheet 1 of 3
Project: Tract No. 32703 - On Site Date: 11/16/2022
Location: S. Main St.
DWG No.:14-058S,SD,U
Unit Unit Cost
LF $ 8.00
SF $ 3.00
SF
TON $ 190.00
CY $ 110.00
SY $ 5.00
LF $ 35.00
LF $ 42.00
SF $ 29.00
SF $ 28.00
SF $ 13.00
EA $ 3,800.00
EA $ 7,000.00
EA $ 3,000.00
EA $ 3,000.00
EA $ 500.00
EA $ 5,500.00
EA $ 5,400.00
LF $ 12.00
LF $ 10.00
LF $ 16.00
LF $ 14.00
Street Lights
St. Light Subtotal $ 24,320.00
> 500 LF $ -
St. Lt. Cond 1.5"
< 500 LF 120 $ 1,920.00
< 500 LF 500 $ 6,000.00
> 500 LF 350 $ 3,500.00
Pull Box No. 3-1/2 4 $ 2,000.00
SD Subtotal $ 32,000.00
St. Lt. Cond 1"
St. Light 502 - 1 only 1 $ 5,500.00
St. Light 502 - 2 to 5 1 $ 5,400.00
Storm Drain
Concrete Subtotal $ 311,152.00
Underwalk Drain W<6' 4 $ 12,000.00
Inlet Apron 2 $ 6,000.00
Catch Basin W<8' 2 $ 14,000.00
D/W Approach 6" 2,700 $ 75,600.00
W/C Ramp 4 $ 15,200.00
Sidewalk 4" 6,904 $ 89,752.00
$ 7,000.00
Asphalt Subtotal $ 201,790.00
X-Gutter & Spandrel 1,800 $ 52,200.00
Curb & Gutter 6" 1,700 $ 71,400.00
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Item Quantity Cost
AC Pavement 29,150
Relocation
Asphalt
Removal Subtotal $ 4,440.00
Removal
AC Berm 180 $ 1,440.00
AC Pavement 1,000 $ 3,000.00
Fogseal 1,080 $ 5,400.00
4" Asphalt 721 $ 136,990.00
6" Base 540 $ 59,400.00
Concrete
Curb Only 6" 200
Sheet 2 of 3
Project: Tract No. 32703 - On Site Date: 11/16/2022
Location: S. Main St.
DWG No.:14-058S,SD,U
Unit Unit Cost
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Item Quantity Cost
LF $ 0.50
LF $ 2.50
EA $ 500.00
EA $ 500.00
EA $ 10,000.00
LF $ 142.00
18" Steel Encasement LF $ 200.00
LF $ 70.00
LF $ 75.00
EA $ 4,900.00
EA $ 2,500.00
EA $ 4,900.00
EA $ 2,500.00
SF $ 10.00
SF $ 15.00
TON $ 190.00
SF $ 10.00
EA $ 12,500.00
EA $ 1,300.00
EA $ 100.00
S.F. $ 5.00
S.F. $ 5.00
S.F. $ 5.00
S.F. $ 5.00
Water Subtotal $ 103,950.00
BioRetention Basin 2 $ 25,000.00
Sewer Subtotal $ 573,840.00
Water
8" DIP Pipe 690 $ 51,750.00
Fire Hydrant 6" 1 $ 4,900.00
Service 1" 13 $ 32,500.00
Blow Off 6" 2
V-Gutter 5,173 $ 51,730.00
Retaining Walls 3,862
$ 9,800.00
2 Wire Test Station
8" VCP 1,420 $ 201,640.00
4" VCP 460 $ 32,200.00
Manhole <20' 10 $ 100,000.00
2 $ 5,000.00
Traffic Subtotal $ 2,200.00
Traffic
Sewer
St. Name Sign 2 $ 1,000.00
Stop Sign 2 $ 1,000.00
Striping 12" Solid 40 $ 100.00
Striping 4" Solid 200 $ 100.00
$ 57,930.00
Misc Improvements - CFD
3,200 $ 16,000.00
Easement C (Lot 1)
3" AC Pavement 197 $ 37,430.00
Rip-Rap 705 $ 7,050.00
1,800 $ 9,000.00
Total Public Improvements $ 1,743,297.00
Grate Inlet 18"x18" 6 $ 7,800.00
SD Cleanout 13 $ 1,300.00
Lot D Landscape
Lot E Landscape
51,284
2,877
$ 256,420.00
$ 14,385.00
Misc Subtotal $ 484,045.00
Easement A (Lot 3)
1,200 $ 240,000.00
Cost To Complete Plans $ 10,000.00
Sheet 3 of 3
Project: Tract No. 32703 - Off-Site Ibbetson St. Improvements Date: 11/16/2022 Location: S. Main St.
DWG No.:
Date: 11/16/2022
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Description Construction Cost Performance Bond Labor & Materials Bond Note 2 Note 3
1. Non-Master Planned R/W Improvments $ 102,780.00 $ 133,600.00 $ 66,800.00
2. Master Planned R/W Improvments
3. Interim Improvements
4. On-Site Public Improvements (Includes
Gradeing Plan Public Imp.)
5. On-Site Non-Public Improvements
6. Additional Bond Improvements
Notes:
1. All construction cost estimates should be attached to this form, and shall include publicly maintained landscape & irrigation.
2. Performance Bond Estimate shall be calculated at 130% of the estimated construction cost, to include Engineering, Contingencies, & Planning. The 130% is the estimated total construction.
3. Labor & Material Bond Estimate shall be 50% of the calculated Performance Bond
4. City staff shall review all estimates and may change the amount of the engineer's estimated bonds.
5. A current title report shall be submitted for bonding purposes.
Costa Mesa, CA 92626
Prepared By:
Robin B. Hamers & Associates, Inc.
3100 Airway Avenue, Suite 124
(949) 548-1192
Michael Benesh, RCE 37893
Sheet 1 of 2
Project: Tract No. 32703 - Off-Site Ibbetson St. Improvements Date: 11/16/2022 Location: S. Main St.
DWG No.:
TON $ 190.00
CY $ 110.00
LF $ 42.00
EA $ 500.00
EA $ 7,000.00
EA $ 5,000.00
LF $ 12.00
LF $ 0.50
EA $ 5,000.00
EA $ 3,800.00
SF $ 13.00
Parkway Landscaping SF $ 5.00
EA $ 2,500.00
EA $ 3,400.00
Total Ibbetson St $ 102,780.00
Cost To Complete Plans $ 10,000.00
Service 2" $ -
Water Subtotal $ 2,500.00
Service 1" 1 $ 2,500.00
Water
Sidewalk 4" 1,000 $ 13,000.00
2,000 $ 10,000.00
Misc Subtotal $ 16,800.00
Traffic Subtotal $ -
Miscellaneous
Water Lateral $ -
WC Ramp 1 $ 3,800.00
St. Lt. Subtotal $ 16,000.00
Traffic
Striping 4" Solid $ -
< 500 LF 250 $ 3,000.00
St. Lt. Cond 1"
Pull Box No. 3-1/2 2 $ 1,000.00
Service Point 1 $ 7,000.00
St. Light 501 - 1 only 1 $ 5,000.00
Curb & Gutter 6" 250 $ 10,500.00
Concrete Subtotal $ 10,500.00
Street Lights
Base 130 $ 14,300.00
Asphalt Subtotal $ 46,980.00
Concrete
Asphalt
Asphalt 172 $ 32,680.00
Off-Site Street Improvements (Ibbetson Street)
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Sheet 2 of 2
Project: Tract No. 32703 - Main Street and Orange Heights Lane Date: 11/16/2022 Location: S. Main St.
DWG No.: 14-059S,U, 18-022U
Date: 11/16/2022
(949) 548-1192
Michael Benesh, RCE 37893
Costa Mesa, CA 92626
Prepared By:
Robin B. Hamers & Associates, Inc.
3100 Airway Avenue, Suite 124
Notes:
1. All construction cost estimates should be attached to this form, and shall include publicly maintained landscape & irrigation.
2. Performance Bond Estimate shall be calculated at 130% of the estimated construction cost, to include Engineering, Contingencies, & Planning. The 130% is the estimated total construction.
3. Labor & Material Bond Estimate shall be 50% of the calculated Performance Bond
4. City staff shall review all estimates and may change the amount of the engineer's estimated bonds.
5. A current title report shall be submitted for bonding purposes.
5. On-Site Non-Public Improvements
6. Additional Bond Improvements
3. Interim Improvements
4. On-Site Public Improvements (Includes
Gradeing Plan Public Imp.)
1. Non- Master Planned R/W Improvments $ 1,020,690.00 $ 1,326,800.00 $ 663,400.00
2. Master Planned R/W Improvments
Note 2 Note 3
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Description Construction Cost Performance Bond Labor & Materials Bond Sheet 1 of 3
Project: Tract No. 32703 Main Street & Orange Heights Date: 11/16/2022 Location: S. Main St.
DWG No.:14-059S,U, 18-022U
Unit Unit Cost
LS $ 2,500.00
EA $ 4,900.00
EA $ 750.00
EA $ 450.00
EA $ 4,900.00
EA $ 5,000.00
EA $ 1,800.00
LF $ 35.00
TON $ 190.00
CY $ 110.00
SY $ 8.00
LF $ 42.00
LF $ 44.00
EA $ 500.00
EA $ 7,000.00
EA $ 5,500.00
EA $ 5,400.00
EA $ 5,300.00
LF $ 12.00
LF $ 10.00
LF $ 16.00
LF $ 0.50
Abandon Pipe 1 $ 2,500.00
$ 5,000.00
Remove Valve 1 $ 1,800.00
$ 50,300.00
1.5" R.P.D. 26 $ 19,500.00
Blow Off 6" 1 $ 4,900.00
778 $ 85,580.00
Off-Site Main Street Improvements (DWG 14059S,U)
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Item Quantity Cost
Fire Hydrant 6" 1 $ 4,900.00
Off-Site Orange Heights Water (DWG 18-022U)
Total DWG 18-022U $ 50,300.00
Off Site Water Subtotal
Remove PRV 1
Asphalt
AC Overlay 6,570 $ 52,560.00
Curb & Gutter 6" 1,720 $ 72,240.00
Curb & Gutter 8" 310 $ 13,640.00
6" AC Berm 180 $ 6,300.00
Asphalt 1,050 $ 199,500.00
Base
Asphalt Subtotal $ 343,940.00
Concrete Subtotal $ 85,880.00
Pull Box No. 3-1/2 4 $ 2,000.00
Street Lights
Concrete
Service Point 1 $ 7,000.00
$ 60,500.00
Traffic
Striping 4" Solid 1,000 $ 500.00
500 $ 6,000.00
> 500 LF 500 $ 5,000.00
St. Lt. Cond 1.5"
< 500 LF 175 $ 2,800.00
St. Light 502 - 1 only 1 $ 5,500.00
St. Light 502 - 2 to 5 4 $ 21,600.00
St. Lt. Cond 1"
St. Light 502 - 5+ 2 $ 10,600.00
St. Lt. Subtotal
Traffic Subtotal $ 500.00
< 500 LF
Meter Boxes 26 $ 11,700.00
Sheet 2 of 3
Project: Tract No. 32703 Main Street & Orange Heights Date: 11/16/2022 Location: S. Main St.
DWG No.:14-059S,U, 18-022U
Unit Unit Cost
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Item Quantity Cost
EA $ 5,000.00
SF $ 28.00
SF $ 13.00
Parkway Landscaping SF $ 5.00
EA $ 10,000.00
LF $ 142.00
LF $ 70.00
LF $ 75.00
LF $ 105.00
EA $ 2,800.00
Valve 12" EA $ 5,300.00
EA $ 4,900.00
EA $ 2,500.00
EA $ 3,400.00
Total Main Street $ 970,390.00
4" VCP $ -
Miscellaneous
Water Lateral 2 $ 10,000.00
DWY Approach 6" 640 $ 17,920.00
Sidewalk 4" 8,330 $ 108,290.00
Water
16,660 $ 83,300.00
8" VCP 930 $ 132,060.00
Sewer Subtotal $ 162,060.00
Misc Subtotal $ 136,210.00
Sewer
Manhole <20' 3 $ 30,000.00
Service 2" 2 $ 6,800.00
Water Subtotal $ 171,300.00
8" DIP Pipe 80 $ 6,000.00
Fire Hydrant 6" 4 $ 19,600.00
Service 1" 2 $ 5,000.00
12" DIP Pipe 1,020 $ 107,100.00
Valve 8" 2 $ 5,600.00
4 $ 21,200.00
Cost To Complete Plans $ 10,000.00
Sheet 3 of 3
ROBIN B. HAMERS & ASSOC., INC. 234 E. 17TH ST., SUITE 205 CIVIL ENGINEERS PLANNERS SURVEYORS COSTA MESA, CA 92627 ... since 1981 Phone 949/548-1192
October 18, 2022
Development Services
City of Corona
Re: Tract No. 32703 Monument Bond
To Whom it May Concern,
The estimated cost for setting the final survey monuments shown on Tract No. 32703 is $13,000.
Should you have any questions, please call.
Michael Benesh, LS 5649