AGREEMENT FOR PUBLIC IMPROVEMENTS FORTRACT MAP 34760 MALAGA - DWG13-064S - (PIM130007) Non-Master Plan Improvements
This Agreement is made and entered into as of this 16th day of October, 2024, by and between the City of Corona, a municipal corporation (hereinafter referred to as "City"), and RANCHO PASEO DE VALENCIA, LLC, a Califomia Limited Liability Company with its principal offices located at, 310 S MAPLE STREET SUITE G, CORONA, CA 92878 (hereinafter referred to as "Developer").
WITNESSETH:
FIRST: Developer, for and in consideration of the approval by the City of the final map of that certain land division, or that certain other land development project, known as Tract Map 34760 Malaga and more particularly described in Exhibit"A" attached agrees, at Developer's own expense, to furnish all labor, equipment and material necessary, andwithin FORTY-EIGHT (48) months from the date of this Agreement, to perform and complete in a good and workmanlike manner, all of the required improvements in accordance with those improvement plans for said project which have been approved by the Public Works Director, and are on file in the office of the City Clerk, and to do all work incidental thereto in accordance with the standards set forth in City ordinances and regulations, and pay all costs of engineering necessary in connection therewith, which are expressly made a part of this Agreement. All of the above-required work shall be done under the inspection of and to the satisfaction of the Public Works Director, and shall not be deemed complete until approved and accepted as complete by the City. The Developer shall ensure that all employees or contractors completing the work and improvements in connection with this agreement have an licenses, permits, qualifications, acceptable insurance as required by the City and approvals from the City necessary to perform their respective work and that such requirements are maintained throughout the term of this agreement or any extensions thereto.
Developer further agrees to guarantee the improvements for a period of one year following acceptance by the City andagrees during this one-year period to repair and replace, to the satisfaction of the PublicWorks Director, any defective work or labor done, or defective materials furnished. Developer shall complete the improvements in accordancewith Section 66462, Government Code. Developer shall also complete any offsite improvements required as a condition of approval for the project and with plans approved by the Public Works Director at such time as the City acquires an interest in the land which will permit such improvements to be made, and the Developer waives the 120-day time limitation set forth in Section 66462.5, Government Code. The estimated cost of bonds for said work and improvements is the amount of Three Million Three Hundred Eight-Four Thousand Dollars and No Cents ($3,384,000.00) The work and improvements covered by this agreement may also include items in addition to those listed in Exhibit "B" if additional work or improvements are deemed necessary to protect public health or safety.
SECOND: Developer agrees topay to the City the actual cost of such inspection of the work and improvements as may be required by the Public Works Director. Developer further agrees that, if suit is brought upon this Agreement or any bonds guaranteeing the completion of the improvements, all costs, expenses, and fees, including attorney's fees, incurred by the City in enforcing such obligations shall be paid by Developer and guaranteed by the surety in addition to the face amount of the security, and that, upon entry of judgment, such costs, expenses, and fees shall be included in any judgment rendered.
THIRD: City shall not, nor shall any officer or employee of City, except for its or their sole negligence, be liable or responsible for any accident, loss or damage happening or occurring to the improvements prior to the completion and approval thereof, nor shall City or any officer or employee thereof, be liable for any persons or property injured by reason of the nature of the work, or by reason of the acts or omissions of Developer, its agents or employees, in the construction of the improvements, and all of said liabilities are assumed by Developer. Developer agrees to defend, indemnify, and hold harmless City and its officers and employees thereof from all loss, including attorney's fees, liability or claim because of, or arising out of theacts or omissions of Developer, its agents, and employees, in the performance of this Agreement, or arising out of the use of any patent or patented article in the performance of this Agreement.
FOURTH: Developer hereby grants to the City and any authorized agent or employee of the City, the irrevocable permission to enter upon the project for the purpose of completing the improvements. This permission shall terminate in the event that the Developer has completed construction of the improvements within the time specified or any extension thereof granted by the City.
AGREEMENT FOR PUBLIC IMPROVEMENTS FORTRACT MAP 34760 MALAGA - DWG. #13-0648 - (PIM130007) Non-Master Plan Improvements
This Agreement is made and entered into as of this 16th day of October, 2024, by and between the City of Corona, a municipal corporation (hereinafter referred to as "City 11 ), and RANCHO PASEO DE
VALENCIA, LLC, a California Limited Liability Company with its principal offices located at, 310 S MAPLE STREET SUITE G, CORONA, CA 92878 (hereinafter referred to as "Developer').
WITNESSETH:
FIRST: Developer, for and in consideration of the approval by the City of the final map of that certain land division, or that certain other land development project, known as Tract Map 34760 Malaga and more particularly described in Exhibit "A'1
attached agrees, at Developer's own expense, to furnish all labor, equipment and material necessary, andwithin FORTY-EIGHT (48) months from the date of this Agreement, to perform and complete in a good and workmanlike manner, all of the required improvements in accordance with those improvement plans for said project which have been approved by the Public Works Director, and are on file in the office of the City Clerk, and to do all work incidental thereto in accordance with the standards set forth in City ordinances and regulations, and pay all costs of engineering necessary in connection therewith, which are expressly made a part of this Agreement. All of the above-required work shall be done under the inspection of and to the satisfaction of the Public Works Director, and shall not be deemed complete until approved and accepted as complete by the City. The Developer shall ensure that all employees or contractors completing the work and improvements in connection with this agreement have all licenses, permits, qualifications, acceptable insurance as required by the City and approvals from the City necessary to perform their respective work and that such requirements are maintained throughout the term of this agreement or any extensions thereto.
Developer further agrees to guarantee the improvements for a period of one year following acceptance by the City andagreesduring this one-yearperiod to repair andreplace, to the satisfaction of the PublicWorks Director, any defective work or labor done, or defective materials furnished. Developer shall completethe improvements in accordancewith Section 66462, Government Code. Developer shall also complete any offsite improvements required as a condition of approval for the project and with plans approved by the Public Works Director at such time as the City acquires an interest in the land which will permit such improvements to be made, and the Developer waives the 120-day time limitation set forth in Section 66462.5, Government Code. The estimated cost of bonds for said work and improvements is the amount of Three Million Four Thousand Six Hundred Dollars and No Cents ($3,040,600.00) The work and improvements covered by this agreement may also include items in addition to those listed in Exhibit •en if additional work or improvements are deemed necessary to protect public health or safety.
SECOND: Developer agreesto pay to the City the actual cost of such inspection of the workand improvements as may be required by the Public Works Director. Developer further agrees that, if suit is brought upon this Agreement or any bonds guaranteeing the completion of the improvements, all costs, expenses, and fees, including attorney's fees, incurred by the City in enforcing such obligations shall be paid by Developer and guaranteed by the surety in addition to the face amount of the security, and that, upon entry of judgment, such costs, expenses, and fees shall be included in any judgment rendered.
THIRD: City shall not, nor shall any officer or employee of City, except for its or their sole negligence, be liable or responsible for any accident, loss or damage happening or occurring to the improvements prior to the completion and approval thereof, nor shall City or any officer or employee thereof, be liable for any persons or property injured by reason of the nature of the work, or by reason of the acts or omissions of Developer, its agents or employees, in the construction of the improvements, and all of said liabilities are assumed by Developer. Developer agrees to defend, indemnify, and hold harmless City and its officers and employees thereof from all loss, including attorney's fees, liability or claim because of, or arising out of the acts or omissions of Developer, its agents, and employees, in the performance of this Agreement, or arising out of the use of any patent or patented article in the performance of this Agreement FOURTH: Developer hereby grants to the City and any authorized agent or employee of the City, the irrevocable permission to enter upon the project for the purpose of completing the improvements. This permission shall terminate in the event that the Developer has completed construction of the improvements within the time specified or any extension thereof granted by the City.
AGREEMENT FOR SURVEY MONUMENTATION
TRACT MAP 34760 MALAGA- (PIM130007)
This Agreement is entered into as of this 16th day of October, 2024, by and between the City of Corona, a municipal corporation (hereinafter referred to as "City") and RANCHO PASEO DE VALENCIA, LLC, a California Limited Liability Company with its principal office located at 310 S Maple Street Suite G, Corona, CA 92878 (hereinafter referred to as "Developer'').
WITNESSETH:
FIRST: Developer, for and in consideration of approval of Tract Map 34760 Malaga (hereinafter referred to as Tract Map 34760 Malaga map has submitted to the City for its approval and subsequent recordation a map prepared by Annstrong & Brooks Consulting Engineers, containing property monuments in accordance with Section 66495 of the Subdivision Map Act.
SECOND: Developer now desires to record said Tract Map 34760 Malaga prior to having interior monuments set for said Tract Map 34760 Malaga Map, and in consideration has instructed to certify on said Tract Map 34760 Malaga Map that monuments will be set within ONE YEAR after recordation of Tract Map 34760 Malaga Map. Furthermore, Developer has agreed to provide security guaranteeing the payment for the cost of setting such monuments in accordance with Section 66496 of the Subdivision Map Act.
lHIRD: Developer and City desire to enter into this Agreement for the furnishing of security for the setting of monuments in performance of this Agreement. Upon the execution of this Agreement, Developer shall provide City with a surety bond in the amount of Fourteen Thousand Four Hundred Dollars and No Cents ($14,400.00) to guarantee the faithful performance of all of the provisions of this Agreement. The surety shall have a current A.M. Best's rating of no less than "A", shall be licensed to do business in California, and shall be satisfactory to the City. Upon request of the City, the amount of the bond shall be subject to adjustment at the sole and absolute discretion of the City if the estimated cost for the setting of monuments changes. As part of the obligation secured by the surety and in addition to the face amount of the bond, the surety shall also secure the costs and reasonable expenses and fees, including reasonable attorney's fees and costs, incurred by City in enforcing the obligations of this Agreement. These expenses, fees and costs shall be taxed as costs and included in any judgment rendered. The surety stipulates and agrees that no change, extension of time, alteration, or addition to the terms of this Agreement shall in any way affect its obligation on the bond. In addition, the surety waives notice of any change, extension of time, alteration, or addition to the terms of this Agreement.
FOURTH: The City may, either before or after the expiration of the time provided above and in its sole and absolute discretion, provide Developer with additional time within which to insure setting on monuments as required above. It is understood that by providing security for this Agreement, Developer's surety consents in advance to any extension of time as may be given by City to Developer, and waives any and all right to notice of such extension(s). The granting of an extension of time by City shall constitute a waiver by Developer and its surety of all defense of laches, estoppal, statutes of limitations, and other limitations of action in any action or proceeding filed by City following the date on which the monuments were to have been completed hereunder.
AGREEMENT FOR PUBLIC IMPROVEMENTS FORTRACT MAP 34760 MALAGA - DWG. #13-064U - (PIM130008) Non-Master Plan Improvements
This Agreement is made and entered into as of this 16th day of October, 2024, by and between the City of Corona, a municipal corporation (hereinafter referred to as "Cityj, and RANCHO PASEO DE VALENCIA, LLC, a California Limited Liability Company with its principal offices located at, 310 S MAPLE STREET SUITE G, CORONA, CA 92878 (hereinafter referred to as "Developer').
WITNESSETH:
FIRST: Developer, for and in consideration of the approval by the City of the final map of that certain land division, or that certain other land development project, known as Tract Map 34760 Malaga and more particularly described in Exhibit "A" attached agrees, at Developer's own expense, to furnish all labor, equipment and material necessary, andwithin FORTY-EIGHT (48) months from the date of this Agreement, toperform and complete in a good and workmanlike manner, all of the required improvements in accordance with those improvement plans for said project which have been approved by the Public Works Director, and are on file in the office of the City Clerk, and to do all work incidental thereto in accordance with the standards set forth in City ordinances and regulations, and pay all costs of engineering necessary in connection therewith, which are expressly made a part of this Agreement. All of the above-required work shall be done under the inspection of and to the satisfaction of the Public Works Director, and shall not be deemed complete until approved and accepted as complete by the City. The Developer shall ensure that all employees orcontractors completing the work and improvements in connection with this agreement have all licenses, permits, qualifications, acceptable insurance as required by the City and approvals from the City necessary to perform their respective work and that such requirements are maintained throughout the term of this agreement or any extensions thereto.
Developer further agrees to guarantee the improvements for a period of one year following acceptance by the City and agrees during this one-year period to repair and replace, to the satisfaction of the PublicWorks Director, any defective work or labor done, or defective materials furnished. Developer shall complete the improvements in accordance with Section 66462, Government Code. Developer shall also complete any offsite improvements required as a condition of approval for the project and with plans approved by the Public Works Director at such time as the City acquires an interest in the land which will permit such improvements to be made, and the Developer waives the 120-day time limitation set forth in Section 66462.5, Government Code. The estimated cost of bonds for said work and improvements is the amount of One Hundred Sixty Thousand Four Hundred Dollars and No Cents ($160,400.00) The work and improvements covered by this agreement may also include items in addition to those listedin Exhibit"811 if additional work orimprovements are deemed necessary to protect public health or safety.
SECOND: Developer agrees to pay to the City theactual cost of suchinspection of thework and improvements as may be required by the Public Works Director. Developer further agrees that, if suit is brought upon this Agreement or any bonds guaranteeing the completion of the improvements, all costs, expenses, and fees, including attorney's fees, incurred by the City in enforcing such obligations shall be paid by Developer and guaranteed by the surety in addition to the face amount of the security, and that, upon entry of judgment, such costs, expenses, and fees shall be included in any judgment rendered.
THIRD: City shall not, nor shall any officer or employee of City, except for its or their sole negligence, be liable or responsible for any accident, loss or damage happening or occurring to the improvements prior to the completion and approval thereof, nor shall City or any officer or employee thereof, be liable for any persons or property injured by reason of the nature of the work, or by reason of the acts or omissions of Developer, its agents or employees, in the construction of the improvements, and all of said liabilities are assumed by Developer. Developer agrees to defend, indemnify, and hold harmless City and its officers and employees thereof from all loss, including attorney's fees, Hability or claim because of, or arising out of the acts or omissions of Developer, its agents, and employees, in the performance of this Agreement, or arising out of the use of any patent or patented article in the performance of this Agreement FOURTH: Developer hereby grants to the City and any authorized agent or employee of the City, the irrevocable permission to enter upon the project for the purpose of completing the improvements. This permission shall terminate in the event that the Developer has completed construction of the improvements within the time specified or any extension thereof granted by the City.
AGREEMENT FOR PUBLIC IMPROVEMENTS FORTRACT MAP 34760 MALAGA - (PWSP2022-0002) Non-Master Plan Improvements
This Agreement is made and entered into as of this 16th day of October, 2024, by and between the City of Corona, a municipal corporation (hereinafter referred to as "City"), and RANCHO PASEO DE VALENCIA, LLC, a Califomia Limited Liability Company, with its principal offices located at, 310 S MAPLE STREET SUITE G, CORONA, 92878 (hereinafter referred to as "Developer;.
WITNESSETH:
FIRST: Developer, for and in consideration of the approval by the City of the final map of that certain land division, or that certain other land development project, known as Tract Map 34760 Malaga and more particularly described in Exhibit "A" attached agrees, at Developer's own expense, tofurnish all labor, equipment and material necessary, and within FORTY-EIGHT (48) months from the date of this Agreement, to perform and complete in a good and workmanlike manner, all of the required improvements in accordance with those improvement plans for said project which have been approved by the Public Works Director, and are on file in the office of the City Clerk, and to do all work incidental thereto in accordance with the standards set forth in City ordinances and regulations, and pay all costs of engineering necessary in connection therewith,which are expressly made a part of this Agreement. All of the above-required work shall be done under the inspection of and to the satisfaction of the Public Works Director, and shall not be deemed complete until approved and accepted as complete by the City. The Developer shall ensure that all employees orcontractors completing the work and improvements in connection with this agreement have all licenses, permits, qualifications, acceptable insurance as required by the City and approvals from the City necessary to perform their respective work and that such requirements are maintained throughout the term of this agreement or any extensions thereto.
Developer further agrees to guarantee the improvements for a period of one year following acceptance by the City and agrees during this one-year period to repair and replace, to the satisfaction of thePublicWorks Director, any defective work or labor done, or defective materials furnished. Developer shall complete the improvements in accordance with Section 66462, Government Code. Developer shall also complete any offsiteimprovements required as a condition of approval for the project and with plans approved by the Public Works Director at such time as the City acquires an interest in the land which will permit such improvements to be made, and the Developer waives the 120-day time limitation set forth in Section 66462.5, Government Code. The estimated cost of bonds for said work and improvements is the amount of One Million Five Hundred Seventy-Four Thousand Six Hundred Dollars and No Cents ($1,574,600.00) The work and improvements covered by this agreement may also include items in addition to those listed in Exhibit "B" if additional work or improvements are deemed necessary to protect public health or safety.
SECOND: Developer agrees topay to the City the actual cost of such inspection of the work and improvements as may be required by the Public Works Director. Developer further agrees that, if suit is brought upon this Agreement or any bonds guaranteeing the completion of the improvements, all costs, expenses, and fees, including attorney's fees, incurred by the City in enforcing such obligations shall be paid by Developer and guaranteed by the surety in addition to the face amount of the security, and that, upon entry of judgment, such costs, expenses, and fees shall be included in any judgment rendered.
THIRD: City shall not, nor shaD any officer or employee of City, except for its or their sole negligence, be liable or responsible for any accident, loss or damage happening or occurring to the improvements prior to the completion and approval thereof, nor shall City or any officer or employee thereof, be liable for any persons or property injured by reason of the nature of the work, or by reason of the acts or omissions of Developer, its agents or employees, in the construction of the improvements, and all of said liabilities are assumed by Developer. Developer agrees to defend, indemnify, and hold harmless City and its officers and employees thereof from all loss, including attorney's fees, liability or claim because of, or arising out of the acts or omissions of Developer, its agents, and employees, in the performance of this Agreement, or arising out of the use of any patent or patented article in the performance of this Agreement FOURTH: Developer hereby grants to the City and any authorized agent or employee of the City, the irrevocable permission to enter upon the project for the purpose of completing the improvements. This permission shall terminate in the event that the Developer has completed construction of the improvements within the time specified or any extension thereof granted by the City.
BOND ESTIMATE SHEET
(Use for Grading Work, Erosion Control, or Survey & Monumentation Bond Only) Project: Tract No. 34760 - PGR 130004 Date 12-08-2021
Location: South of Malaga
Drawing No: 13-064R
Construction Cost Bond Estimate
(See Note 1) (Round to nearest $100)
1 GRADING SECURITY
(a) Grading Work $10,439,932.00 $3,131,200.00 Note 2
(b) Erosion Control, See Note 3 $60,000.00 $45,000.00 Note 4 TOTAL GRADING BOND ESTIMATE $3,176,200.00 Note 6
EROSION CONTROL CASH BOND $11,250.00 Note 5
2 SURVEY & MONUMENTATION BOND
Attach Engineer's or PLS letter of
Monumementation Cost, signed & stamped
by the Engineer or PLS. $14,400.00 $14,400.00
NOTES:
1. 2.
3. 4.
5. 6.
7. 8.
PREPARED BY:
____________________________________
Willaim D. Brooks, RCE 53114
Armstrong & Brooks Consulting Engineers, Inc.
Company
951-372-8400 X112
Tel No/Email
A current title report shall be submitted for bonding purposes.
All construction cost estimates should be attached to this form Grading Bond Estimate shall be calculated at 30% of the grading construction cost For Erosion Control cost exceeding $2500, a minimum of 25% shall be in cash and not less than $2500; the remainder can be added to the grading bond.
A maximum of 75% of the erosion control cost may be added to the grading bond A minimum of 25% of the erosion control cost shall be posted in cash and not less than $2500 Sum of 30% of 1(a) & 75% max of 1(b)
City staff shall review all estimates and may change the amount of the engineer's estimated bonds. No arrangements for bonds or fees should be made until you receive the City's completed Bond and Fee Letter.
Security for erosion control shall be 100% of the erosion control cost, but not less than $2500 City of Corona Form
Revision 3, June 2017
BOND ESTIMATE SHEET
(Use for Improvements Other than Grading Work Only)
Project: Tract No. 34760, PIM 130007, 130008 DATE: 1/5/2022 Location: South of Malaga
Drawing No: 13-064S, 13-064U
Description of Improvements Construction Cost Performance Bond Labor & Material
Bond
*Fill in as appropriate Note 2 Note 3
(Round to nearest$200) (Round to nearest$100
1 Off-Site Improvements Plans per Dwg. No. 13-
164U $123,425.00 $160,400.00 $80,200.00
2 Public Improvmenets Reclaimed Water Line in
Orange Heights/Jasper/Fletcher/Malaga St) TBD
$415,150.00 $539,600.00 $269,800.00
3 Interim Improvements (not including Grading
Work)
4 On-Site Public Improvements $2,338,950.00 $3,040,600.00 $1,520,300.00 5 On-Site Non-public Improvements $2,602,997.00 $3,384,000.00 $1,692,000.00 6 Additional Bond Improvements (beyond typical)
NOTES:
1 2
3 Labor & Material Bond Estimate shall be 50% of the calculated Performance Bond 4 5
PREPARED BY:
_______________________________________
Willaim D. Brooks, RCE 53114
Armstrong & Brooks Consulting Engineers, Inc.
Company
951-372-8400 X112
Tel No/Email
All construction cost estimates should be attached to this form, and shall include publicly maintained landscape & irrigation.
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 cost.
A current title report shall be submitted for bonding purposes.
City staff shall review all estimates and may change the amount of the engineer's estimated bonds.
No arrangements for bonds shall be made until the City has issued the project's Bond & Fee Letter.
City of Corona Bond Form
Revision 4, June 2017
Project #:
Location: South of Orange Heights at the end of Malaga
DWG NO 13-064S
Item Unit Unit Cost Quantity Cost
AC Berm LF $8.00 $ -
AC Pavement SF $3.00 $ -
Curb Only LF $10.00 $ -
Curb & Gutter LF $16.00 $ -
D/W Approach SF $13.00 $ -
Sidewalk SF $8.00 $ -
W/C Ramp SF $8.00 $ -
OTHER= $ -
SUBTOTAL $ -
Power/Telephone Pole EA $5,000.00 $ -
Pull Boxes EA $500.00 $ -
Street Light EA $6,000.00 $ -
Street Sign EA $400.00 $ -
OTHER= $ -
OTHER= $ -
SUBTOTAL $ -
AC Berm 6" LF $35.00 $ -
AC Berm 8" LF $38.00 $ -
AC Fogseal SY $5.00 $ -
AC Overlay SY $8.00 $ -
AC Pavement SF $ -
Asphalt (sf x depth x 0.075) 11,480 S.F. TON $190.00 1620 $ 307,800.00 Base (sf x depth / 27) CY $110.00 1328 $ 146,080.00
Fogseal SY $5.00 $ -
OTHER=Full Depth AC Replacement TON $190.00 $ -
OTHER= $ -
OTHER= $ -
SUBTOTAL $ 453,880.00
Alley Approach, 8" PCC SF $28.00 $ -
Curb Only 6" LF $35.00 $ -
Curb Only 8" LF $39.00 $ -
Curb & Gutter 6" LF $42.00 $ -
Curb & Gutter 8" LF $44.00 $ -
Cross Gutter & Spandrel SF $29.00 $ -
D/W Approach, Complete EA $6,000.00 $ -
D/W Approach, 6" SF $28.00 $ -
D/W Approach, 8" SF $28.00 $ -
Pavement, 6" SF $13.00 $ -
Pavement, 8" SF $15.00 $ -
Sidewalk, 4" SF $13.00 $ -
V-Gutter SF $38.00 $ -
W/C Ramp EA $3,800.00 $ -
W/C Ramp SF $30.00 $ -
OTHER=Wheel Stop EA $250.00 $ -
QUANTITY ESTIMATE FOR PUBLIC IMPROVEMENTS
Removal
Relocation
Asphalt
Concrete
Tract 34760, PIM 130007,
OTHER= $
-
OTHER= $ -
SUBTOTAL $
-
Box Culvert (Including Backfill) CY $3,500.00 $ -
Box Culvert (Unapp. Areas) CY $2,500.00 $ -
Catch Basin, W<8' EA $7,000.00 $ -
Catch Basin, W>8' EA $10,500.00 $ -
Channel, Reinf. Conc. Lined SF $13.00 $ -
Channel, Open Conc. <24" LF $150.00 $ -
Channel, Open Conc. 27"-36" LF $250.00 $ -
Channel, Open Conc. 42"-72" LF $500.00 $ -
Collar, 45"-60" EA $1,300.00 $ -
Collar, >60" EA $2,000.00 $ -
Encasement LF $65.00 $ -
Energy Dissipater LS $10,000.00 $ -
Grate Inlet, 12" x 12" EA $500.00 $ -
Grate Inlet, 24" x 24" EA $1,300.00 $ -
Grate Inlet, 36" x 36" EA $5,000.00 $ -
Headwalls, Gravity Type EA $5,000.00 $ -
Headwalls, Wing Type EA $9,000.00 $ -
Inlet Apron EA $3,000.00 $ -
Junction Structure EA $10,000.00 $ -
Manhole, H<8' EA $6,000.00 $ -
Manhole, H>8' EA $8,000.00 $ -
Pipe, 18" RCP LF $159.00 $ -
Pipe, 24" RCP LF $201.00 $ -
Pipe, 30" RCP LF $241.00 $ -
Pipe, 36" RCP LF $280.00 $ -
Pipe, 42" RCP LF $318.00 $ -
Pipe, 48" RCP LF $355.00 $ -
Pipe, 54" RCP LF $391.00 $
-
Pipe, 60" RCP LF $426.00 $ -
Pipe, 66" RCP LF $461.00 $ -
Pipe, 72" RCP LF $495.00 $ -
Pipe, 78" RCP LF $528.00 $ -
Pipe, 84" RCP LF $561.00 $ -
Rip-Rap, Grouted Ton $125.00 $ -
Transition Structure EA $5,000.00 $ -
Underwalk Drain, W<6' EA $3,000.00 $ -
Underwalk Drain, W>6' EA $4,000.00 $ -
OTHER=4" PVC LF $30.00 $ -
OTHER=Filterra Catch Basin EA $7,000.00 $ -
OTHER= $ -
SUBTOTAL $
-
Pull Box No. 3 1/2 EA $500.00 24 $ 12,000.00
Pull Box No. 5 EA $700.00 $ -
Service Point EA $7,000.001 $ 7,000.00
St. Light, 501 - 1 only EA $5,000.00 $ -
St. Light, 501 - 2 to 5 EA $4,900.00 $ -
St. Light, 501 - 5+ EA $4,800.00 $ -
St. Light, 502 - 1 only EA $5,500.00 $ -
St. Light, 502 - 2 to 5 EA $5,400.00 $ -
St. Light, 502 - 5+ EA $5,300.00 31 $ 164,300.00
Street Lights
Storm Drain
St. Lt. Conduit, 1" Sch 80 $ -
<500 LF LF $12.00 $ -
>500 LF LF $10.00 4820 $ 48,200.00
St. Lt. Conduit, 1 1/2 $ -
<500 LF LF $16.00 $ -
>500 LF LF $14.00 600 $ 8,400.00
OTHER= $ -
OTHER= $ -
SUBTOTAL $ 239,900.00
Signal, 6 phse+MstrCont. EA $300,000.00 $ -
Signal, 8 phse+MstrCont. EA $350,000.00 $ -
Signal, Both+Intrconnect LF $25.00 $ -
Striping, 4" Sld wht/ylw LF $0.50 $ -
Striping, 8" Sld wht/ylw LF $0.65 $ -
Striping 12" Sld wht/ylw LF $2.50 $ -
Striping, Skip LF $0.35 $ -
Striping, Double LF $0.75 $ -
SUBTOTAL $ -
Retaining Walls SF $15.00 $ -
Barricade, 40' EA $1,600.00 $ -
Water Lateral EA $5,000.00 $ -
Water Meter Installation EA $2,500.00 $ -
Paving Replacement, Trench LF $16.00 $ -
Pressure Reducing Station EA $90,000.00 $ -
Shoring for Trenches > 5' Deep LF $17.00 $ -
Street Name Signs EA $500.00 $ -
OTHER= $ -
OTHER= $ -
OTHER= $ -
OTHER= $ -
OTHER= $ -
SUBTOTAL $ -
Manhole, 5' dia., 12' to 20' deep EA $10,000.00 26 $ 260,000.00 Manhole, 5' dia. > 20' deep EA $13,000.00 $ -
Pipe, 4" VCP LF $70.00 $ -
Pipe, 6" VCP LF $106.00 $ -
Pipe, 8" VCP LF $142.00 4560 $ 647,520.00
Pipe, 10" VCP LF $178.00 $ -
Pipe, 12" VCP LF $215.00 $ -
Pipe, 15" VCP LF $270.00 $ -
Pipe, 4" DIP LF $70.00 $ -
Pipe, 6" DIP LF $106.00 $ -
Pipe, 8" DIP LF $142.00 $ -
Pipe, 10" DIP LF $178.00 $ -
Pipe, 12" DIP LF $215.00 $ -
Pipe, 15" DIP LF $270.00 $ -
SUBTOTAL $ 907,520.00
Traffic
Walls
Miscellaneous
Sewer
Miscellaneous Sewer
Adjust Manhole EA $2,000.00 1 $ 2,000.00
Clean Out EA $2,000.00 $ -
Saddle EA $2,610.00 $ -
OTHER=Cut-In Wye EA $2,000.00 $ -
OTHER=4" VCP Sewer lateral EA $1,500 34 $ 51,000.00
OTHER= $ -
SUBTOTAL $ 53,000.00
Pipe, 4" PVC LF $30.00 $ -
Pipe, 6" DIP LF $57.00 $ -
Pipe, 8" DIP LF $75.00 6806 $ 510,450.00
Pipe, 10" DIP LF $93.00 $ -
Pipe, 12"DIP LF $105.00 $ -
Valve, 4" EA $1,500.00 $ -
Valve, 6" EA $1,800.00 $ -
Valve, 8" EA $2,800.00 14 $ 39,200.00
Valve, 10" EA $4,000.00 $ -
Valve, 12" EA $5,300.00 $ -
Valve, 16" EA $7,500.00 $ -
SUBTOTAL $ 549,650.00
Air & Vac, 1" EA $2,700.00 4 $ 10,800.00
Fire Hydrant, 6" EA $4,900.00 23 $ 112,700.00
Fire Service, 6" EA $12,000.00 $ -
Fire Service, 8" EA $20,000.00 $ -
Fire Service 10" EA $30,000.00 $ -
Hot Tap, 8" EA $3,550.00 $ -
Hot Tap, 10" EA $3,900.00 $ -
Hot Tap, 12" EA $4,750.00 $ -
Service, 1" EA $2,500.00 1 $ 2,500.00
Service, 2" EA $3,400.00 $ -
OTHER= Thrust Block EA $150.00 $ -
OTHER=Fitting EA $500.00 18 $ 9,000.00
OTHER=Irrigation Serivce EA $3,400.00 $ -
SUBTOTAL $ 135,000.00
TOTAL COST $ 2,338,950.00
PREPARED BY:
William D. Brooks
Engineer's Name & Signature WET STAMP & DATE
Armstrong & Brooks Consulting Engineers, Inc.
Company
[email protected]
(951)372-8400
Water
Miscellaneous Water
QUANTITY ESTIMATE FOR NON-PUBLIC IMPROVEMENTS (ON-SITE) Project #: Tract 34760, PIM 130007 DWG. NO. 13-064S
Location: South of Orange Heights at the end of Malaga
Item Quantity Cost
457 $ 1,371.00
90 $ 1,440.00
SUBTOTAL $ 2,811.00
SUBTOTAL
40 $ 320.00
3280 $ 623,200.00
3850 $ 423,500.00
1620 $ 307,800.00
1340 $ 147,400.00
SUBTOTAL $ 1,502,220.00
365 $ 12,775.00
9020 $ 378,840.00
2055 $ 59,595.00
Curb & Gutter 8" LF $44.00
Cross Gutter & Spandrel SF $29.00
D/W Approach, Complete EA $6,000.00
Alley Approach, 8" PCC SF $28.00
Concrete
Curb Only 6" LF $35.00
Curb Only 8" LF $39.00
Curb & Gutter 6" LF $42.00
OTHER=
OTHER=
OTHER=
AC Pavement (4" AC/9.5" BASE) 131217 SF
Asphalt (sf x depth x 0.075) TON $190.00
Base (sf x depth / 27) CY $110.00
Fogseal SY $5.00
CY $110.00
AC Berm 6" LF $35.00
AC Berm 8" LF $38.00
AC Fogseal SY $5.00
AC Overlay SY $8.00
Street Light EA $6,000.00
Street Sign EA $400.00
OTHER=
OTHER=
OTHER=
Power/Telephone Pole EA $5,000.00
Pull Boxes EA $500.00
OTHER=
OTHER=
Curb & Gutter LF $16.00
D/W Approach SF $13.00
Sidewalk SF $8.00
Removal
AC Berm LF $8.00
AC Pavement SF $3.00
Curb Only LF $10.00
Relocation
W/C Ramp SF $8.00
Unit Unit Cost
Asphalt
AC Pavement (6" AC/10" BASE) 43202 SF
Asphalt (sf x depth x 0.075) TON $190.00
Base (sf x depth / 27)
5984 $ 167,552.00
23183 $ 301,379.00
5640 $ 73,320.00
260 $ 9,880.00 3 $ 11,400.00
SUBTOTAL $ 1,014,741.00
10 $ 70,000.00
Pipe, 42" CMP LF $190.00
Pipe, 48" CMP LF $200.00
Pipe, 54" CMP LF $220.00
Pipe, 18" CMP LF $110.00
Pipe, 24" CMP LF $130.00
Pipe, 30" CMP LF $150.00
Pipe, 36" CMP LF $180.00
Pipe, 66" RCP LF $461.00
Pipe, 72" RCP LF $495.00
Pipe, 78" RCP LF $528.00
Pipe, 84" RCP LF $561.00
Pipe, 42" RCP LF $318.00
Pipe, 48" RCP LF $355.00
Pipe, 54" RCP LF $391.00
Pipe, 60" RCP LF $426.00
Pipe, 18" RCP LF $159.00
Pipe, 24" RCP LF $201.00
Pipe, 30" RCP LF $241.00
Pipe, 36" RCP LF $280.00
Inlet Apron EA $3,000.00
Junction Structure EA $10,000.00
Manhole, H<8' EA $6,000.00
Manhole, H>8' EA $8,000.00
Grate Inlet, 24" x 24" EA $1,300.00
Grate Inlet, 36" x 36" EA $5,000.00
Headwalls, Gravity Type EA $5,000.00
Headwalls, Wing Type EA $9,000.00
Collar, >60" EA $2,000.00
Encasement LF $65.00
Energy Dissipater LS $10,000.00
Grate Inlet, 12" x 12" EA $500.00
Channel, Open Conc. <24" LF $150.00
Channel, Open Conc. 27"-36" LF $250.00
Channel, Open Conc. 42"-72" LF $500.00
Collar, 45"-60" EA $1,300.00
Box Culvert (Unapp. Areas) CY $2,500.00
Catch Basin, W<8' EA $7,000.00
Storm Drain
Catch Basin, W>8' EA $10,500.00
Channel, Reinf. Conc. Lined SF $13.00
OTHER=
OTHER=
Box Culvert (Including Backfill) CY $3,500.00
V-Gutter SF $38.00
W/C Ramp EA $3,800.00
W/C Ramp SF $30.00
OTHER=
D/W Approach, 8" SF $28.00
Pavement, 6" SF $13.00
Pavement, 8" SF $15.00
Sidewalk, 4" (12" Min. Landing Adj. to SF $13.00
D/W Approach, 6" SF $28.00
Sidewalk, 4" SF $13.00
4 $ 12,000.00
2 $ 1,000.00
SUBTOTAL $ 83,000.00
$ -
$ -
$ -
St. Lt. Conduit, 1 1/2
<500 LF
>500 LF
$ -
OTHER=
OTHER=
SUBTOTAL $ -
Striping, 4" Sld wht/ylw
Striping, 8" Sld wht/ylw
Striping 12" Sld wht/ylw
Striping, Skip
Striping, Double
Thermoplastic Stop Sign & Striping3 $ 225.00
SUBTOTAL $ 225.00
Retaining Walls
Signal, 6 phse+MstrCont. $300,000.00
Signal, 8 phse+MstrCont. $350,000.00
Signal, Both+Intrconnect $25.00
Walls
Barricade, 40' EA $1,600.00
LF
LF
LF
$2.50
$0.35
$0.75
SF $15.00
Miscellaneous
EA $75.00
St. Light, 502 - 5+ EA $5,300.00
St. Lt. Conduit, 1" Sch 80
<500 LF LF $12.00
>500 LF LF $10.00
St. Light, 501 - 2 to 5 EA $4,900.00
St. Light, 501 - 5+ EA $4,800.00
St. Light, 502 - 1 only EA $5,500.00
St. Light, 502 - 2 to 5 EA $5,400.00
Pull Box No. 3 1/2 EA $500.00
Pull Box No. 5 EA $700.00
Service Point EA $7,000.00
Street Lights
St. Light, 501 - 1 only EA $5,000.00
Curb Drain, EA $500.00
OTHER=
OTHER=
Rip-Rap, Grouted Ton $125.00
Transition Structure EA $5000.00
Underwalk Drain, W<6' EA $3000.00
Underwalk Drain, W>6' EA $4000.00
Pipe, 10" PVC LF $35.00
Pipe, 12" PVC LF $40.00
Pipe, 18" PVC LF $50.00
Rip-Rap, Grouted SF $10.00
Pipe, 4" PVC LF $30.00
Pipe, 4" Perf PVC LF $20.00
Pipe, 6" PVC LF $25.00
Pipe, 8" PVC LF $30.00
Pipe, 60" CMP LF $250.00
Traffic
LF
LF
EA
EA
LF
LF $0.65
LF $0.50
$16.00
$14.00
$ -
SUBTOTAL $ -
$ -
$ -
$ -
SUBTOTAL $ -
$ -
$ -
$ -
SUBTOTAL $ -
OTHER=
Connect to Exist. Manhole, Re-Shape Base EA $1,500.00
OTHER=
Pipe, 15" DIP LF $270.00
Adjust Manhole EA $2,000.00
Clean Out EA $2,000.00
Miscellaneous Sewer
4" VCP Residential Sewer Lateral EA $1,500.00
Pipe, 6" DIP LF $106.00
Pipe, 8" DIP LF $142.00
Pipe, 10" DIP LF $178.00
Pipe, 12" DIP LF $215.00
Pipe, 10" PVC LF $44.00
Pipe, 12" PVC LF $50.00
Pipe, 15" PVC LF $57.00
Pipe, 4" DIP LF $70.00
Manhole, 5' dia. > 20' deep EA $13000.00
Manhole, 6' dia., >12' deep EA $9000.00
Sewer
Pipe, 6" PVC LF $30.00
Pipe, 8" VCP LF $37.00
OTHER=
OTHER=
OTHER=
Manhole, 5' dia., 12' to 20' deep EA $10,000.00
Shoring for Trenches > 5' Deep LF $17.00
Street Name Signs EA $500.00
OTHER=
OTHER=
Water Lateral EA $5,000.00
Water Meter Installation EA $2,500.00
Paving Replacement, Trench LF $16.00
Pressure Reducing Station EA $90,000.00
Saddle EA $2,610.00
$ -
$ -
SUBTOTAL $ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
SUBTOTAL $ -
TOTAL COST $ 2,602,997.00
PREPARED BY: WET STAMP & DATE
William D. Brooks, RCE 53114
Armstrong & Brooks Consulting Engineers
(951) 372-8400 x114 / [email protected]
OTHER=
Service, 1" EA $2,500.00
Service, 2" EA $3,400.00
8"X8"x8"X8" DI Cross w/Gate Valves EA $7,500.00
OTHER=
8"X8"x8" DI Tee EA $1,000.00
8" DI Fitting - 11.25° EA $500.00
8" DI Fitting - 45° EA
Fire Service, 8" EA $20,000.00
Hot Tap, 8" EA $3,550.00
Hot Tap, 10" EA $3,900.00
Hot Tap, 12" EA $4,750.00
Blow Off, 2" EA $1,500.00
Blow Off, 4" EA $3,600.00
Fire Hydrant, 6" EA $4,900.00
Fire Service, 6" EA $12,000.00
Valve, 12" EA $5,300.00
Valve, 14" EA $3,000.00
Valve, 16" EA $7,500.00
Air & Vac, 1" EA $2,700.00
Miscellaneous Water
Valve, 4" EA $1,500.00
Valve, 6" EA $1,800.00
Valve, 8" EA $2,800.00
Valve, 10" EA $4,000.00
Water
Pipe, 8" DIP Class 350 LF $75.00
Pipe, 12" DIP Class 350 LF $105.00
Pipe, 4" DIP Class 350 LF $43.00
Pipe, 6" DIP Class 350 LF $57.00
Service, 1 1/2" EA $1,650.00
$500.00
8" Pipe Joint w/deflection (Rope) EA $500.00
8" DI Fitting - 22.50° EA $500.00
8" DI Fitting - 90° EA $500.00
QUANTITY ESTIMATE FOR PUBLIC IMPROVEMENTS (OFF-SITE)
Project #: Tract 34760
Location: Orange Heights W'ly of Main to Fletcher to the end of S. Malaga Dwg. No. 13-064U
Item Quantity Cost
SUBTOTAL
SUBTOTAL
SUBTOTAL
Unit Unit Cost
Removal
AC Berm LF $8.00
AC Pavement SF $3.00
Curb Only LF $10.00
Relocation
W/C Ramp SF $8.00
OTHER=
OTHER=
Curb & Gutter LF $16.00
D/W Approach SF $13.00
Sidewalk SF $8.00
OTHER=
Power/Telephone Pole EA $5,000.00
Pull Boxes EA $500.00
Street Light EA $6,000.00
Street Sign EA $400.00
OTHER=
OTHER=
AC Berm 6" LF $20.00
AC Berm 8" LF $24.00
AC Fogseal SY $3.00
AC Overlay SY $4.00
AC Pavement SF
Asphalt (sf x depth x 0.075) TON $75.00
Base (sf x depth / 27) CY $55.00
Fogseal SY $3.00
OTHER=
OTHER=
OTHER=
Alley Approach, 8" PCC SF $28.00
Concrete
Curb Only 6" LF $35.00
Curb Only 8" LF $39.00
Curb & Gutter 6" LF $42.00
Curb & Gutter 8" LF $44.00
Cross Gutter & Spandrel SF $29.00
D/W Approach, Complete EA $6,000.00
D/W Approach, 6" SF $28.00
D/W Approach, 8" SF $28.00
Pavement, 6" SF $13.00
Pavement, 8" SF $15.00
Sidewalk, 4" SF $13.00
V-Gutter SF $38.00
W/C Ramp EA $3,800.00
W/C Ramp SF $30.00
OTHER=
OTHER=
OTHER=
SUBTOTAL
Box Culvert (Including Backfill) CY $3,500.00
Box Culvert (Unapp. Areas) CY $2,500.00
Catch Basin, W<8' EA $7,000.00
Storm Drain
Catch Basin, W>8' EA $10,500.00
Channel, Reinf. Conc. Lined SF $13.00
Channel, Open Conc. <24" LF $150.00
Channel, Open Conc. 27"-36" LF $250.00
Channel, Open Conc. 42"-72" LF $500.00
Collar, 45"-60" EA $1,300.00
Collar, >60" EA $2,000.00
Encasement LF $65.00
Energy Dissipater LS $10,000.00
Grate Inlet, 12" x 12" EA $500.00
Grate Inlet, 24" x 24" EA $1,300.00
Grate Inlet, 36" x 36" EA $5,000.00
Headwalls, Gravity Type EA $5,000.00
Headwalls, Wing Type EA $9,000.00
Inlet Apron EA $3,000.00
Junction Structure EA $10,000.00
Manhole, H<8' EA $6,000.00
Manhole, H>8' EA $8,000.00
Pipe, 18" RCP LF $159.00
Pipe, 24" RCP LF $201.00
Pipe, 30" RCP LF $241.00
Pipe, 36" RCP LF $280.00
Pipe, 42" RCP LF $318.00
Pipe, 48" RCP LF $355.00
Pipe, 54" RCP LF $391.00
Pipe, 60" RCP LF $426.00
Pipe, 66" RCP LF $461.00
Pipe, 72" RCP LF $495.00
Pipe, 78" RCP LF $528.00
Pipe, 84" RCP LF $561.00
Pipe, 18" CMP LF $110.00
Pipe, 24" CMP LF $130.00
Pipe, 30" CMP LF $150.00
Pipe, 36" CMP LF $180.00
Pipe, 42" CMP LF $190.00
Pipe, 48" CMP LF $200.00
Pipe, 54" CMP LF $220.00
Pipe, 60" CMP LF $250.00
Pipe, 4" PVC LF $30.00
Pipe, 4" Perf PVC LF $20.00
Pipe, 6" PVC LF $25.00
Pipe, 8" PVC LF $30.00
Pipe, 10" PVC LF $35.00
Pipe, 12" PVC LF $40.00
Pipe, 18" PVC LF $50.00
Rip-Rap, Grouted SF $10.00
Rip-Rap, Grouted Ton $125.00
Transition Structure EA $5,000.00
Underwalk Drain, W<6' EA $3,000.00
Underwalk Drain, W>6' EA $4,000.00
OTHER=
OTHER=
OTHER=
St. Lt. Conduit, 1 1/2
<500 LF
>500 LF
OTHER=
OTHER=
SUBTOTAL
Striping, 4" Sld wht/ylw
Striping, 8" Sld wht/ylw
Striping 12" Sld wht/ylw
Striping, Skip
Striping, Double
SUBTOTAL
Retaining Walls
SUBTOTAL
$16.00
$14.00
Traffic
LF
LF
Pull Box No. 3 1/2 EA $500.00
Pull Box No. 5 EA $700.00
Service Point EA $7,000.00
Street Lights
St. Light, 501 - 1 only EA $5,000.00
St. Light, 501 - 2 to 5 EA $4,900.00
St. Light, 501 - 5+ EA $4,800.00
St. Light, 502 - 1 only EA $5,500.00
St. Light, 502 - 2 to 5 EA $5,400.00
St. Light, 502 - 5+ EA $5,300.00
St. Lt. Conduit, 1" Sch 80
<500 LF LF $12.00
>500 LF LF $10.00
Signal, 6 phse+MstrCont. EA $300,000.00
Signal, 8 phse+MstrCont. $350,000.00
Signal, Both+Intrconnect $25.00
Walls
Barricade, 40' EA $1,600.00
LF
LF
LF
$2.50
$0.35
$0.75
SF $15.00
Miscellaneous
EA
LF
LF $0.65
LF $0.50
Water Lateral EA $5,000.00
Water Meter Installation EA $2,500.00
Paving Replacement, Trench LF $16.00
Pressure Reducing Station EA $90,000.00
Shoring for Trenches > 5' Deep LF $17.00
Street Name Signs EA $500.00
OTHER=
OTHER=
OTHER=
OTHER=
OTHER=
SUBTOTAL
SUBTOTAL
$ -
883 $ 66,225.00
$ -
$ -
$ -
1 $ 2,800.00
$ -
SUBTOTAL $ 69,025.00
1 $ 2,700.00
$ -
1 $ 4,900.00
2 $ 8,800.00
$ -
Manhole, 5' dia., 12' to 20' deep EA $10,000.00
Manhole, 5' dia. > 20' deep EA $13,000.00
Pipe, 4" PVC LF $24.00
Sewer
Pipe, 6" PVC LF $30.00
Pipe, 8" PVC LF $37.00
Pipe, 10" PVC LF $44.00
Pipe, 12" PVC LF $50.00
Pipe, 15" PVC LF $57.00
Pipe, 4" DIP LF $70.00
Pipe, 6" DIP LF $106.00
Pipe, 8" DIP LF $142.00
Pipe, 10" DIP LF $178.00
Pipe, 12" DIP LF $215.00
Pipe, 15" DIP LF $270.00
Adjust Manhole EA $2,000.00
Clean Out EA $2,000.00
Miscellaneous Sewer
Saddle EA $2,610.00
OTHER=
OTHER=
Pipe, 4" Class 350 (Purple) LF $30.00
Pipe, 6" Class 150 LF $36.00
Convert Exist. 8" PVC 900 Domestic to RW LF $13.00
OTHER=
Water
Pipe, 10" Class 150 LF $46.00
Pipe, 12" Class 150 LF $51.00
Pipe, 8" DIP Class 350 LF $75.00
Pipe, 8" DIP Class 350 (Purple) LF $75.00
Pipe, 8" DIP Class 350 (Purple) Spool
Valve, 4" EA $1,500.00
Valve, 6" EA $1,800.00
Valve, 8" (Reclaimed) EA $2,800.00
Valve, 10" EA $4,000.00
Valve, 12" EA $5,300.00
Valve, 14" EA $3,000.00
Valve, 16" EA $7,500.00
Air & Vac, 1" EA $2,700.00
Miscellaneous Water
Blow Off, 2" EA $1,500.00
Blow Off, 4" EA $3,600.00
Fire Hydrant, 6" EA $4,900.00
Fire Service, 6" EA $12,000.00
Fire Service, 8" EA $20,000.00
Hot Tap, 8" EA $3,550.00
Air & Vac, 1" (Reclaimed) EA $2,700.00
Fire Hydrant/Blow-Off Assy, 6" (Reclaimed) EA $4,900.00 EA $500.00
Fire Hydrant/Blow-Off Assy, 6" EA $4,400.00
Valve, 8" EA $2,800.00
$ -
$ -
$ -
1 $ 1,000.00
$ -
8 $ 4,000.00
1 $ 500.00
$ -
1 $ 500.00
$ -
1 $ 1,500.00
2 $ 8,000.00
1 $ 2,000.00
$ -
$ -
1 $ 1,500.00
1 $ 750.00
$ -
7 $ 8,750.00
1 $ 2,000.00
2 $ 6,000.00
1 $ 1,500.00
$ -
$ -
$ -
$ -
1 $ -
1 $ -
SUBTOTAL $ 54,400.00
TOTAL COST $ 123,425.00
PREPARED BY:
Willaim D. Brooks, P.E. WET STAMP & DATE
Armstrong & Brooks Consulting Engineers
(951) 372-8400 x114 / [email protected]
Install 8"X4" D.I.P. Reducer CL350 EA
OTHER=
Cut-in 8" DI Fitting - 90° EA
Hot Tap, 10" EA $3,900.00
Hot Tap, 12" EA $4,750.00
$3,400.00
Service, 1 1/2" EA $2,900.00
8"X8"x8" DI Tee (Reclaimed) EA $1,000.00
Service, 1" - Zone 5 EA $2,500.00
8" DI Fitting - 90° (Reclaimed) EA $500.00
8" DI Fitting - 90° EA $500.00
12"X8" DI Reducer, Cl 350 EA $500.00
Blind Flange & Thrust Block EA $1,500.00
Waterline/Utility Crossing EA
Install Cut-In-Tee w/o valves EA $2,000.00
$4,000.00
Close Corp. Stop, Remove interfering
service Per Note Const. Nos. 49 & 53A EA $1,000.00
Remove & Salvage Pressure Reducing EA $2,000.00
Close Corp. Stop, Remove interfering
service Per Note Const. Nos. 41 & 53 EA $1,000.00
8" DI Fitting - 45° EA $500.00
8"X6" DI Reducer, Cl 350 (Reclaimed) EA $500.00
Service, 1" - Zone 6 EA $2,500.00
Service, 2" EA
8"X8"x8" DI Tee EA $1,000.00
EA $1,500.00
Abandon Exist. 8" Main LF
Remove Exist. 8" GV/Install Blind Flange & EA $1,500.00 Misc. Concrete Encasement-Detail "E" EA $750.00
Relocate Exist. 3-inch Irr. Meter for RW use EA $1,250.00 Install Cut-In-Tee with valves EA $3,000.00
Install Zone 6 Pressure Regulator at Home EA $1,250.00
Remove Exist. 6" PVC C900 Irr. Pipe LF $10.00
$15.00
Remove & Salvage FH & Valve/Rmv. FH
Lat/Install Blind Flange at Mainline Tee EA $750.00
Remove Exist. Blind Flange & Join Exist. DI
Main w/ Flange Coupling Adaptor EA $1,500.00
Pothole Exist. Waterline, Field Join
w/Flange Coupling Adaptor (Reclaimed)
QUANTITY ESTIMATE FOR PUBLIC IMPROVEMENTS (OFF-SITE)
Project #: Tract 34760 conditioned Reclaimed Water line to be designed Location: Orange Heights W'ly of Main to Fletcher to the end of S. Malaga Dwg. No. 13-064U (Reclaimed Water in Orange Heights to Jesper Dr.)/ 6-inch irrigation conversion Jesper & Flet to Malaga St. and new 8-inch R.W. in Malaga St. extension to terminus Item Quantity Cost
SUBTOTAL
SUBTOTAL
SUBTOTAL
OTHER=
W/C Ramp EA $3,800.00
W/C Ramp SF $30.00
OTHER=
OTHER=
Pavement, 6" SF $13.00
Pavement, 8" SF $15.00
Sidewalk, 4" SF $13.00
V-Gutter SF $38.00
Cross Gutter & Spandrel SF $29.00
D/W Approach, Complete EA $6,000.00
D/W Approach, 6" SF $28.00
D/W Approach, 8" SF $28.00
Curb Only 6" LF $35.00
Curb Only 8" LF $39.00
Curb & Gutter 6" LF $42.00
Curb & Gutter 8" LF $44.00
OTHER=
OTHER=
Alley Approach, 8" PCC SF $28.00
Concrete
Asphalt (sf x depth x 0.075) TON $75.00
Base (sf x depth / 27) CY $55.00
Fogseal SY $3.00
OTHER=
AC Berm 8" LF $24.00
AC Fogseal SY $3.00
AC Overlay SY $4.00
AC Pavement SF
Street Sign EA $400.00
OTHER=
OTHER=
AC Berm 6" LF $20.00
Power/Telephone Pole EA $5,000.00
Pull Boxes EA $500.00
Street Light EA $6,000.00
Curb & Gutter LF $16.00
D/W Approach SF $13.00
Sidewalk SF $8.00
OTHER=
Removal
AC Berm LF $8.00
AC Pavement SF $3.00
Curb Only LF $10.00
Relocation
W/C Ramp SF $8.00
OTHER=
OTHER=
Unit Unit Cost
SUBTOTAL
OTHER=
OTHER=
Transition Structure EA $5,000.00
Underwalk Drain, W<6' EA $3,000.00
Underwalk Drain, W>6' EA $4,000.00
OTHER=
Pipe, 12" PVC LF $40.00
Pipe, 18" PVC LF $50.00
Rip-Rap, Grouted SF $10.00
Rip-Rap, Grouted Ton $125.00
Pipe, 4" Perf PVC LF $20.00
Pipe, 6" PVC LF $25.00
Pipe, 8" PVC LF $30.00
Pipe, 10" PVC LF $35.00
Pipe, 48" CMP LF $200.00
Pipe, 54" CMP LF $220.00
Pipe, 60" CMP LF $250.00
Pipe, 4" PVC LF $30.00
Pipe, 24" CMP LF $130.00
Pipe, 30" CMP LF $150.00
Pipe, 36" CMP LF $180.00
Pipe, 42" CMP LF $190.00
Pipe, 72" RCP LF $495.00
Pipe, 78" RCP LF $528.00
Pipe, 84" RCP LF $561.00
Pipe, 18" CMP LF $110.00
Pipe, 48" RCP LF $355.00
Pipe, 54" RCP LF $391.00
Pipe, 60" RCP LF $426.00
Pipe, 66" RCP LF $461.00
Pipe, 24" RCP LF $201.00
Pipe, 30" RCP LF $241.00
Pipe, 36" RCP LF $280.00
Pipe, 42" RCP LF $318.00
Junction Structure EA $10,000.00
Manhole, H<8' EA $6,000.00
Manhole, H>8' EA $8,000.00
Pipe, 18" RCP LF $159.00
Grate Inlet, 36" x 36" EA $5,000.00
Headwalls, Gravity Type EA $5,000.00
Headwalls, Wing Type EA $9,000.00
Inlet Apron EA $3,000.00
Encasement LF $65.00
Energy Dissipater LS $10,000.00
Grate Inlet, 12" x 12" EA $500.00
Grate Inlet, 24" x 24" EA $1,300.00
Channel, Open Conc. 27"-36" LF $250.00
Channel, Open Conc. 42"-72" LF $500.00
Collar, 45"-60" EA $1,300.00
Collar, >60" EA $2,000.00
Catch Basin, W<8' EA $7,000.00
Storm Drain
Catch Basin, W>8' EA $10,500.00
Channel, Reinf. Conc. Lined SF $13.00
Channel, Open Conc. <24" LF $150.00
Box Culvert (Including Backfill) CY $3,500.00
Box Culvert (Unapp. Areas) CY $2,500.00
St. Lt. Conduit, 1 1/2
<500 LF
>500 LF
OTHER=
OTHER=
SUBTOTAL
Striping, 4" Sld wht/ylw
Striping, 8" Sld wht/ylw
Striping 12" Sld wht/ylw
Striping, Skip
Striping, Double
SUBTOTAL
Retaining Walls
SUBTOTAL
OTHER=
OTHER=
OTHER=
Shoring for Trenches > 5' Deep LF $17.00
Street Name Signs EA $500.00
OTHER=
OTHER=
Water Lateral EA $5,000.00
Water Meter Installation EA $2,500.00
Paving Replacement, Trench LF $16.00
Pressure Reducing Station EA $90,000.00
Signal, 8 phse+MstrCont. $350,000.00
Signal, Both+Intrconnect $25.00
Walls
Barricade, 40' EA $1,600.00
LF
LF
LF
$2.50
$0.35
$0.75
SF $15.00
Miscellaneous
EA
LF
LF $0.65
LF $0.50
St. Lt. Conduit, 1" Sch 80
<500 LF LF $12.00
>500 LF LF $10.00
Signal, 6 phse+MstrCont. EA $300,000.00
St. Light, 501 - 5+ EA $4,800.00
St. Light, 502 - 1 only EA $5,500.00
St. Light, 502 - 2 to 5 EA $5,400.00
St. Light, 502 - 5+ EA $5,300.00
Pull Box No. 5 EA $700.00
Service Point EA $7,000.00
Street Lights
St. Light, 501 - 1 only EA $5,000.00
St. Light, 501 - 2 to 5 EA $4,900.00
Pull Box No. 3 1/2 EA $500.00
$16.00
$14.00
Traffic
LF
LF
SUBTOTAL
SUBTOTAL
$ -
$ -
3450 $ 258,750.00
5 $ 2,500.00
$ -
14 $ 39,200.00
SUBTOTAL $ 300,450.00
$ -
2 $ 5,400.00
$ -
$ -
3 $ 14,700.00
Fire Hydrant/Blow-Off Assy, 6" EA $4,400.00
Valve, 8" EA $2,800.00
Air & Vac, 1" (Reclaimed) EA $2,700.00
Fire Hydrant/Blow-Off Assy, 6" (Reclaimed) EA $4,900.00 Fire Service, 8" EA $20,000.00
Hot Tap, 8" EA $3,550.00
Blow Off, 2" EA $1,500.00
Blow Off, 4" EA $3,600.00
Fire Hydrant, 6" EA $4,900.00
Fire Service, 6" EA $12,000.00
Valve, 12" EA $5,300.00
Valve, 14" EA $3,000.00
Valve, 16" EA $7,500.00
Air & Vac, 1" EA $2,700.00
Miscellaneous Water
Valve, 4" EA $1,500.00
Valve, 6" EA $1,800.00
Valve, 8" (Reclaimed) EA $2,800.00
Valve, 10" EA $4,000.00
Pipe, 10" Class 150 LF $46.00
Pipe, 12" Class 150 LF $51.00
Pipe, 8" DIP Class 350 LF $75.00
Pipe, 8" DIP Class 350 (Purple) LF $75.00
Pipe, 8" DIP Class 350 (Purple) Spool EA $500.00
OTHER=
OTHER=
Pipe, 4" Class 350 (Purple) LF $30.00
Pipe, 6" Class 150 LF $36.00
OTHER=
Water
Pipe, 15" DIP LF $270.00
Adjust Manhole EA $2,000.00
Clean Out EA $2,000.00
Miscellaneous Sewer
Saddle EA $2,610.00
Pipe, 6" DIP LF $106.00
Pipe, 8" DIP LF $142.00
Pipe, 10" DIP LF $178.00
Pipe, 12" DIP LF $215.00
Pipe, 10" PVC LF $44.00
Pipe, 12" PVC LF $50.00
Pipe, 15" PVC LF $57.00
Pipe, 4" DIP LF $70.00
Manhole, 5' dia. > 20' deep EA $13,000.00
Pipe, 4" PVC LF $24.00
Sewer
Pipe, 6" PVC LF $30.00
Pipe, 8" PVC LF $37.00
Manhole, 5' dia., 12' to 20' deep EA $10,000.00
$ -
$ -
$ -
$ -
1 $ 1,000.00
$ -
$ -
3 $ 1,500.00
$ -
1 $ 500.00
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
$ -
1 $ 3,000.00
$ -
2 $ 70,000.00
1 $ 3,500.00
1 $ 1,500.00
170 $ 13,600.00
1 $ -
1 $ -
SUBTOTAL $ 114,700.00
TOTAL COST $ 415,150.00
PREPARED BY:
Willaim D. Brooks, P.E. WET STAMP & DATE
Armstrong & Brooks Consulting Engineers
(951) 372-8400 x114 / [email protected]
Remove Exist. 6" PVC C900 Irr. Pipe LF $80.00
$35,000.00
Remove & Salvage FH & Valve/Rmv. FH
Lat/Install Blind Flange at Mainline Tee EA $750.00
Remove Exist. Blind Flange & Join Exist. DI
Main w/ Flange Coupling Adaptor EA $1,500.00
Pothole Exist. Waterline, Field Join w/Flange
Coupling Adaptor (Reclaimed) EA $1,500.00
Install 3-inch RW water meter & service std EA
Remove Exist. 8" GV/Install Blind Flange & EA $1,500.00 Misc. Concrete Encasement-Detail "E" EA $750.00
Relocate Exist. 3-inch Irr. Meter for RW EA $3,500.00
Install Cut-In-Tee with valves EA $3,000.00
Install Zone 6 Pressure Regulator at Home EA $1,250.00
8" DI Fitting - 45° EA $500.00
8"X6" DI Reducer, Cl 350 (Reclaimed) EA $500.00
Service, 1" - Zone 6 EA $2,500.00
Service, 2" EA
8"X8"x8" DI Tee EA $1,000.00
EA $2,000.00
$4,000.00
Close Corp. Stop, Remove interfering
service Per Note Const. Nos. 49 & 53A EA $1,000.00
Remove & Salvage Pressure Reducing EA $2,000.00
Close Corp. Stop, Remove interfering
service Per Note Const. Nos. 41 & 53 EA $1,000.00
8" DI Fitting - 90° (Reclaimed) EA $500.00
8" DI Fitting - 90° EA $500.00
12"X8" DI Reducer, Cl 350 EA $500.00
Blind Flange & Thrust Block EA $1,500.00
Waterline/Utility Crossing EA
Install Cut-In-Tee w/o valves
$3,400.00
Service, 1 1/2" EA $2,900.00
8"X8"x8" DI Tee (Reclaimed) EA $1,000.00
Service, 1" - Zone 5 EA $2,500.00
Hot Tap, 10" EA $3,900.00
Hot Tap, 12" EA $4,750.00
Cut-in 8" DI Fitting - 90° EA
Install 8"X4" D.I.P. Reducer CL350 EA
OTHER=
PROJECT NUMBER: VAL 131
Note: Opinion is approximate and subject to change
1.10.22 Item Square Footage: Qty. Unit Cost Subtotal: Total:
1.0 Irrigation 1,174,254 $0.35 $410,988.90
(26 acres)
Irrigation subtotal: $410,988.90
2.0 Planting
a. Trees
15 gal 398 $110.00 $43,780.00
24" box 306 $200.00 $61,200.00
48" box 37 $1,000.00 $37,000.00
b. Shrubs and groundcover (overall) 1,174,254 $0.55 $645,839.70 (26 acres)
Accent shrubs
5g 500 $14.00 $7,000.00
1g 600 $9.00 $5,400.00
Planting subtotal: $800,219.70
Grand total: $1,211,208.60
Forest Park Homesites
OPINION OF PROBABLE COST- LANDSCAPE AND IRRIGATION