Attachment No. 1- DIF Needs List 07.06.2026.pdf — Fontana City Council, July 14, 2026

City of Fontana Capital Improvement List
2026-2027

The City's Capital Improvement Program (CIP) identiﬁes the public infrastructure necessary to accommodate future growth while maintaining the level of service established by the City Council. The CIP serves as the planning and implementation framework for the City's Development Impact Fee (DIF) Program and identiﬁes the public facilities reasonably required to mitigate the impacts generated by future development.

The projects included in this Capital Improvement Program (CIP) have been evaluated to determine whether they are reasonably related to the anticipated growth identiﬁed in the City's General Plan, Speciﬁc Plans, Housing Element, Transportation Plans, Storm Drain and Sewer Master Plans, Parks Master Plan, and other adopted planning documents. The CIP also incorporates recommendations derived from engineering studies, traƯic analyses, utility and infrastructure assessments, and other technical and administrative information developed by City staƯ and professional consultants. Following review and consideration by the City Council, this CIP serves as the City's oƯicial long- range planning document for identifying public infrastructure improvements needed to accommodate future growth, maintain adopted levels of service, preserve public assets, enhance public safety, and support the community's long-term development objectives.

The Capital Improvement Program (CIP) is intended to serve as the technical foundation supporting the City's Development Impact Fee Nexus Study and will be periodically reviewed and updated to reﬂect changes in development projections, construction costs, adopted planning documents, completed projects, funding availability, and applicable legal requirements. Because future development patterns, travel demand, funding opportunities, and infrastructure needs are inherently uncertain, the CIP does not identify speciﬁc construction schedules or anticipated completion dates for individual projects. Project implementation will be prioritized and scheduled based on development activity, available funding, operational needs, engineering evaluations, and City Council direction.

The inclusion of a project in this CIP does not constitute a determination that the project currently satisﬁes all applicable engineering criteria, operational thresholds, regulatory requirements, or warrants for construction. Rather, the CIP identiﬁes public infrastructure improvements that may become necessary to accommodate future growth and maintain the City's adopted level-of-service objectives.

Individual projects—including, but not limited to, traƯic signals, intersection improvements, roadway widenings, and other transportation facilities—will be subject to separate engineering analyses, warrant evaluations, environmental review, funding availability, and all applicable federal, state, and local approval requirements before design or construction is authorized.

PUBLIC FACILITIES NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility Corporate Yard Expansion (Public Works North yard) $30,000,000 Proposed Parking Structure (Metro Station - 1,500 spaces) $70,000,000 City Hall (Phase III Expansion – Energy EƯiciency & Sustainability Project) $10,000,000

POLICE FACILITIES NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility Police Department – add 3,300/sq ft TI work for additional PDs $40,000 Police Department Secure Parking Structure $40,000 Police Sub Station - North end of town 2000 sq ft $5,000,000 Police Hangar for Helicopter storage $6,000,000 Command Post 50 ft motor home increase the size $650,000 Police Black & White Vehicles - Fleet increase 1 vehicle per every 3 oƯicers (30 oƯicers) $1,000,000 Armored Vehicle $400,000
Helicopter (for high wind situation) $5,000,000 Motorcycles ($45,000 each x 10) $450,000
Property OƯice Site Storage facility 2500 sq ft $0 Police Substation (Metrolink) $10,000,000

FIRE FACILITIES NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility Station 77 Expansion to the neighboring lot with addition of apparatus bays and dorm rooms $5,000,000 Construction of Phase 2 station 80 ﬁre station once development begins in Westgate Speciﬁc Plan area $12,000,000 Two High-End Ladder Fire Trucks $2 mil each total $4 mil to support additional population $4,000,000 Purchase Firecat Swat Vehicle for ﬁre ﬁghting $1,000,000

LIBRARY FACILITIES NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility Library Facility Modernization and Expansion (STEAM Learning Center) $1,004,936 Facility Improvements and Reconﬁguration (STEAM Learning Center) $797,568 Site Circulation $103,684
Technology, Infrastructure, and Building enhancements (STEAM Learning Center) $7,178,112 Growth-servicing library facilities $311,052

PARKS FACILITIES NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility New South Fontana Community Center (Don Day) $35,000,000 Park Improvements – See Park and Recreational Trail Master Plan $35,000,000 Recreational Trails – See Park and Recreational Trail Master Plan $35,000,000 New Community Center in Core of City (Miller) $30,000,000 Action Park - North or Mid portion of Fontana $7,500,000 Security Camera Upgrades $6,500,000
Action Park – Martin Tudor $10,000,000
Millar Amphitheater $15,000,000

LANDSCAPE MEDIANS NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility S Highland Ave - 600' Past Citrus to Auto Center Drive Heading East: Construct Raised Landscape Median $2,400,000 Valley Blvd. from Banana Ave. to Cherry Ave. $1,500,000 Mulberry Ave. from Santa Ana Ave. to Slover Ave. $1,500,000 Arrow Blvd. from Citrus Ave. to Jurupa Ave. $2,400,000 Arrow Blvd. from Palmetto Ave. to Alder Ave. $1,500,000 Slover Ave. from Jasmine St to Sierra Ave $14,889,600 Beech Ave. from Slover to Jurupa Ave. $3,168,000 Beech Ave. from Baseline Ave. to Miller Ave. $1,500,000 Beech Ave. from PE Trail to Foothill Blvd $630,000 Sierra Lakes from San Sevaine to Beach $1,560,000 Sierra Lakes from Lytle Creek to Catawba $1,560,000

LOCAL ARTERIALS NEEDS LIST THROUGH 2043
Facility Name Total Cost for Facility
Alder Ave - from 650 feet north of Miller Ave to Miller Ave $338,000 Alder Ave - from 460 feet south of Marygold Ave to Valley Blvd (West Side) $405,600 Fontana Ave from Merrill Ave to Randall Ave $5,168,000 Fontana Ave from Poplar Ave to San Bernardino Ave $3,600,000 Fontana Ave from San Bernardino Ave to Valley Ave $4,586,000 Knox Ave - from Sierra Lakes Pkwy to S. Highland Ave $2,448,000 Locust Ave - from San Jacinto to 320 feet north of Miller Ave $496,400 Locust Ave - from Miller Ave to Foothill Blvd $1,346,400 Locust Ave - from Foothill Blvd to 275 feet north of PE Trail $3,300,000 Locust Ave - from Arrow Blvd to Metrolink RR $1,950,000 Locust Ave - from Metrolink RR to Merrill Ave $770,000 Locust Ave - from Merrill Ave to Randall Ave $4,080,000 Miller Ave - Date Ave to Cypress Ave $306,000
Miller Ave - 230 feet west of Laurel Ave to Laurel Ave $156,400 Miller Ave - 150 feet east of Laurel Ave to Texas Way $210,000 Miller Ave - Locust Ave to Maple Ave $980,000
Randall Ave. from Lime Ave. to Fontana Ave. $2,590,000 Randall Ave from Laurel Ave to Locust Ave (North side) $1,280,000 Randall Ave from 650 feet east of Locust Ave to Maple Ave (North side) $650,000 Valley Blvd. Banana to Almond $1,088,000

ACTIVE TRANSPORTATION NEEDS LIST THROUGH 2043
Facility Name (Projects over next 20 yrs) Total Cost for Facility

CLASS I SHARED-USE PATHS
San Bernardino County Parcel from Southern California Edison Utility North to Riverside Ave $10,240,112 Southern California Edison Utility North Spur I from Bridlepath Dr to SCE Utility North Spur II $5,217,850 Connector Path from Wilson Ave to Southern California Edison Utility North Spur I $1,630,542 Southern California Edison Utility North from East Ave to Sierra Ave $21,197,626 SR-210 Drainage (South) from Victoria Ave to Knox Ave $8,087,756 SR-210 Drainage (North) from San Sevaine Rd to Knox Ave $3,261,230 San Sevaine Trail Extension from Paciﬁc Electric Trail to Victoria Ave $1,630,542 Metrolink Trail from Catawba Ave to Maple Ave $9,881,264 San Sevaine Trail (South) from Philadelphia Ave to 1-10 Freeway $8,152,854 Southern California Edison Utility South I from San Sevaine Trail to Rancherias Dr $2,608,925 Southern California Edison Utility South II from Live Oak Ave to Poplar Ave $3,587,309 Southern California Edison Utility South III from Catawba Park to Locust Ave $9,783,542

CLASS II BIKE LANES
Sierra Ave (Central) from Foothill Blvd to Merrill Ave $347,437 Valley Blvd from Banana Ave to Alder Ave $781,771 Alder Ave (North) from Shamrock to Randall Ave $437,844 Cypress Ave (South) from Slover Ave to Southern California Edison Utility Path $86,896 Juniper Ave (Central) from Foothill Ave to Merrill Ave $173,792 Jurupa Ave from Etiwanda Ave to Live Oak Ave $564,677 Merrill Ave from Catawba Ave to Maple Ave $521,229 Miller Ave from Beech Ave to Maple Ave $654,938 Fontana Ave from Athol Ave to Randall Ave $65,977 Live Oak Ave from Jurupa Ave to Fernwood Way $52,079 Mulberry Ave from Jurupa Ave to Philadelphia Ave $175,547 Poplar Ave (South) from Boyle St to Beech Ave $303,989 Randall Ave from Lime Ave to Catawba Ave $477,781 Randall Ave from Juniper Ave to Palmetto Ave $955,658 San Bernardino Ave from Fontana Ave to Catawba Ave $483,048 San Bernardino Ave from Juniper Ave to Alder Ave $1,209,723 Sierra Ave from Jurupa Ave to South City Border $172,036 Slover Ave from San Sevaine Trail to Sierra Ave $781,771 Mango Ave (Central) from Foothill Blvd to Merrill Ave $173,792

CLASS IV SEPARATED BIKEWAY CONSTRUCTION
Slover Ave from Sierra Ave to Tamarind Ave $151,995 Sierra Ave (South) from Slover Ave to Jurupa Ave $407,270 Jurupa Ave from Live Oak Ave to Sierra Ave $526,788 Citrus Ave (South) from Slover Ave to Jurupa Ave $243,133

TRAFFIC SIGNALS NEEDS LIST THROUGH 2043
Facility Name Total Cost for Facility
SIERRA RIVERSIDE $1,000,000
MERRILL AVE CYPRESS AVE $1,000,000
VALLEY BLVD BEECH AVE $1,000,000
BASELINE AVE TAMARIND AVE $1,000,000
VALLEY BLVD ELM AVENUE $1,000,000
SLOVER AVE HEMLOCK AVE $1,000,000
LIVE OAK AVE VILLAGE DR $1,000,000
FOOTHILL BLVD BEECH AVE $1,000,000
BEECH AVE SR-210 $1,000,000
CHERRY AVE BANANA AVE $1,000,000
BEECH AVE MILLER AVE $1,000,000
ARROW BLVD LAUREL AVE $1,000,000
ALDER AVE MARYGOLD AVE $1,000,000
SANTA ANA AVE ALMOND AVE $1,000,000
SAN BERNARDINO OLEANDER AVE $1,000,000
SAN BERNARDINO MANGO AVE $1,000,000
SAN BERNARDINO CATAWBA AVE $1,000,000
CHERRY AVE VILLAGE DR $1,000,000
SOUTH HIGHLAND JUNIPER AVE $1,000,000
SLOVER AVE POPLAR AVE $1,000,000
MILLER AVE LOCUST AVE $1,000,000
SLOVER AVE BANANA AVE $1,000,000
CHERRY AVE SUMMIT AVENUE $1,000,000
RANDALL AVE MANGO AVE $1,000,000
RANDALL AVE FONTANA AVE/CATAWBA $1,000,000
JUNIPER AVE VALENCIA AVE $1,000,000
MILLER AVE MANGO AVE $1,000,000
SLOVER AVE ELM AVE $1,000,000
SOUTH HIGHLAND ALMERIA AVE $1,000,000
SOUTH HIGHLAND KNOX AVE $1,000,000
MILLER AVE JUNIPER AVE $1,000,000
RANDALL AVE CYPRESS AVE $1,000,000
BEECH AVE WALNUT AVE $1,000,000
WALNUT AVE JUNIPER AVE $1,000,000
RANDALL AVE OLEANDER AVE $1,000,000
BEECH AVE KRISTINE $1,000,000
SUMMIT AVE CYPRESS AVE $1,000,000
SANTA ANA AVE ALMOND AVE $1,000,000
MARLAY AVE PACIFIC AVE $1,000,000
CYPRESS AVE WALNUT STREET $1,000,000
SOUTH HERITAGE WEST LIBERTY PKWY $1,000,000
SOUTH HERITAGE EAST LIBERTY PKWY $1,000,000
RANDALL AVE PEPPER ST $1,000,000

SEWER NEEDS LIST THROUGH 2043
YEAR 0 TO YEAR 5
Facility Name Proj. ID Description of Improvement Est. Proj. Cost Diversion Structures
San Bernardino Ave and Citrus Ave (1) - Change diversion of splitter box. Reconﬁgure ﬂow direction westerly (MH ID: I24_70) $0 San Bernardino Ave and Poplar Ave (1) - Change diversion of splitter box. Reconﬁgure ﬂow direction westerly (MH ID: H24_88) $0 Cypress Ave and Baseline Ave (1) - Change diversion of splitter box. Reconﬁgure ﬂow direction westerly (MH ID: I26_28) $0 Palmetto Ave and Valley Blvd H-1 Install diversion stop plate to divert ﬂow into southerly parallel line $128,000 Alder Ave and Hawthorne Ave H-3 Install diversion structure to split half ﬂow into Hawthorne Ave and half into Alder Ave $128,000

Pipelines
Alder Ave and Hawthorne Ave H-2 Replace ±1,350 LF of 6" dia. pipe with 10" dia. pipe $669,000 Granada Ave and Alder Ave H-4 Replace ±2,400 LF of 8"-12" dia. pipe with 12" and 15" dia. pipe $2,436,000 Marygold Ave and Palmetto Ave H-5 Replace ±1,300 LF of 10" dia. pipe with 15" dia. pipe $780,000 Juniper Ave and Randall Ave H-6 Replace ±2,650 LF of 18" dia. pipe with 24" dia. pipe $2,134,000 Oleander Ave and Orange Way H-7 Lower invert elevation of manhole L21_22 to increase slope and $714,000 maximize pipe capacity prior to RR crossing. Replace ±1,000 LF of 12" dia. pipe and ±300 LF of 10" dia. pipe.

Gravity Collectors and Local Street Sewer Imprv. - Proposed 25,000 LF of 8" dia. Pipe $11,250,000 Downtown Core - Refer to Appendix A $7,871,000

* Apply 10% of Admin and Env Cost to the project
* Apply 6.25% of cost increase from Dec 2023 to Dec 2025 per California Construction Cost Index

SEWER NEEDS LIST THROUGH 2043
YEAR 6 TO YEAR 20
Facility Name Proj. ID Description of Improvement Est. Proj. Cost Pipelines
Westgate SP Phase 1 H-8 Proposed ±2,520 of 10" dia. and 1,600± of 12" dia. backbone piping for Westgate SP $2,152,000 Westgate SP Phase 2 H-9 Proposed ±3,000 of 12" dia. backbone piping for Westgate SP $1,695,000 Arboretum SP H-10 Proposed ±1,310 of 10" dia. backbone piping for Arboretum Speciﬁc Plan $649,000 Tamarind Ave. and Grevillea St. H-11 Replace ±1,900 LF of 15" dia. pipe with 18" dia. pipe $1,273,000 Alder Ave and Pine Ave H-12 Replace ±2,150 LF of 12" dia. pipe with 15" dia. pipe $1,290,000 Maple Ave S-2 Proposed ±2,650 LF of 15" dia. pipe, ±2,650 LF of 12" dia. pipe, $6,355,000 and ±6,600 of 10" dia. pipe
Gravity Collectors and Local Street Sewer Improv. - Proposed 25,000 LF of 8" dia. Pipe $11,250,000

Lift Stations
Southridge Lift Station - Proposed 2.0 MGD LS (1.7 MGD ﬁrm capacity) $4,000,000 Tamarind L-1 Proposed 1.7 MGD LS (1.3 MGD ﬁrm capacity) $3,000,000 11th St and Linden Lift Station IDI development Treating IDI development Sewer - Lift Station $3,000,000

* Apply 10% of Admin and Env Cost to the project
* Apply 6.25% of cost increase from Dec 2023 to Dec 2025 per California Construction Cost Index

City of Fontana

TPARKS FACILITIES NEEDS LIST
THROUGH 2043
I. Park Improvements (Existing Parks)
Construction Costs A&E Costs Total Costs Priority Level Almeria Park $385,000
2 new ADA inclusive Playground Structures $350,000 $35,000 High Cambria Park $605,000
Playground Shade Structure $150,000 $15,000 High
New ADA Inclusive Playground Structure $250,000 $25,000 Low New Park Gazebo $150,000 $15,000 Low
Catawba Park $440,000
New Restrooms $300,000 $30,000 High
Resurface Parking $100,000 $10,000 Low
Chaparral Park $753,500
Shelter Roof Renovation $85,000 $8,500 Moderate
New Restroom $300,000 $30,000 High
New ADA Inclusive Playground w/ shade Structure $300,000 $30,000 Moderate Condor Park $165,000
Full coverage playground shade structure $150,000 $15,000 Moderate Coyote Canyon Park $1,419,000
Add shade at ballfield dugouts (6) $150,000 $15,000 High New ADA Inclusive Playground Structure $250,000 $25,000 Low Replace rubber playground safety surfacing $80,000 $8,000 Low Add shade for ballfield spectator areas (6) $360,000 $36,000 Low Ballfield Score Boards (3) $450,000 $45,000 Moderate
Fiesta Park $412,500
Playground Shade Structure $100,000 $10,000 High
Replace rubber playground safety surfacing $75,000 $7,500 High New ADA Inclusive Playground Structure $200,000 $20,000 Low Fontana Park $330,000
Shaded spectator areas for the pool deck (2) $300,000 $30,000 Low Dr. Charles Koehler Park $572,000
ADA Playground w/ shade & Improvements $400,000 $40,000 Moderate Resurface Parking Lot $120,000 $12,000 Low
Heritage Circle Park $731,000
Security Lighting $200,000 $20,000 High
Renovate Restroom $150,000 $15,000 High
Fitness Trail $200,000 $36,000 Moderaate
New Park Gazebo $100,000 $10,000 High
Heritage Tot Lot West $385,000
Playground Shade Structure $100,000 $10,000 High
New ADA Inclusive Playground Structure $250,000 $25,000 Low Hunter's Ridge $632,500
Snack Bar Roof Improvement $100,000 $10,000 Moderate
Resurface Parking Lot $120,000 $12,000 Low
Add Shade at Ballfield Dugouts (2) $30,000 $3,000 High
Full Coverage Playground Shade Structure $150,000 $15,000 Low Add shade for ballfield spectator areas (2) $175,000 $17,500 Low Martin Tudor Regional Park $3,135,000
Park Rehabilitation $450,000 $45,000 High
Resurface Parking Lot $100,000 $10,000 High
Sewer Extension $300,000 $30,000 High
Playground Shade Structure $150,000 $15,000 High
Replace rubber playground safety surfacing $100,000 $10,000 High New ADA Inclusive Playground Structure $250,000 $25,000 High Bicycle Pump Track Action Park $1,500,000 $150,000 High Jurupa Hills Open space Park $330,000
Hillside Stabilization above the splash Pad $200,000 $20,000 Low Wilderness Trails $100,000 $10,000 Moderate

TPARKS FACILITIES NEEDS LIST
THROUGH 2043
Mary Vagle Museum and Nature Center $165,000
Resurface Existing Parking Lot $150,000 $15,000 High
McDermott Sports Park $385,000
Playground Shade Structure $150,000 $15,000 High
ADA Playground Structure $200,000 $20,000 High
McDermott Soccer Park $2,787,500
Replace Fence $225,000 $22,500 High
Resurface Parking Lot $150,000 $15,000 Low
Shade Structures $250,000 $25,000 Moderate
Artifical Turf $2,000,000 $100,000 Low
Miller Park $20,460,000
New outdoor pool facility $2,500,000 $250,000 Low
New Indoor Pool Facility $400,000 $40,000 Low
Gymnasium with two indoor basketball courts Courts $15,000,000 $1,500,000 Low Indoor racketball courts $300,000 $30,000 Low
Amphitheature seating with Dance Area $400,000 $40,000 Low North Heritage Park $687,500
Playground Shade Structure $150,000 $15,000 High
Replace rubber playground safety surfacing $75,000 $7,500 High New ADA Inclusive Playground Structure $250,000 $25,000 Low Lighting $150,000 $15,000 High
North Tamarind Park $110,000
ADA sidewalk improvements $100,000 $10,000 High
Oak Park $825,000
Restroom Improvement $150,000 $15,000 High
Security Lights $150,000 $15,000 High
Shelter Roof $50,000 $5,000 Moderate
Playground Shade Structure $150,000 $15,000 Moderate
New ADA Inclusive Playground Structure $250,000 $25,000 Moderate Patricia Marrujo Park $770,000
Playground Shade Structures (2) $200,000 $20,000 Moderate New ADA Inclusive Playground Structure $250,000 $25,000 Moderate New Park Gazebos (2) $250,000 $25,000 Moderate
Patricia Murry Park $550,000
Playground Shade Structure $100,000 $10,000 High
New ADA Inclusive Playground Structure $250,000 $25,000 Moderate New Park Gazebo (2) $150,000 $15,000 Moderate
Ralph M. Lewis Park $704,000
New Football Goal Posts with Catch Net Systems(8) $640,000 $64,000 High Rosena East Park $1,210,000
Playground Shade Structures (2) $400,000 $40,000 High
New Park Gazebo $100,000 $10,000 Low
New ADA Inclusive Playground Structures (2) $600,000 $60,000 Low Rosena West Park $528,000
Playground Shade Structure $150,000 $15,000 High
Replace rubber playground safety surfacing $80,000 $8,000 High New ADA Inclusive Playground Structure $250,000 $25,000 Low San Sevaine $715,000
Resurface Parking Lot $200,000 $20,000 Low
Full Coverage Playground Shade Structure $150,000 $15,000 Low Upgrade Existing Park Exercise Equipment $150,000 $15,000 Low New Park Gazebo $150,000 $15,000 Low
Seville Park $880,000
Resurface Parking Lot $100,000 $10,000 Low
Remove the old amphitheater and stage $150,000 $15,000 Low New Pickle Ball Courts (4) $400,000 $40,000 Low
ADA sidewalk improvements $150,000 $15,000 Low
Shadow Park $440,000
Playground Shade Structure $150,000 $15,000 Moderate
New ADA Playground Improvements $250,000 $25,000 Moderate

TPARKS FACILITIES NEEDS LIST
THROUGH 2043
Southridge Park and Don Day Community Center $715,000
Resurface Existing Parking Lot $100,000 $10,000 Low
Shade for Ballfield Spectator Areas (4) $300,000 $30,000 Low New ADA Inclusive Playground Structure $250,000 $25,000 Low Sycamore Hills Park $605,000
Playground Shade Structure (2) $300,000 $30,000 High
New ADA Inclusive Playground Structure $250,000 $25,000 High Village Park $1,630,000
Playground Shade Structure $150,000 $15,000 High
Replace roof on Park Gazebo $100,000 $10,000 High
Shade for Ballfield Spectator Areas (4) $250,000 $25,000 High New ADA Inclusive Playground Structure $250,000 $25,000 Moderate Expand Parking $250,000 $25,000 Moderate
ADA sidewalk improvements $50,000 $150,000 Moderate
Ballfield Score Boards(3) $300,000 $30,000 Moderate
VOH Pool Facility $330,000
Spectator Shade Structure (2) $300,000 $30,000 High
General Park Camera Based Security for Parks $165,000
Annual Security up grades to parks $150,000 $15,000 High $40,815,000 $4,142,500 $44,957,500

TPARKS FACILITIES NEEDS LIST
THROUGH 2043
II. New Community Facilities
Sq. Ft. Construction
Costs A&E Costs Total Costs Priority
Level
$650.00 /SF
Renovated Don Day Community Center $28,080,000
40,000 $26,000,000 $2,080,000 Moderate
$28,080,000
4-2
IV. New Parks
Acres Land Costs Construction
Costs A&E Costs Total Costs Priority
Level
$600,000 /Acre $750,000 /Acre
Arboretum Parks $7,722,000
13 $7,150,000 $572,000 Moderate
Downtown Linear Park on P.E. Trail $1,603,800

2.7 $1,485,000 $118,800 Moderate
Sierra Lakes Sports Park $35,820,000
30 $18,000,000 $16,500,000 $1,320,000 Moderate
Westgate Parks $11,309,760

19.04 $10,472,000 $837,760 Moderate
$56,455,560
III. Recreation Trails
Acres Construction
Costs A&E Costs Total Costs Priority
Level
$450,000 /Acre
Hiking and Biking Trails (12" Wide)
Sec Utility Corridor 8.73 $3,928,500 $392,850 $4,321,350 Low Joint Use Trail (27' Wide)
San Sevaine Creek Channel 33.71 $15,169,500 $758,475 $15,927,975 Low $20,249,325
4-2

STORM DRAIN FACILITIES NEEDS LIST
THROUGH 2043
Path: P:\F\FONT00000121\0600INFO\GS\Maps\ProposedCapitalImprovementProjects.aprx Capital Improvement Project Prioritization Scores
All
Areas of Study
Fontana
Alamo Dr
Day
Creek Bl
vd
Day C
reek Blvd
Blu
egrass
Ave
Stone
view
Rd
Wil son Ave
Altur
aDr
Alvarado
Pl
Da pple Dr
Melon Dr
Indian
WellsPl
John L. Golden
Day Creek
Vintag e Dr
Suga rgum St
Car
ob
Av
e
Ba nyan St
Day
Creek
Blv
d
Arbor Ln
Hes
s
Pl
Day
Creek
Bl
vd
Victoria
Gardens
Fire Station No.
3 Historic Winery
(Regina/Filippi)
Cultural
Center/Biane
Library
66 Day Cre
ekBlvd
June berry Dr
Foothill
Marketplace
Concours St
6th St
Sout
her
n P a
cific
RR
Shea C en te r Dr
Santa Ana St
Union PacificRailroad
Up
Ra
ilr oa
d
S V
intage A
ve
S
Vint
age
Ave
E Francis S t
Universe Dr
Decl iff DrForest Ser vice Rd
Encino
Ct
East Etiwa
nda C
ree
k
Ea
stAv
e
Etiwa
nda
Ave
Etiwan
da
Ave
Etiw
an
da
Ave
Daycreek B
lvd
NOverlook Dr
23r d St
Amber Ln
Altura Dr
Aren a Dr
Parke Cir
Still
water P
l
Wilson AveWilson Ave Wilso n Ave
Summit
Intermediate
Etiwanda
Colony
Fire Station No.
6 210
Copley D r
Vic toria St
Pe
canAve
Carnes i Dr
N
Vic
toria
W
indrows L
oop
Highland Ave
C
oun
try
w
ood
Pl
Blu e Gum Dr
Ar apahoRd
Cherokee Rd
La
ure
l Bl
ossom
Pl
Fisher Dr
DiCarlo
Pl
Pi sta che St
Plu
m
Wa
y
Silver Sky Rd
Victoria
Park L
n
Ea
stAve
Eti
wand
a
Ave
Banyan St
Etiwanda
15 W
Li
berty
Pkwy
Miller Ave
Sutter
Ct
Churc h St
Kew
Ave
Pecan
Ave
Pino
tPl
Mosaic Dr Colonial Dr
Garcia Dr
Ea
st
A
ve
East Ave
Bas eline R d
Victoria
Gardens Ln
Victoria Arbors
Park
Perdew
Etiwanda Depot
Chaffey-Garcia
House
Post Office
Police
Substation
66 66
Ilex St
Co
tton
w
ood
Ave
Napa St
Ivy Ave
Chatham Dr
Hickory Av
e
Flagstaff D r
Joliet D r
Corn
wa
ll
Ave
Whittram Av e
Arr ow Rte
Etiw
anda
Ave
Foot hill Blvd
Kaiser W
ay
Tra
ns
po
rt
at
ion
W
ay
Acc
ess
Rd
Acces s
Rd
Barrin
gton
Av
e
Vip Rd
6t h St
San Bern ardin o Ave
Valley Blvd
N
Etiw
anda A
ve
Comm
erce
Dr
4th St
Etiwa
nda
Ave
Souther n Pacif ic RR Uni on P ac ific
10 1010
Jasm
ine S
t
Com
me
rc
e
Way
Comm
er
ce W a
y
Santa Ana St
Valley Blvd
Slover Ave
N
Et
iw
anda
Ave
E Airport Dr
S
Etiw
anda A
ve
Fontana
Gateway
Dahli a St
Industry Av
e
Ch
am
pag
ne
Ave
Marlay Av eE Francis St
Chab
lis A
ve
Jurupa St Jurupa Ave
S Etiwanda Ave
Inland AveVent
ure
D
r
Lato ur Ln
Philadel phia Ave Ph iladelphia AvePh ilade lph ia Ave
Colonbero Rd
Woo dley Ridge Dr
Decliff Dr
Summit Ave
Regina Dr
Ea
st
Etiwanda
Cre
ek
Wa
rdma
n
Bull
ock
Rd
Cresc en
ta W
ay
San
Seva
ine R
d
Ridg
elin
e
Pl
C
res
tlin
e
Pl
Aggazzott
i Rd
Frost Dr
Jo
hns
ton P
l
Cher
ry A
ve
Wil son Ave
210
15 15
Vict oria St
Smoke stone St
Rai
ndrop P
l
Copley Dr
Fishe r Dr
Gypsum Dr
Highland Ave
Cherry
Ave
Banyan St
Westgate
E L
ibert
y P
kw
yW
Linco
ln
Loo
p
Rd
E L
incoln Loop
Rd
Herita ge Ci r
W
Yosemite Loop Rd
E G
ra
nd
Ave
De l Norte St
Marbe lla St
W Lib erty Pk wy
W LibertyPkwy
Quail Ct
Rideout Ct
Pacif ic Electric Inland Empire T
rl
Cherry Av
e
Base line Ave
Heritage
Intermediate
School
Village Of
Heritage
B ur lin gton Nor ther n and S an te Fe Ra ilr oad
66 66
Calabash
Ave
Back Str aight Rd
Ivy Ave
Owen StBa
nana
Ave
Almo
nd Av
e
W
Perimeter Rd
C
he
rry Ave
Cher
ry
A
ve
Che
rry Ave
Whittram A
ve
Arrow Rt e Arrow Blvd
Foothi ll Blvd
Alm
ond
Ave
California Ste el Way
BananaAve
S Perime ter Rd
Iris Dr
Ca
lab
ash
Ave
W Pe
rim
ete
r
Rd
Sa n Bernar dino Ave
Auto Club
Speedway
Kaiser Park
10 10
B
usi
ness
Dr
Sant a Ana Ave
Ba
nan a
Ave
Almond
Ave
Alm
on
d
Av
e
Ca
la
ba
sh
Ave
Calabas
h
Ave
Slover Av e
Valley BlvdValle y Blvd
Ch
erry
Ave
M
ulb
err
y
Av
e
Marlay Ave
Almo
nd
Ave
Calabash
Ave
Calab
ash
Ave
Chapa rr al Ave
Cabe
rne
tDr
El Contento Ave
Hil lcrest
Dr
Jurupa Av e
M
ulber
ry Ave
Cherr y Ave
Cherr
y Av
e
Shadow Park
Chaparral Park
Oak Park
Kaiser High
School
Southridge
Middle School
Gree n Vista Dr
Vin
ta
ge
Pl Chablis
Ave
Hadley D
r
Tamarack Way
Wee ping Willow Ln
Duncan Canyon Rd
Tahan Wa
y
Br
ooks
ide
Av
e
Co
yote C
anyo
n
Rd
Fox
borou
ghDr
Bridlepat h Dr
Coyote Canyon
15 Ly
tle
Cre
ek Rd
Co
yot
e C anyon
Rd
S Bridlepath Dr
Su mmit Ave
Summ
it Ave
Cherry
Ave
Fox Ridge Dr
W
ra
ngler D
r
San Sev
aine R
d
Ten
derfo
otDr
Dee r Dr
Ha
wk St
Ha
lf D
ome
Dr
Roose
vel
tDr
Reag
an D
r
Sa ddlepeak Dr
Bee ch Ave
Rosena Park
East
David W Long
Elementary
Summit Heights
Hunter's Ridge
Pr es ton Dr
Hemloc
k
Ave
San
Seva ine
Rd
Walnut St
Wa
lnut St
Earhart Ave
Ma ine St Holiday Dr
Caroline St
Brant D r
Curt is Ave
La rkst one St
Lyt
le Creek Rd
Rockwell Ave
Hor izon St
Chant
el D
r
Sierra Lakes Pkwy
Sierra Lakes Pkwy
Walnut Av e
Bee
ch
Ave
S Highland Ave
California
Landings
Beech
Ave
Hilton Dr
Hem
lo
ck
Ave
He
m
loc
k
Av
e
Andrea
St
Live O
ak
Av
e
Sa
n
Seva
ine R
d
Pl
umros e
St
Sandh urst St
Bar H a
rbor Rd
M
cG
uire Ave
Sea Sa
lt Ave
Miller Ave
Arosia Dr
Mont
anez
St
Myrtle Pl
Beec
h
Ave
Beech Ave
Sultana Ave
Bego nia Dr
Villa
ge Pkwy
Miller Ave
Plumar
ia
Dr
Base line Ave Rancho
Fontana
Morningside
66 Sult
ana A
ve
Hemlock Ave
Re
dwood Ave
Re
dwood Ave
El
m A
ve
Ceres Ave
Yucca Ave
Liv
e Oak A
ve
Live Oak Ave
Reseda
A
ve
He
athe
r
Av
e
Va lenc ia Ave
Coun tr y Ln
Seville Ave
Orchid S t
Upland Ave
Ivy Ave
Merril l Ave
Whittram Ave
Beech Ave
Bee
ch Ave
Arrow Blvd
Footh ill BlvdFoothill Blvd
Heml
ock Av e
Ra ndall Ave
Hibisc us Ave
Pine Ave
Redwood Ave
Elm Ave
Sequ oia Ave
Live
O
ak
Av
e
Mallory Dr
Athol St
Iris Dr Iris Dr
Rosem ary Dr
Hunter St
El Molino St
El Molino St
Su
ltana Ave
Ca rm el St
Carob
Ave
Robin
ia
St
Fon
tana Ave
San Be rnardino Av e
B
eec
h Ave
Sequoia Middle
School
Un ion Pacific
10 10BeechAve Beech Ave
Hem
lockAve
Sa nta Ana Ave
Elm Ave El
m
Ave
Re
dwo
od
Av
e
Redw oo
d A
ve
Live Oak
Ave
Live Oak Ave
Was hingt on Dr
Boyle Ave
Boyle Ave
Ma nila St
Aliso Dr
Slover Ave
Valley Blvd
Southwest
Industrial Park
Beech
Ave
Hemlock Ave
Li
ve Oa
k
Ave
El
m
Ave
Elm Ave
Vil la ge Dr
Coleen St
Canyon Crest Dr
Camellia Dr
Loy
ola C
t
Redwo od
Av
e
Jur upa Ave
Southridge
Plaza
Southridge Park
Southridge
Village
Weeping Willow Ln
15 15
Coyote Canyon
Rd
Dun ca n Canyon Rd
Lytle C
reek
Rd
Citrus
Ave
Agav
eAve
Blue Iris St
Caterpilla
r Dr
Coyote Canyon
Park
Summ it AveSummit Ave Summ it Av e
Citru
s Av ePark House Dr
Edward Ave
Ca sa Grande Ave
Cy
press Ave
Pi
ne
Leaf Av
e
3 Mile Rd
Pa
rks
ide Way
Magnolia Way
Delamar D
r
Gardens St
Parry Peak Dr Godi
nez D
r
Wibert Dr
Sierra Lakes
Golf Course
Fontana Park
Patricia Marrujo
Park
Summit High
School
Citrus Heights
North
Citrus Heights
South
210 210
Walnut St
Catawb a Ave
Catawba Ave
MedinahSt
Au
gusta
Dr
Citrus Ave
Los Cedros A ve
Cypr ess
Ave
Knox
Ave
Athena Dr
Maloof A
ve
Alli son Way
Ole
ande
r
Ave
Plu m St
Hig hla nd Av e
Almeria St
Jacarand
a Ave
Curti s Ave
Tokay Ave
Walnut Ave
Co
oper Ave
Sierra Lak es Pkwy
Citrus Av e
S Highland Av e
AB Miller High
School
Sierra Lakes
C
ypress Ave
Almeria Ave
Chase Rd
Lim
e
Ave
Ole
ander
Ave
Abigail Pl
Virginia Dr
Elsa
Ct
Riley Dr
Celeste A
ve
Harvey Dr
Concord Ave
San Jacinto Ave
Ja ck son Dr Jackson D r
Mon tgome ry Ave
Barbee St
Reed Dr
Date A
ve
Toyo
n A
ve
Pai ne St
Miller Ave
Citrus Ave
Citru
s
Ave
Baseli ne Ave
Almeria Middle
School
66 66
Catawba Ave
Tok
ay Ave
Ce res Ave
Ceres Ave
Poplar Ave
Date St
Date
St
Sev ill e AveLi
me Ave
Ivy Ave
Orang e Way
Upland Ave
Va lencia Ave
Citrus Ave
Merrill Ave
Almeria Ave
Fontana A ve
Foothill Blvd
Cypress Park
Catawba Ave
Diant hus Ave
Ran dall Ave
Poplar Ave
Date
St
Hawt horne Ave
Ma llory Dr
Mallory Dr
Ath ol St At hol S t
Athol St
Pin e Ave
O
lea
nder Ave
Almeria A
ve
Niagara Ave
Hunter St
Iris Dr Ir is Dr
Lime Ave
Li
m
e Ave
Bria
rw
ood Av
e
Grevill ea St
Citrus Av
e
Fontan a Av
e
San Bernardino Av e
Cypr
ess Ave
Fontana High
School
Truman Middle
School
Citrus
Elementary
10 Oleander A
vePoplar
Ave Poplar A ve
Catawba Ave
Cataw ba A
ve
Aliso Dr
Sa nta An a Ave
Wash ington Dr
Boyle Ave Boyle Av e
Ros e Ave
Tyr ol Dr
Citrus
Av
e
Ci trus A
ve
Valley Blvd
Cyp
re
ss
Av
e
Catawba Ave
Cypres s Ave
Gala Ave
Ci
trus
Ave
Windcrest Dr
Vill age Dr
Willow Dr
Ole
and
er
Av
e
Juru pa Ave
Cypr
ess
Ave
Citru
s
Ave
Catawba Park
15 Lyt le Creek
Rd
Sycamore Creek Dr
Bur Oa
k R
d
Sie
rra Av
e
Nealeys Corner
15 W Terra Vista
Dr
M
ang
o A
ve
Linde Vista Dr
Pa
lm
etto
Ave
W
Via Bello D
r
Rima D
r
Yarr ow Ln
Sier
ra Ave
N R
iverside Ave
Club house Dr
Colonial Dr
Wyndh am Ln
Augu
st
a
Dr
Es calon Dr
W Casa Grande Dr
Napa V
alle
y
Rd
Thre e Mile Rd
W Sunrise Dr
Sum mit Ave Su mm it Ave
N
Ma
ngo
Ave
La S
ierr
a D
r
Man
go A
ve
Almaden Dr
Ald
er
Ave
Sierra Av e
Sie
rr
a Ave
210
M
ango A
ve
Kaiser
Av
eCambri a Ave
Pa
lm
ett o Av
e
Sierra
Ave
Walnut St
Aug
usta
D
r
N T
am
arind
Av
e
W Walnut Av e
Cer rito s St
Fer n St Fe rn St
Sier
ra Ave
W Casma lia St
Ruble Middle
School
Walnut Village
Tama
rind A
ve
Elaine Dr
Pal
m
ett
o A
ve
Malaga St
Malaga St
Ma
ngo
AveRamona Ave
Ramo na Ave
Reed St
Reed St
Jun
iper A
ve
Paine St
Paine St
Fairview Rd
Kemp
ster A
ve
Bla
nchard
Ave
Micallef St
Fairfax St
Barbee St
Barbee St
Barbee St
Wabash Ave Wabash A ve
Miller Ave
Sierra Ave
Sie
rr
a
A
ve
Bill Martin Park
M etr oli nk
66 66
Tamar
ind A
ve
Tamar
ind A
ve
Jun
iper Ave
Palmetto Ave
Pepper Av
e
Sewell Ave
Cere s Ave
Ce res Ave
Owen St
Upland Av e
Bennett Ave
Nuevo
Ave
Kai
se
r
Ave
Sevi lle Ave
Sevi lle Ave
Ivy Ave
Ivy Av e
Orch id Dr
Vine St
Spring St
Ro
sen
a
Ave
Cha
ntr
y
Ave
Sierra
Ave
Arrow B lvd
Footh ill Blvd
Civic Center
Veterans' Park
Seville Park and
Amphitheater
Fontana Middle
School
Fontana
Metrolink Plaza
Central
Fontana
Fontana
Ta
marind A
ve
Tama r
ind
Ave
Pine Ave
Palm
ett
o Av
e
Marygold Ave
Randall Av e
Mango Ave
At hol St
Athol St
Tull oc k St
Hol ly Dr
Hibiscus St
Ol
ive
St
Hawtho r ne Ave
Eme
rald A
ve
Pe
pp
er Av
e
Tangel
o
Ave
En
cina
Ave
Mallory D r
Aca
cia Av
e
Ma nza nita Dr
Grev ille a St
San Ber nar dino Ave
Sierra Av
e
Si
err
a A
ve
Jack Bulik Park
Cypress
Elementary
School
Kaiser Hospital
Union P ac if ic
10 10
Tamar
in
d Av
e
Santa Ana Ave
Saffron
St
Jun
ipe
r Av
e
Junipe
r Ave
Pro
du
ct
ion Av
e
Bennett Dr
Boyle Ave
Valley Blvd
Slover Ave
Sie
rra A
ve
Inland Empire
Center
Sycamore Hills
Elementary
Empire Center
Underwood Dr
Jurupa Ave
Ju
nipe
r
Ave
Vo
la
nte
Dr
Tam
ari n
d
Ave
Lac eba rk St
Euca lyp tus St
Pea r St
Sierra
A
ve
Jurupa Av e
Sierra
Ave
Obsidian
RdAmerica
n Elm RdWh
ite A
sh Rd
LapisLn
Quartzite
Ln
Paakuma' Park
Lytle Creek Wash
AdlerAve
W Via Bello Dr
N Riverside Ave
Ethel Kucera
Middle School
W Casa Grande Dr
W Buena Vist a Dr
N
Lind
en
Ave
Low ell St
St one hurst Dr
W Coast Blvd
Summit Ave
N Maple
Ave
W Summ it Ave
M
aple
Ave
W
Via Bello D
r
Ban yon Ave
N R
iverside
Av
e
N
Locus
tAv
e
Fergusson Park
Wilmer A Carter
High School
210
210
Viney ard Ave
Alder
Ave
N
Linden
Av
e
N
Linden Ave
W Walnut Ave
Laurel Ave
Lau
re
lAve
W Bohnert Ave
Re naissa nce Pkwy
W Casmal ia St
Locust
A
ve
Miro Way
Mi ro Way
A
lder
Av
e
N L
ind
en A
ve
La
ur
el
Av
e
Sp
ohn
Ave
Willia
ms
Rd
W
illiam
s R
d
Fairfax St
W Victoria StFairview Dr
Barbee St
Barb ee StG
race A
ve
N
M
aple A
ve
Grove Pl
Laguna P l
Montgo mery Av e
Farney Ave
Du
mo
nd
Dr
Ramona Ave Map
le
Ave
Locust
AveAld
er
Av
e
W Base Line Rd
Miller Ave
Alder Middle
School
M etr olink
Granada Ave Grana da Av e
La
urelAv
e
Bonnie Ln
Citron Ave
Citr on Ave
Spohn Dr
Upl an d Ave
Sev ill e Ave
Dorsey Way
Ivy Ave
N Linden Ave
McCauley St
M
ap l
e A
ve
M
ap
le
Ave
Locu
stAve
Merrill Ave
W Rialto A v eAld
er Av e
Arrow B lvd
W Merr ill Ave
Foothill Blvd W Foothill Blvd
Pine Ave
Eve
rgreen
Ln
Mar ygold Ave
Pinedal e Ave
Ran dall Ave
Laur
el A
ve
Pa
lm Ln
Hibiscus St
Atho l St Ath ol St
El Molino St
Filbert St
Linden
Ave
M
apl
e A
ve
Ald
er
Av
e
Loc
ust Av
e
San Bernardino Ave
Union P ac ific Railr oad
10 Santa Ana Av e
Taylor Ave
LocustAv
e
Linden
Av
eA
lde
r
Ave
Minda nao St
Lau
relAv
e
Otil l a St
M
ap
le A
ve
Ash St
Gre gor y St
Valley Blvd Valle y Blv d
Locus
tAve
Slover Ave
Ayala Park
Walt
Zimmerman
School
Bloomington
High School
11t h St
A
lder Av
e
10th St
M
ap
le A
ve
Birch S
t
Birch
St
9th St
Jurupa Ave
Jurupa Ave
7th St
Arm
strong
Rd
Loc
ustAve
Kessler Park
Ruth O Harris
Middle School
San
dra Dr
GailDr
J C Rd
Armstr
ong
Rd
Ve
rd
emont
Ranch Rd
VerdemontRan
ch
Rd
GlenHelen Re
gional Park
Lytle C
reek Wa
sh
Institution Rd
N Riverside A
ve
Sycamore Ave
N Ora
nge Ave
N Ce
da
r A
ve
N Apple Ave
N
Apple Av
e
N Palm Ave
W Su mmit Ave
N
Fillmore Ave
Olive
Ave
Ayala Dr
Trapp
Elementary
School
Sunrise
Christian
Elementary
School
W Casm ali a St
N A
rrow
hea
d
Ave
W La Gloria Dr
N
Ce da
r
Ave
W Bohne rt Av e
Ay
ala
Dr
W Ca sma lia St
Jerry Eaves
Park
Kolb Middle
School
N
Fitzg
erald A
ve
W Rosewood S t
N
Beec
hwo o
d Av
e
W Grove St
N
Driftw
oo
dAve
N
Lar c
h Ave
Mason St
N
Br
ier
wo
od
Ave
N C
edar
Av
e
W Base Line Rd
W Etiwanda Ave
Aya
la Dr
Renaissance
Center
Lorr aine Pl
W 2nd St
S
Larch A
ve
N
Lar
ch
Ave
S
Cedar
Av
e
S
Cedar
Ave
W Rialto Ave
W Merr ill Ave
N
Ceda
r Av
e
W Foot hill BlvdW Foothill Bl vd
S
Larch
Av
e
W Alru St
O
rchar
d
St
W Mallory Dr
Mag
no
lia S
t
M
ag
nolia
St
W Ha wthorne St
Vine St
W Granada St
Olive S
t
O
liv
e
St
Pomona Ave
Larch
Ave
Spruce Ave
Grove Pl
Grove Pl
W Randall Av e
Ce
dar A
ve Bloom
ingtonAv
e
S C
eda
r
Av
e
10 La
rch
Ave
Otill a St
Spruce
Ave
Sant a Ana Av e
Maple Ln
Orange St
Valen
cia
St
Manila St
Gr ego ry St
Ceda
r A
ve C
edar Av
e
Valley Blvd
Bloomington
Up
Railroad
Jurupa Ave
12th St 12t h St
7th St
Appaloosa
Ln
6th St
13 th St
Pepper S
t
4th St
PineSt
14th St
8th St
Oa
k St
5th St
Touche Dr
Ced
ar
Ave
7th St
Green Acres
Memorial Park
Crestmore
Elementary
School
El Rivino Rd
C
as
tellano
RdRouner Dr
Crestmore
Heights
SCG Transmission Line
SCG Transmission Line
SCG Transmission Line
12 ft. MWD Line
12 ft. MWD Line
12 ft. MWD Line
12 ft. MWD Line
12 ft. MWD Line
Victoria
Banana
San Sevaine 1
San Sevaine 3
San Sevaine 2
San Sevaine 5
Jurupa
Hickory
RP3-C1
Upper
Declez
(DZU)
Etiwanda
Conservation
RP3-C4 RP3-C3
Etiwanda
Debris
Basin
Rich
RP3-C2
Etiwanda
Conservation
San Sevaine 4
Merrill
Linden
36"
42"
60"
60"
48"
42"
66"
42"
48"
42"
60"
36"
72"
42"
36 "
36"
60"
36"
36"
78"
42"36"
36"
42"
72"
36"
72"
36"
36"
36"
60"
66"
66"
48"
54"
42"
78"
42"
36"
8 4"
42"
48"
6 6"
48"
36"
36"
36"
54 "
42"
60"
54"
60"
36"
42"
42"
36"
36"
45 "
36"42"
42"
36"
42"
36"
36"
36"
48 42"
78"
36"
66"
48 "
36"
36"
36"
36"
36"
42"
36"
36"
36" 36"
66"
72"
42"
42"
96"
66"
48"
48"
42"
42"
36"
36"
42"
42"
60"
36"
36"
66"
42"
48"
36"
36"
78"

6.5'x 2'
60"
42"
36"
57"
66"
60"
54"
36"
36"
42"
36"
36"
36"
36"
72"
54"
54"
66"
42"
54"
42"
36 "
36"
36"
54"
48"
66"
48"
54"
60"
36"
36"
36"
36"
42"
36"
42"
78"
36"
36"
42"
36"
60"
60"
91"
96"
36"
36"
36"
54"
48"
42"
48"
36"
36"
96"
48"
60"
48"
36"
36"
48 "
36"
60"
36"
42"
36"
48"
91"
36"
54"
54"
36"
36"
48 "
84"
42"
36"
48"
36"
54"
54"
54"
2 x 18"
78"
42"
66"
36"
36"
36"
84"
36"
36"
42"
48"
42"
54"
78"
36"
42"
36"
48"
36"
60"
60"
66"
2 x 30"
36"
36"
60"
60"
36"
78"
66"
36"
48"
72"
48"
54"
48 48"
60"
48"
36"
96"
54"
42"
66"
42"
42"
53"
60"
72"
36"
36"
72"
48"
36"
54"
60"
36"
36"
36"
84"
66"
66"
90"
42"
72"
78"
42"
54"
36"
66"
54"
66"
36"
48"
36"
96"
60 "
66"
36"
B-6
C-6
A-3B
B-3
C-9
C-2
A-0D
B-7
B-2
B-5
B-1
A-0C
C-8A
HR-1
A-4
A-1A
A-0
B-8
C-5
A-1
C-8
A-2A
A-2
A-3A
C-7 C-4
A-0A
B-5A
A-0B
A-3C
C-0
C-8B
A-3
54"
42"
42"
36"
42"
36"
66"
36"
66"
36"
42"
36"
36"
72"
48"
54"
90"
72"
42"
42"
96"
36"
36"
36"
36"
48"
78"
36"
36"36"
42"
48"
36"
9' x 12'
48"
42"
42"
54"
42"
54"
48"
60"
72"
96"
36"
60"
42"
42"
96"
48"
10' x 9'
48"
60"
84"
78"
72"
84"
72"
66"
90"
DZ-8
SS-10
SS-6
JH-1
SS-9A
SR-4
SR-1
SS-9
SS-7
JH-2
SS-5
SS-11
DZ-13 DZ-4
DZ-15A
SS-8
DZ-9
DZ-11B
DZ-12
DZ-7
DZ-14 DZ-11
DZ-16A
SR-3
DZ-12ADZ-14A
DZ-11A
DZ-10
DZ-16
SR-2
6' x 7'
36"
36"
36"
48"
84"
42"
36"
36"
36"
36"
48"
36"
48"
48"
36"
14' x 6'
66"
108"
48"
48"
36"
66"
60"
96"
48"
36"
42"
48"
42"42" 42"
48"
84"
72"
84"
60"
60"
60"
42"
54"
48"
54"54"
2, 66"
84"
60"
42"
42"
8' x 5'
66"
2, 66"
60"
84"
48"
66"
96"
42"
72"
42" 42"
60"
78"
60"66"
84"
36"
66"
78"
3' x 4'
54"
72 "
14' x 9'
36"
5' x 10'
102"
48"
102"
48"
42"
42"
36"
39"
78"
48"
60"
36"
48"
36"
36"
60"
66"
36"
48"
48"
54"
72"
36"
90"
42"
36"
36"
36"
36"
48"
36"
54"
36"
39"
36"
36"
48"
36"
72" 36"
54"
36"
36"
36"
48"
42"
48"
66"
60"
36"
42"
54"
66"
54"
36"
36"
48"
36"
29" x 45"
36"
48"
36"
14' x 9'
36"
39"
45"
48"
14' x 9'
72"
48"
36"
45"60"
108"
54"
36"
48"
36"
54"
36 "
72"
66"
60"
72"
42"
60"
36"
72"
60"
102"
54"
54" 60"
36" 45"
60"
39"
36"
54"
72"
39"
54"
36"
78"
8' x
6'
78"
48"
72"
66"
5' x10'
36"
54"
48"
42"
45"
96"
54"
54"
42"
78"
4 2" 36"
36" 36"
14' x 9'
48"
66"
78"
48"
60"
45"
60"
42"
42"
48"
60"
48"
54"
84"
78"
78"
36"
72"
42"
42"
78"
42"
42"
63"
7'x12'
39"
2, 8'x
4'
45"
48"
66"
66"
48"
42"
48"
48"
8' x
5'
60"
48"
42"
36"
42"
42"
6' x10'
60"
75"
60"
36"
54"
78"66"
42"
66"
36"
66"
42"
36"
51"
48"
48"
39"
42"
48"
36"
36"
42"
66"
66"
54"
66"
54"
60"
54"78"
42"
54"
48"
39"
78"
78"
36"
45"
51"
60"
60"
10 8"
72 "
72"
14' x 9'
108"
48"
39 "
90"
36"
42"
36" 36"
69"
48"
60"
66"
48 "
72 "
42"
54"
54"
48"
42"
36"
42"
96"
54"
36"
42"
72"
54"
54"
66"
72"
72"
96"
90"
48"
36"
75"
90"
36"
42"
72"
96"
96"
90"
60"66"
72"
54"
84"
96"
48"
72"
42"
66"
54"
48"
42"
54"
78"
36"
48"
30"
36"
42"
102"
72"
90"
42"
90"
68" x 43"
48"
36"
72"36"
48"
54"
60"
36"
2, 14' x 8'
54"
36"
81"
2, 10' x 8.5'
36"
36"
36"
48"
48"
48"
78 "
42 "
72 "9' x 8'
36 "
48"
42"
54"
2, 12' x 9'
42"
66"
48"
2, 12' x 9'
42"
36"
57"
45"
36"
42"
36"
45"
42"
2, 12' x 6'
72"
4' x 6'
48"
48"
4 8"
60"
36"
42"
72"
36"
36"
72"
42"
36"
54"
36"
12' x 6'
42"
36"
36"
36"
36"
2, 8' x 8'
54"
36"
54"
66"
72"
36"
66"
2, 10' x 8.5' 36"
36"
57"
36"
2, 10' x 7'
54"
48"
39"
75"
42"
75"
48"
48"
96"
2, 10' x 8'
54"
38"
48"
2, 10' x 8'
96"
36"
66"
54"
36"
48"
42"
39"
42"
54"
42"
42"
36"
48"
39"
42"
78"
3' x 3'
54" 54"
36"
72"
36"
36"
72"
2, 10' x 8'
42"
5 4"
36"
78"
36"
42 "
42"
42"
54"
36"
42"
42"
66"
48"
72"
2, 10' x 8'
42"
36"
66"
72"
36"
36"
42"
54"
48"
51"
66"
42"
36"
48"
42"
57"
72"
36"
36"
42"
36"
54"
36"
36"
36"
8' x 8'
2, 10' x 8'
48"
36"
72"
36"
45"
48"
36"
36"
48"
36"
36"
42"
48 "
42"
36"
22" x 36"
69"
42"
42"
39"
36"
66"
4 8"
36"
39 "
48"
57"
48"
42"
42"
36"
42"
54"
48"
60"
36"
42"
42"
36"
48"
48"
66"
48"
90"
48"
10' x 8'
81"
4,12'x12'
72"
60"
54"
36"
36"
84"
48"48
2, 10' x 8'
36"
42"
60"
48"
36"
96" 48"
36"
48"
36"
36"
42"
72"
36"
108"
36"
36"
66"
36"
36"
2, 12' x 8'
42"
36"
2, 10' x 8'
60"
36"
36 "
42"
2, 12' x 8'
75"
36"
72"
60"
39"
42"
54"
45"
36"
96"
2, 10' x 8'
48"
54 "
36"
48"
2,10' x 6'
9 0"
45"
30"
36"
36"
36"
42"
48"
78"
36"
54"
42"
54"
60"
48"
48"
60"
36"
36"
42"
42"
42"
72"
39"
36"
60"
51"
7' x 4'
42"
54"
54"
2, 10' x 8'
42"
45"
36"
48"
36"
60"
36"
36"
102"
39"
42"
2, 8' x 8'
36"
54"
48"
81"
72"
51"
45"
57"
36"
60"
72"
96"
36"
42"
78"
66"
45"
42"
5' x 12'
72"
51"
39"
48"
8' x 8'
42"
60"
36"
36"84"
72"
96"
60"
54"
9' x 8'
78"
60"
51"
54"
108"
42"
51"
39"
78"
51"
36"
48"
5' x 10'
78"
69"
51"
60"
36"
51"
48"
72"
42"
36"
66"
2, 12' x 8'2, 12' x 8'
36"
2, 10' x 8' 2, 9' x 8'2, 10' x 8' 60"2, 8' x 8'2, 9' x 8' M-5B-A
D-1A
WG-3
J-1A
E-7E-6
H-0A
M-5-E
M-4
E-2
M-5D
E-1
T-6B
E-4 E-5
SS-1
M-2 M-1
J-4
M-5G-A
M-3
T-5C
WG-1
F-6
D-6C
SS-0
T-3A
T-7A
M-5E-A
F-1
F-3
M-5-A
F-2
G-6G-4G-2
E-3
M-5E-FM-5E-D M-5E-EM-5E-C
T-7B
M-5E-B
M-2A
M-0
T-0
F-4
J-1C J-3A
G-2A
M-5A
J-4A
SS-2C
SS-2B
J-4B
M-1A
G-4A
D-6
G-6A
T-2B
J-2A
T-1B
M-5B-C
M-3A
T-2C
M-5B-B
M-5G-C
M-5B-D
M-5G-B
D-7
T-7
G-1
T-2A
G-3
SS-2A-3
G-5
T-1A
T-6A
D-6B
F-1B
T-5B
J-1
F-5A
M-5H
WG-2
T-8A
M-5C
F-1A
T-9
T-8B
J-1B
SS-2A-2
M-6C
T-8C
SS-0A SS-0B
M-7C
T-8D
M-5B-E
G-7
T-11 T-10
M-7D
J-3
F-5
D-6A
M-5-B
M-5-C
M-7A
M-5G
M-6A
J-2
T-3T-5
T-9A
M-6D M-5F-A
T-6
M-7E
T-8
T-5A
T-4
SS-2D
SS-2A-1
M-6B M-5FM-7B
H-0
M-5B
T-2
SS-2A
M-5-D
E-0
G-0
M-5E
60"
66"
60"
60"
6' x 4'
60"
60"
36"
36"
36"
36"
36"
36"
36"36"
36"
36" 36"36" 36"
36"
36"
36"
36"
36"
42"
36"
36"
54"
48"
78" 78"
36"
36"
36"
36"
36"
36"
36"
36"36"
36"36"
48"
36"
36" 36"
36"
54"
36"
42"
36"
36"
36"
36"
36"
72"
78"
36"
36"
36"
36"
66"
48"
42"
36"
36"
36"
36"
36"
36"
36"
48"
48"
36"
36"
36"36"
36"
36"
36"
36"
48"
36"
48"
36"
36"
36"
66"
54"
48"
36"
36"
72"
54"
66"
36"
42"
36"
36"
42"
36"
36"
36"
36"
60"
36" 36"
36"
36"
36"
42"
36"
36"
36"
36"
42"
60" 66"
36"
48"
36"
42"
36"
42"
42"
54"
42"
36"
66"
42"42"
60"
36"
36"
72"
60"
42"
72"
72"
48"
42"
54"
48"
42"
66"
60"
42"
36"
42"42"
48"
42"
42"
54"
42"
48"
36"
54"
54"
42"
42"
48"
42"
60"
42"
36"
42"
54"
42"
48"
42"
42"
42"
42"
42"
54"
42"
42"
42"
42"
42"
42"
42"
54"54"
42"
60"
42"
54"
48"
72"
42"
54"
96"
54"
48"
42"
36"
42"
42"
48"
48"
60"
48" 48"48"
66"
42"
42"
48"
54"
42"
66"
48"
48"
42"
54"
42"
60"
36"
42"
42"
36"
54"
48"
42"
42" 42"
42"
60"
42"
42"
54"
42"
42"
54"
36"
72"78"
42"
54"
36"
48"
42"
66"
42"
42"
54"
42"
54" 66"
48"48"
72"
72"
48"
54"
48"
42"
66"
54"
60"
42"48" 42"
48"
42"
42"
2, 14' x 6'
42"
66"
54"
48"
54"
78"
42"
42"
42"
48"
54"
54"
42"
42"
66"66"
60"
42"
42"
42"
60"
42"
42"66"42"
54"
66"
66"
72"
72"
42"
36"
42"
54"
42"
54"
54"
48"48"
10' x 10'
54"
42"
60"
72"
72"
48"
42"
48"
36"
42" 42"
48"
36"
48"
2, 14' x 6'
96"
14' x 8'
96"
54"
72"
10' x 8'
54"
60"
78"
78"
78"
78"
48" 54"
84"
54"
72"
66"
66"
66"
78"
72"
84"
60"
72"
72"72"
42"
54"
48"
66"
84"
72"
96"
120"
102"
F-0
San Sevaine Channel
Etiwanda Creek Channel
Summit Avenue Storm Drain
Nealey's CornerDrain
Etiwanda
Spreading Grounds
Lytle Creek Wash
RiversideGroin#2,
COE
Mulberry Channel
Henderson Channel
Riverside Groin #5, COE
Riverside Groin #3, COE
Riverside Groin #4, COE
San
Sev
aine
Spre
ading G
roun
ds
East Fontana Storm Drain
Lower Etiwanda Creek Channel
Haw
ker-C
raw
ford C
hannel
I-10 Channel
24th Street Storm Drain
Decle
z Channel
Highland Channel
West Fontana Channel
Cactus Channel
48 36
60 48
54 54
36 48
36 36
48 60
36 72
48 60
84 36
66 0 3,000 6,0001,500 Feet
Map Disclaimer:

The data pr
ovided hereon may be inaccurate or out of date and any person or entity who relies on said information for any purpose whatsoever does so solely at their own risk.

Neither the City of Fontana nor any agency, officer, or employee or either nor of any information provider warrants the accuracy, reliability of timeliness of any of the data provided hereon.

THIS INFORMATION IS PROVIDED ‘AS IS’ WITHOUT WARRANTY OF ANY KIND INCLUDING BY WAY OF ILLUSTRATION AND NOT OF LIMITATION THE IMPLIED WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR NON-INFRINGEMENT.

REFER TO CITY OF RIALTO

MASTER PLAN OF
DRAINAGE, AREA 3-3
AOS Boundary
Fontana Sphere of Influence
Existing Pipes (36-inch diameter and larger)
Regional Flood Control Channels
Metropolitan Water District Feeders
Gas Transmission Lines
Pr
oposed Projects
100-Year
25-Year
Proposed Pipe Sizes (inches or feet)
Proposed Projects on Regional Facilities
Proposed Private Development Projects
Proposed Detention Basins
Existing Detention Basins
Existing Recharge Basins36"
36"

REFER TO CITY OF RIALTO

MASTER PLAN OF
DRAINAGE, AREA 3-3
Legend
Esri Community Maps Contributors, City of Fontana, California State Parks, Esri, TomTom, Garmin, SafeGraph, GeoTechnologies, Inc, METI/NASA, USGS, Bureau of Land Management, EPA, NPS, US Census Bureau, USDA, USFWS, City of Fontana, California State Parks, Esri, TomTom, Garmin, SafeGraph, GeoTechnologies, Inc, METI/NASA, USGS, Bureau of Land Management, EPA, NPS, US Census Bureau, USDA, USFWS, City of Rancho Cucamonga, California State Parks, Esri, TomTom, Garmin, FAO, NOAA, USGS, Bureau of Land Management, EPA, NPS, USFWS, Esri, USGS Victoria St
VintageDr
Blue Gum Dr
A rap aho R
d
Victor ia P ark L n
Eas
tAve
Day C
ree
k
Blvd Etiw
and
a Av
e
Etiwanda
15 W L
iber
ty
Pkw
y
Mi ller Ave
Ilex S
t
Napa S t
Co
ttonwood Ave
N Mainstree t
Pe
can A
ve
Arbo
r
Ln
Gar cia Dr
Whittram Ave
Arrow Rte
Eas
t A
ve
Eas
tAve
Baseli ne Rd
Day
Creek
Blvd
Etiwanda Ave
V ict o ria G
arden
s
Ln
Foo thi ll B lvd
Foothill
Marketplace
Victoria
Gardens
Eas
tEtiwand
a Creek
10 Shea Ce nt er Dr
Conco urs St
K
aise
r
Wa
y Access
Rd
Barri
ngton
Ave
6th St
San B erna rdino Ave
On tari o M ill s Pkw y
Valley Blvd
Sl ov er Av e
N
Etiw
anda
Ave
E Airport Dr
4t h St
Etiwa
nda
Ave
15 Hem
lock
Ave
Wa lnu t St
Vict oria St
S H igh land Ave
Cher
ry
Ave
66 Sul
tan
a A
ve
E
Liber
ty P
kwy
Hemlock Ave
Cal
aba
sh A
ve
Back Stra ight Rd
W
Lincoln
Loo
p
Rd
E L
inc
oln Lo
op
Rd
W
Yose
mite Loo
p
Rd
W G
rand
Ave
Redw
ood
Ave
Miller A ve
Hilton Dr
Elm
Ave
Live O
ak Ave
Ban
ana
Av
e
W Li ber t y Pk wy
Bar
Harbo
r Rd
A
lmon
d
Ave
W
Perimete r Rd
Bee
ch A
ve
Bee ch A
ve
Sultana Ave
Cherry Av
e
Merr ill Ave
Whitt ram Av e
Mill er Ave
Bas eli ne Ave
Arrow Rte Arr ow Blvd
Fo othill Blv d
McDermott Park
10 Hem
lock Ave
Ran dall Ave
Almo
nd
Ave
Hibiscus Ave
Pi ne Av e
Ca liforn ia Stee l Way
Banana
Ave
Elm Av
e
Ma
rco
na
Ave
Calab
as
h Ave
Live Oa
k Av
e
S Perimeter Rd
Ath ol St
Rosema ry Dr
Wa sh in gton Dr
Bo yle A ve
Fo
ntana
Av
e
Slover Av e
Beech
Ave
San Bernar dino AveSan Berna rd ino Ave
Ch
er
ry A
ve
Cherry
Ave
Va lley B lvd
Auto Club
Speedway
210
Waln ut S t
M
ang
o
Ave
Palm
etto A
ve
Jun
iper Ave
Ma
loo
f A
ve
Ol
eand
er
Ave
Alme
ria St
Walnut Av e
Cooper Ave
Sie
rra Ave
Ci
tru
s A
ve
S H igh lan d Ave
S Highland Av e
W C as mali a St
Ta
m
arind A
ve
Cypres
s Ave
Oleander Ave
Juniper Ave
Jun
iper
Av
e
Palme
tto A
ve
Ceres Ave
Ceres Ave
Lim
e Av
e
Lim
e Ave
Owen St
Upla nd A ve Upland Av e
Reed St
Ivy Ave Ivy Ave
Paine St
Almeria
Ave
Mi ller Ave
Sierra
Av
e
Sier
ra Av
e
Sierra
Av
e
Citru
s
Ave
Arro w B lvd
Merr il l Ave
Baseline Ave
Foot hill BlvdFooth ill B lvd Foo thi ll Blvd
Font ana
Tama
rind
Ave
Juni
per
Ave
Jun
iper A
ve
Catawb
a Ave
Pine Ave
Pa
lmet
to Ave
O
lea
nder Ave
Oleander Ave
Ma ryg old A ve
Rand all Av e Ma
ngo
Ave
Pop
lar A
ve
Athol S t
O
live
St
Date St
Wash ington Dr
Mall ory D r
Filber t St
Boyle Av e Boyle Ave Boyle Av e
Iris Dr
Lime Ave
Acac
ia A
ve
Va ll ey B lvd
Ci
trus A
ve
Fontana Av
e
Sierra Ave
Sierr
a A
ve
Slove r Av e
Palm Court
Shopping
Center
Inland Empire
Center
Cypress
Elementary
School
Kaiser Hospital
210
Alder
Ave
Alder
Ave
N
Linden
Ave
Laurel Ave
Laure
lAv
e
Ayala
DrW Ca sm ali a S t
Re na issance Pkwy
Loc
us
tAve
Miro Way
N Linden
AveLau
relAve
W 2nd S t
S Linden Ave
Upland A ve
W Grov e St
Grac
e
A
ve
M
aple
Av
e
M
aple
Ave
N
Ce dar Ave
LocustAv
e
Merr ill Av e
Alde
r
Ave
W B as e L ine RdW Bas e Li ne Rd
W Et iwanda Ave
S
Ceda
r
Ave
W R ialt o A ve
W M erri ll Av e
Arrow B lvd
Mill er Av e
W Foo thil l BlvdFoot hil l Blv d
10 Pine Ave
Tay lor A ve
Ev
ergre
en
Ln
Mary gold Ave
Larch
Ave
Pi ned ale Ave
Rand all Ave
Lau
relAv
e
Pa
lm
Ln
Li
nden Ave
Linden
Ave
S
La
rc
h
Av
e
W Alru S t
Orange St
G
rac
e
Ave
Valley B lvd Vall ey Blvd
Locust Av
e
Al
de
r A
ve
Bloomington
SCG Transmission Line
SCG Transmission Line
SCG Transmission Line
12 ft. MWD Line
12 ft. MWD Line
12 ft. MWD Line
12 ft. MWD Line
Victoria
Banana
San
Sevaine 5
Hickory
Etiwanda
Conservation
Etiwanda
Conservation
Merrill
Linden
42"36"
66"
66 "
42"
36"42"
36"
36"
66"
42"
96"
36"
48"
60"
66"
36"36" 48"
66"
36"
36"
60"
36"
36"
60"54"
42"
36" 66"
96"
42"
53"
36"
36 "
66"
72"
60"
66"
C-5C-7
C-2
C-4
C-8B
C-8A C-0C-8
60"
48" 60"
66"
66"
42"
72"
72"
72"
54"
42"
72"
78"
SS-9A DZ-10 DZ-9 DZ-7
DZ-16A DZ-15A
DZ-12A
DZ-14A
DZ-11A
DZ-11BSS-5
42"
36" 42" 42" 42" 42" 42"42" 36"
36"
36"
36"
36"
36"
36"
36" 36"
60"
42"
36"
39"
42"
36"
39"42"
42"42"
42"
60"
42"
48"
36"
72"
36"
48"
72"
36"
2, 14' x 8'
54"
36"
81"2, 10' x 8.5'
36"
36"
36"
48"
48"
48"
78"
42 "
72"
9' x 8'
36"
48"
54"
2, 12' x 9'
42"
66"
48"
2, 12' x 9'
42"
36"
57"
45"
36"
42"
36"
45"
72"
48"
4' x 6'
48"
48"
60"
36"
42"
72"
36"
36"
42"
36"
54"
12' x 6'
42"
36"
36"
36"
36 "
2, 8' x 8'
54"
54"
66"
36"
72"
36"
66"
36 "
57"
2, 10' x 7'
48"
54"
48"
39"
75"
42"
42"
48" 75"
48"
54"
96"
2, 10' x 8'
66"
48"
2, 10' x 8'
96"
36"
54"
36"
48"
42"
39"
42"
42"
42"
36"
39"
42"
78"
3' x 3'
54" 54"
36"
72"
36"
72"
2, 10' x 8'
42"
5 4"
36"
78"
36"
42"
42"
42"
54"
36"
42"
42"
66"
72"
2, 10' x 8'
42"
36"
36"
66"
72"
36 "
42"
48"
42"
51"
66"
42"
48"
36"
42"
57"
72"
36"
54"
36"
36"
48"
36"
36"
8' x 8'
36"
36"
45"
48"
36"
36"
48"
36"
36"
48 "
42"
36"
22" x 36"
69"
42"
39"
48"
36"
66"
36"
39 "
48"
57"
48"42"
42"
36"
42"
54"
48"
60"
36"
42"
42"
36"
48"
48"
66"
48"
90"
48"
10' x 8'
81"
60"
4,12'x12'
72"
54"
3 6"
36"
84"
48"
2, 10' x 8'
60"
42"
36"
96"48"
36"
48"
48"
3 6"
36"
42"
72"
48" x 42"
108"
36"
36"
36"
66"
36"
36"
2, 12' x 8'
36"
42"
2, 10' x 8'
60"
36"
36"
42"
2, 12' x 8'
75"
36"
72"
60"
54"
39"
42"
45"
36"
96"
48"
54"
36"
48"
2, 1
0' x6'
90"
45"
30"
36"
36"
36"
42"
48"
78"
36"
54"
42"
54"
60"
48"
48"
60"
36"
36"
42"
42"
42"
72"
60"
51"
54"
7' x 4'
42"
54"
42"
2, 10' x 8'
45"
36"
48"
60"
36"
36"
36"
102"
39"
42"
2, 8' x 8'
36"
54"
81"
72"
51"
45"
36"
57"
60"
72"
96"
36"
42"
78"
66"
45"
42"
5' x 12'
72"
51"
39"
48"
8' x 8' 36"
60"
42"
36"84"
72"
96"
60"
54"
9' x 8'
78"
51"
54"
1 08"
42"
51"
39"
78"
51"
36"
48"
5' x 10'
78"
69"
51"
60"
36"
51"
48"
72"
42"
36"
66"
2, 12' x 8'2, 12' x 8'
36"
2, 10' x 8' 2, 9' x 8'2, 10' x 8' 60"2, 8' x 8'2, 9' x 8' M-5B-A
D-1A
WG-3
J-1A
E-7E-6
H-0A
M-5-E
M-4
E-2
M-5D
E-1
T-6B
E-4 E-5
SS-1
M-2 M-1
J-4
M-5G-A
M-3
WG-1
T-5C
F-6
D-6C
SS-0
T-3A
T-7A
M-5E-A
F-1
F-3
M-5-A
F-2
G-6G-4G-2
E-3
M-5E-FM-5E-D M-5E-EM-5E-C
T-7B
M-5E-B
M-2A
M-0
T-0
F-4
J-1C
J-3A
G-2AM-5A
J-4A
SS-2C
SS-2B
J-4B
M-1A
G-4A
D-6
G-6A
T-2B
J-2A
T-1B
M-5B-C
M-3A
T-2C
M-5B-B
M-5G-C
M-5B-D
M-5G-B
D-7
T-7
G-1
T-2A
G-3
SS-2A-3
G-5
T-1A
T-6A
D-6B
F-1B
T-5B
J-1
F-5A
M-5H
WG-2
T-8A
M-5C
F-1A
T-9 T-8B
J-1B
SS-2A-2
M-6C
T-8C
SS-0A SS-0B
M-7C
T-8D
M-5B-E
G-7
T-11 T-10
M-7D
J-3
F-5
D-6A
M-5-B
M-5-C
M-7A
M-5G
M-6A J-2
T-3T-5
T-9A
M-6D
M-5F-A
T-6
M-7E
T-8
T-5A
SS-2D
T-4
SS-2A-1
M-6B M-5FM-7B
H-0
M-5B
T-2
SS-2A
M-5-D
E-0
G-0
M-5E
60"
66"
60"
60"
6' x 4'
60"
60"
36"
36"
36"
36"
36"
36"
36"36"
36"
36" 36"36" 36"
36"
36"
36"
36"
36"
42"
36"
36"
54"
48"
78" 78"
36"
36"
36"
36"
36"
36"
36"
36"36"
36"36"
48"
36"
36" 36"
36"
54"
36"
42"
36"
36"
36"
36"
36"
72"
78"
36"
36"
36"
36"
66"
48"
42"
36"
36"
36"
36"
36"
36"
36"
48"
48"
36"
36"
36"36"
36"
36"
36"
36"
48"
36"
48"
36"
36"
66"
36"
54"
48"
36"
36"
72"
54"
66"
36"
36"
42"
36"
42"
36"
36"
36"
36"
60"
36" 36"
36"
36"
36"
42"
36"
36"
36"
36"
42"
60" 66"
36"
48"
36"
42"
36"
42"
42"
54"
42"
36"
66"
42"42"
60"
36"
36"
72"
60"
72"
42"
72"
48"
42"
54"
48"
42"
66"
60"
42"
36"
42"42"
48"
42"
42"
42"
54"
48"
36"
54"
54"
42"
42"
48"
42"
60"
42"
36"
42"
54"
42"
48"
42"
42"
42"
42"
42"
54"
42"
42"
42"
42"
42"
42"
42"
54"54"
42"
60"
54"
42"
48"
72"
42"
54"
96"
54"
48"
42"
36"
42"
42"
48"
48"
60"
48" 48"48"
66"
42"
54"
48"
42"
42"
66"
48"
48"
42"
54"
42"
36"
60"
36"
42"42"
54"
48"
42"
42" 42"
42"
60"
42"42"
54"
42"
42"
54"
36"
72"
42"
78"
54"
36"
48"
42"
42"
66"
42"
54"
42"
54"
48"
66"
48"
72"
72"
48"
54"
48"
42"
66"
54"
60"
42"48" 42"
48"
42"
42"
2, 14' x 6'
42"
66"
54"
48"
78"
54"
42"
42"
42"
48"
42"
54"
54"
42"
66"66"
60"
42"
42"
42"
60"
42"
42"66"42"
54"
66"
66"
72"
72"
42"
36"
42"
54"
42"
54"
54"
48"48"
10' x 10'
54"
42"
60"
72"
72"
48"
42"
48"
36"
42" 42"
48"
36"
48"
2, 14' x 6'
96"
14' x 8'
96"
54"
72"
10' x 8'
54"
60"
78"
78"
78"
78"
48" 54"
84"
54"
72"
66"
66"
66"
78"
72"
84"
60"
72"
72"72"
42"
54"
48"
66"
84"
72"
96"
120"
102"
F-0
San Sevaine Channel
Etiwanda
Creek
Chan
nel
Lowe
rEti
wanda
Cree
kChanne
l
Mulberry Chann
el
East Fontana Storm Drain
I-10 Channel
Cactus Channel
Highland Channel
West Fontana Channel
Path: P:\F\FONT00000121\0600INFO\GS\Maps\ProposedCapitalImprovementProjects.aprx AOS Boundary
Fontana Sphere of Influence
Existing Pipes (36-inch diameter and larger)
Regional Flood Control Channels
Proposed Projects
100-Year
25-Year
Proposed Pipe Sizes (inches or feet)
Proposed Projects on Regional Facilities
Existing Detention Basins
Existing Recharge Basins
Metropolitan Water District Feeders
Gas Transmission Lines
AOS 1 Capital Projects
City of Fontana Storm Drain Master Plan
0 6,000 12,0003,000 Feet
36"
36"
Esri Community Maps Contributors, City of Fontana, California State Parks, Esri, TomTom, Garmin, SafeGraph, GeoTechnologies, Inc, METI/NASA, USGS, Bureau of Land Management, EPA, NPS, US Census Bureau, USDA, USFWS, City of Rancho Cucamonga, California State Parks, Esri, TomTom, Garmin, FAO, NOAA, USGS, Bureau of Land Management, EPA, NPS, USFWS, City of Fontana, County of Riverside, California State Parks, Esri, TomTom, Garmin, SafeGraph, GeoTechnologies, Inc, METI/NASA, USGS, Bureau of Land Management, EPA, NPS, US Census Bureau, USDA, USFWS, Esri, USGS EastEtiwand
a Creek
10 San ta An a St
K
aise
r
Wa
y Acc
ess R
d
Ba
rring
ton
Ave
6th St
San Bernard ino Ave
Va ll ey Blvd
Slo ver Ave
N
Etiw
anda
Ave
S E
tiw
an
da A
ve
Etiw
anda
Av
e
60 Dahlia S t
Industr
y
Ave
Marla y Av e
Ventur e Dr
Inl and A ve
C
St
B St
G
rap
evine
St7th St
Dulles
Dr
D
e
Forest
Ci
r
Jurupa Ave
Etiwa
nda Ave
S
Etiw
anda
Ave
10 Hem
lock
Av
e
Hemlock Ave
Ra nd all Ave
Alm
on
d
Ave
Alm
ond Av
e
Bus
ines
s Dr
Beech
Ave
Pine A ve
Santa Ana Ave Santa An a Ave
Redw
ood A
ve
California Stee l Way
Banan
a A
ve
Banan
a
Ave
Elm A
ve
El
m
Ave
Marco
na A
ve
Ca
lab
ash A
ve
Ca
la
ba
sh
Ave
Live O
ak Av
e
Live Oak Ave
S Perimeter Rd
Rosem ary D r
Wash ingto n Dr
Boyle Ave
Fo
ntana Ave
Slo ver Ave
Beec
h Av
e
San Be rnardino AveSan Bernard ino Ave
Ch
erry
Av
e
Che
rry A
ve
Val ley B lvd
M
ul
ber
ry Av
e
60 60
Bee
ch Ave
Ban
an
a
A
ve
M ar lay Ave
Elm
Av
e
Canyo n Crest
Dr
Ca
be
rne
tDr
Glenoak P l
Ben Ne vis Blvd
Campbe
llSt Granit e Hill Dr
Ph ilade lph ia Ave
Juru pa A ve
Mu
lbe
rr
y Ave
Coun
try Vi
llage
Rd
Southridge Park
Cam
pb
el
lSt
Hast ings Blvd
10 Tam
arin
d
Ave
Tam
arind
Ave
Juniper
Ave
Junip
er Ave
Catawb
a A
ve
Cata
wba A
ve
Santa Ana Ave San ta An a Ave
Pa
lm
etto
Ave
O
le
ander
Ave
Olea
nder Ave
Mary gold Av e
Rand all Av e M
ango
Ave
Pop
lar
Ave Poplar Ave
Ol
ive
StDat
e S
t
Wash ingto n Dr
Mall ory Dr
Filbe rt St
Boyle Ave Bo yle Av e Bo yl e A ve
Iris Dr
Lime Ave
Ac
acia A
ve
Va ll ey B lvd
Citrus A
ve
Fon
tana Av
e
Sierra
Ave
Sierr
a
Ave
Slove r Av e
Palm Court
Shopping
Center
Inland Empire
Center
Cypress
Elementary
School
Kaiser Hospital
60 Juru pa A ve
Underwoo d Dr
Citru
s AveVill ag e Dr
Wil low Dr
Kar
en Ln27t
h S
t
Sc
enic D r
Py
rite S
t
Jurupa Ave
Sie
rra Av
e
Armst
ro
ng R
d

OAK QUARRY
Catawba Park
Jurupa
Mountains
Cultural Center
60 Gran ite Hill Dr
Flor
ine Ave
34th
St
36th
St
10 Santa Ana Ave
Pine Av e
Taylor A ve
Ev
ergr
ee
n
Ln
Alder Av
e
Marygold A ve
Pine da le Ave
Ran dall Ave
Laurel Ave
La
ure
lAve
Palm
Ln
Linden
Ave
Linden
Ave
Orange St
M
aple
Ave
G
ra
ce
Ave
Va lley Bl vd Valley Blvd
Ceda
r
Ave
Lo
cust Av
e
Locust Av
e
Alde
r
Ave
Slo ve r Av e Bloomington
Jur upa Av e
8th St
6th St
13th S t
11th St
Ald
er
Ave
9t h S t
14th St
10th St
O
ak
St
Kar en Ln
20th
St 20 th S t
Sierra
Ave
Ga
il D
r
Lov
eland Dr
Ro
rim
erDr
LocustAve
Cedar
Ave
7t h S t
Arms
trong R
d
Crestmore
Heights
Sie
rr
a
Av
e
SCG Transmission Line
12 ft. MWD Line
12 ft. MWD Line
Jurupa
RP3-C1
Upper
Declez
(DZU)
Etiwanda
Conservation
RP3-C4 RP3-C3
RP3-C2
Etiwanda
Conservation
DZ-8
SS-10
SS-6
JH-1
SS-9A
SR-4
SR-1
SS-9
SS-7
JH-2
SS-5
SS-11
DZ-13
DZ-4
DZ-15A
SS-8
DZ-9
DZ-11B
DZ-12
DZ-7
DZ-14 DZ-11
DZ-16A
SR-3
DZ-12ADZ-14A
DZ-11A
DZ-10
DZ-16
SR-2
36"
36" 36"
48"
84"
42"
36"
36"
36"
36"
48"
36"
48"
48"
36"
14' x 6'
66"
108"
48"
48"
36"
66"
60"
96"
48"
36"
42"
48"
42"42" 42"
48"
84"
72"
84"
60"
60"
60"
42"
54"
48"
54"54"
2, 66"
84"
60"
42"
42"
8' x 5'
66"
2, 66"
60"
84"
48"
66"
96"
42"
72"
42" 42"
60"
78"
60"66"
84"
36"
66"
78"
3' x 4'
54"
72"
14' x 9'
36"
5' x 10'
102"
102"
42" 36"
42"
36"
39"
78"
60"
48"
60"
48"
36"
36"
60"
36"
48"
48"
54"
90"
36"
36"
36"
48"
42"
36"
54"
36"
39"
36"
48"
72" 36"
54"
36"
36"
36"
72"
48"
42"
48"
66"
60"
36"
42"
54"
66" 36"
48"
36"
36"
48"
36"
14' x 9'
36"
39"
72"
48"45"
48"
14' x 9'
36"
45"60"
54"
108"
36"
48"
36"
54"
60"
36 "
72"
66"
60"
72"
42 "
60"
36"
72"
60"
102"
54"
54"
24" x 36"
60"
36" 45"
60"
36"
39"
5 4 "
72"
39"
54"
36"
36"
78"
8'x
6'
78"
66"
48"
72"
5' x10'
36"
54"
48"
45"
96"
54"
42 "
42"
78"
36"
36" 36"
14' x 9'
48"
66"
78"
48"
60"
45"
42"
42"
60"
48"
48"
54"
84"
78"
78"
36"
72"
42"
42"
78"
42"
42"
63"
7'x 1
2'
39"
2, 8'x
4'
45"
66"
66"
48"
42"
48"
48"
8'x
5'
60"
48"
42"
36"
42"
42"
6' x10'
60"
75"
60"
36"
54"
78"66"
42"
66"
36"
66"
42"
36"
51"
48"
48"
39"
42"
48"36"
36"
42"
66"
66"
54"
66"
54"
60"
54"
78"
42"
54"
48"
39"
78"
36"
78"
45"
51"
60"
60"
108"
72"
72"
14' x 9'
108"
48"
39"
90"
36"
42"
36"
69"
36"
48"
60"
66"
48"
72"
42"
54"
54"
48"
42"
36"
42"
96"
54"
36"
42"
72 "
54"
54"
66"
72"
72"
96"
90"
48"
36"
75"
90"
36"
42"
72"
96"
96"
90"
60"66"
72"
54"
84"
96"
48"
72"
42"
66"
54"
48"
42"
60 "
54"
7 8"
36"
48"
30"
36"
42"
102"
72"
90"
42"
90"
36"54"
4' x 6'
12' x 6'
36"
48"
66"
38"
3' x 3'
36"
54"
42"42"
51"
36"
54"
42"
84"
48 48" 48"
48" x 42"
66"
36"
42"
48"
48"
48"
60"
36"
36"
39"
78"
39"
36"
5' x 10'
M-5B-A
G-7G-6G-5G-4G-3G-2G-1M-5B-EM-5B-DM-5B-CM-5B-B
M-5C
J-1A
M-4
M-5D
M-5-D
SS-2A-2 SS-2A-3
M-2 M-1
J-4
M-5G-A
M-3
M-5E-A
M-5-A
M-5E-FM-5E-D M-5E-EM-5E-CM-5E-B
M-2A
M-0
J-1CM-5H J-3A J-4A
SS-2C
SS-2B
J-4B
M-1A
M-5F-A
J-2A
M-6D
M-3AM-5G-CM-5G-B
M-7E
J-1
J-1B
M-6C
M-5FM-6B
M-7C
M-7B
M-7D
J-3
M-5-B
M-5-C
M-7A
M-5G
M-6A
J-2
SS-2D
M-5B
SS-2A
G-0
M-5E
60"
6' x 4'
36"
36"
36"
36"
36"
60"
36"
66"42"
36"
66"42"
36"
72"
66"42"36"
36"
48"
36"
36"
42"
36"
42"42"
36"
36"
36"
48"48"
36"
36"36"
54"
36"
36"
36"
48"48"
42"
48"
36"
48"
36"
48" 48"
36"
36"
36"
42"
60"
60"
72"
42" 42" 42"42"
48" 72"
42"
54"
48"
48"
60"54"
42"
48"
42"
42"
42"42"42"
42"
96"
42"
66"
42"42"
48"
54"
60"
54"
42"
42"
60"
54"
54"
72"78"
54"
42"
66"
54" 66"
54"66"
60"
42"
2, 14' x 6'
66"
54"
78"
42"
54"
54"
42" 42"
42"
66"
72"
42"
10' x 10'
60"
2, 14' x 6'
96"
14' x 8'
96"
78"
78"
78"
72"
66"
66"
78"
72"
84"
72"
72"72"
42"
66"
72"
120"
Lo
wer
Et
iwan
da Cre
ek
Cha
nnel
Mulberry Channel
Etiw
anda
Creek Cha
nnel
San Sevaine Channel
I-10 Channel
Declez Channel
36 36
36 60
36 72 84
36 66
Path: P:\F\FONT00000121\0600INFO\GS\Maps\ProposedCapitalImprovementProjects.aprx AOS Boundary
Fontana Sphere of Influence
Existing Pipes (36-inch diameter and larger)
Regional Flood Control Channels
Proposed Projects
100-Year
25-Year
Proposed Pipe Sizes (inches or feet)
Proposed Private Development Projects
Proposed Detention Basins
Existing Detention Basins
Existing Recharge Basins
Metropolitan Water District Feeders
Gas Transmission Lines
AOS 2 Capital Projects
City of Fontana Storm Drain Master Plan
0 5,000 10,0002,500 Feet
36"
36"
Esri Community Maps Contributors, City of Fontana, California State Parks, Esri, TomTom, Garmin, SafeGraph, GeoTechnologies, Inc, METI/NASA, USGS, Bureau of Land Management, EPA, NPS, US Census Bureau, USDA, USFWS, City of Rancho Cucamonga, California State Parks, Esri, TomTom, Garmin, FAO, NOAA, USGS, Bureau of Land Management, EPA, NPS, USFWS, Esri, USGS Decl iff Dr
East E
tiwan
da C
reek
East
Av
e
Wilson A ve
Summit
Intermediate
Fire Station No.
6 Cop ley Dr
Hig hland Ave
Fi sher Dr
Silve r Sky Rd
Ea
stAve
Colonbero Rd
Woo dley Ridge Dr
De clif f Dr
Summ it Ave
Regi na Dr
East Et
iwanda
Creek
Ward
m
an Bu
llock Rd
Crescenta Way
San S
ev
aine
Rd
Ridgelin
e
Pl
Ag
gazz
otti Rd
Frost D r
Jo
hns
ton P
l
Cherr
y
Ave
Wilson Ave
210
15 Copley Dr
Fisher Dr
Gyp sum Dr
Hi ghland Ave
Cherry Av
e
Bany an St
Dun ca n Canyon Rd
Tahan
Wa
y
Brookside Av
e
Co
yote C
anyo
n
Rd
Foxborou
ghDr
Bridlepat h Dr
Coyote Canyon
15 Ly
tle
Cr
eek Rd
Coy
ote
Cany
on
Rd
S B ridle
path Dr
Summit Ave
Fox Ri dg e Dr
Wr
an
gl
er Dr
San S
ev
aine
Rd
Tend
erfo
otDr
De er D r
Hawk St
Roosevel
tDr
Reagan D
r
Sad dlep eak Dr
Bee ch Ave
Rosena Park
East
David W Long
Elementary
Summit Heights
Hunter's Ridge
San S
ev
aine R
d
Br ant Dr
Curtis Av e
La rks to ne St
Ly
tle C
reek
Rd
Rockwell Ave
Horizon St
Chant
el D
r
Sierra L akes P kw y
Sierra L ake s Pkw y
S Hig hland Ave
15 15
Coyot
e Ca
nyon
Rd
Dun can Canyon Rd
Ly
tle C
reek
Rd
Citrus A
ve
Aga
ve
Ave
Blue Iris St
Caterp
illar Dr
Coyote Canyon
Park
Summit Av eSum mit Ave Summ it Ave
Citru
s
Av
e
Pa rk Ho use Dr
Edwa
rd Av
e
Casa G rande A ve
Cyp
ress Ave
Pin
e
Leaf Av
e
3 M ile R d
Pa
rksid
e Way
M agnolia Way
Delamar D
r
Gar den s St
Parr y Peak Dr Godinez Dr
Wibe rt Dr
Sierra Lakes
Golf Course
Fontana Park
Patricia Marrujo
Park
Summit High
School
Citrus Heights
North
Citrus Heights
South
210
MedinahSt
Au
gusta
Dr
Citrus Ave
Knox
Ave
Maloo
f A
ve
Highland A ve
Cur tis A ve
Toka
y Av
e
Co
oper
Ave Si err a Lakes P kwy
S Highland Ave
Sierra Lakes
15 Lyt le Creek
Rd
Syc
amore C re ek Dr
Sierra A
ve
Nealeys Corner
15 W T erra Vista Dr
M
ango A
ve
Linde Vista Dr
Palm
etto
Ave
W Via B
ello Dr
Rima Dr
Yarro w L n
Sierr
a
Av
e
N R
iverside Ave
Club house Dr
C olonial Dr
Wynd ham Ln
Augu
st
a
Dr
Escalon Dr
W Casa Gr ande D r
Na
pa
Val
ley
Rd
Three Mile Rd
W Sun rise Dr
Sum mit Ave Summ it Ave
N
Ma
ngo Av
e
La
Sierr
a
D
r
Ma
ngo
A
ve
Almad en Dr
Alder
Ave
Sierra
Ave
Si
erra A
ve
Ka
ise
r
Ave
Sierra A
ve
Aug
us
ta
D
r
Sierr
a A
ve
W Ca sm ali a St
American Elm RdWhite A
sh Rd
Lytle Creek Wash
AdlerAve
N Riverside Ave
Ethel Kucera
Middle School
W Casa G rand e Dr
W Bu ena Vist a D r
Low ell St
Sto nehur st Dr
Summit Ave
Fergusson Park
210
AlderAv
e
Laurel
Ave
Ren aissa nce Pkw y
W Casmali a St
SCG Transmission Line
12 ft. MWD Line
12 ft. MWD Line
San Sevaine 1
San
Sevaine 3
San Sevaine 2
San Sevaine 5
Etiwanda
Debris
Basin
Rich
San Sevaine 4 36"
42"
60"
60"
48"
42"
66"
42"
48"
42"
60 "
36"
72"
42"
36 "
36"
60"
36"
36"
78"
42"
36"
36"
42"
72"
36"
72"
36"
36"
36"
60"
66"
66"
48"
54"
42"
78"
42"
36"
8 4"
48"
6 6"
36"
48"
36"
36"
36"
54 "
42"
60"
54"
60"
36"
42"
36"
36"
45"
36"42"
42"
36"
42"
36"
36"
48 36"
48 "
42"
78"
36"
66"
36"
66"
36"
36"
36"
36"
36" 36"
72"
42"
42"
96"
66"
48"
48"
42"
42"
36"
36"
36"
42"
42"
60"
36"
36"
36"
66"
42"
48"
36"
36"
78"

6.5'x 2'
60"
42"
36"
57"
66"
60"
54"
36"
36"
42"
36 "
36"
36 "
36"
72"
54"
54"
66"
42"
42"
36 " 36"
36"
54"
48"
66"
48"
54"
60"
36"
36"
36"
36"
36"
42"
42"
78"
36"36"
42"
36"
60"
60"
91"
96"
36"
36"
36"
54"
48"
42"
36"
36"
96"
48"
60"
48"
36"
36"
48"
36"
42"
60"
36"
42"
36"
48"
91"
36"
54"
54"
36"
48 "
84"
42"
36"
48 "
36"
54"
54"
54"
2 x 18"
78"
42"
66"
36"
36"
36"
84"
36"
36"
42"
48"
42"
54"
78"
36"
42"
36"
48"
48"
36"
60"
60"
66"
2 x 30"
36"
36"
60"
60"
36"
78"
66 "
36"
48"
72"
48"
54"
48 48"
60"
48"
36"
96"
54"
42"
66"
42"
42"
53"
60"
72"
36"
36"
72"
48"
36"
54"
36"
36"
36"
84"
66"
66"
42"
90"
72"
78"
42"
54"
36"
66"
54"
66"
36"
48"
36"
96"
60"
66"
36"
B-6
C-6
A-3B
B-3
C-9
C-2
A-0D
B-7
B-2
B-5
B-1
A-0C
C-8A
HR-1
A-4
A-1A
A-0
B-8
C-5
A-1
C-8
A-2A
A-2
A-3A
C-7 C-4
A-0A
B-5A
A-0B
A-3C
C-0
C-8B
A-3
54"
42"
42"
36"
42"
36"
66"
36"
66"
36"
42"
36"
36"
72"
48"
54"
90"
72"
42"
42"
96"
36"
36"
36"
36"
48"
78"
36"
36"36"
42"
48"
36"
9' x 12'
48"
42"
42"
54"
42"
54"
48"
60"
72"
96"
36"
60"
42"
42"
96"
48"
10' x 9'
48"
60"
84"
78"
72"
84"
72"
66"
90"
36"
42"
48"
36"
Lytle Creek Wash
Etiwanda Cree
k
Chann
el
Summit Avenue Storm Drain
Etiwanda Spreading
Grounds
RiversideGroin#2,COE
San Se
vaine C
han
nel
Riverside Groin #4, COE
24th Street Storm Drain
Henderson Channel
Riverside Groin #3, COE
San S
eva
ine
Spr
ea
ding
Groun
ds
Cactus Channel
Hawk
er-Crawf
ordCha
nne
l
Highland Channel
48 60
48 54
54 36
48 48
48 60
Path: P:\F\FONT00000121\0600INFO\GS\Maps\ProposedCapitalImprovementProjects.aprx AOS 3 Capital Projects
City of Fontana Storm Drain Master Plan
AOS Boundary
Fontana Sphere of Influence
Existing Pipes (36-inch diameter and larger)
Regional Flood Control Channels
Proposed Projects
100-Year
25-Year
Proposed Pipe Sizes (inches or feet)
Proposed Private Development Projects
Proposed Detention Basins
Existing Detention Basins
Existing Recharge Basins
Metropolitan Water District Feeders
Gas Transmission Lines
0 4,000 8,0002,000 Feet
36"
36"
AOS 1 Capital Project Cost Estimates

City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Project Cost Project Cost Project Cost Project Cost
D-1A $638,000.00 H-0 $16,558,000.00 M-5D $883,000.00 SS-2D $4,625,000.00 D-6 $20,519,000.00 H-0A $1,376,000.00 M-5E $27,493,000.00 T-0 $6,570,000.00 D-6A $4,675,000.00 J-1 $5,558,000.00 M-5E-A $1,543,000.00 T-10 $4,439,000.00 D-6B $3,028,000.00 J-1A $3,660,000.00 M-5E-B $1,985,000.00 T-11 $4,489,000.00 D-6C $1,459,000.00 J-1B $4,074,000.00 M-5E-C $1,960,000.00 T-1A $3,929,000.00 D-7 $3,131,000.00 J-1C $2,140,000.00 M-5E-D $1,931,000.00 T-1B $2,342,000.00 E-0 $27,459,000.00 J-2 $7,918,000.00 M-5E-E $1,936,000.00 T-2 $20,035,000.00 E-1 $10,120,000.00 J-2A $2,425,000.00 M-5E-F $1,914,000.00 T-2A $7,649,000.00 E-2 $6,511,000.00 J-3 $6,428,000.00 M-5F $8,724,000.00 T-2B $6,375,000.00 E-3 $6,394,000.00 J-3A $2,178,000.00 M-5F-A $5,968,000.00 T-2C $6,388,000.00 E-4 $6,764,000.00 J-4 $1,528,000.00 M-5G $7,041,000.00 T-3 $9,259,000.00 E-5 $6,409,000.00 J-4A $2,248,000.00 M-5G-A $1,450,000.00 T-3A $11,376,000.00 E-6 $6,249,000.00 J-4B $2,255,000.00 M-5G-B $2,428,000.00 T-4 $5,880,000.00 E-7 $6,321,000.00 M-0 $3,064,000.00 M-5G-C $2,473,000.00 T-5 $8,995,000.00 F-1 $2,821,000.00 M-1 $2,254,000.00 M-5H $11,553,000.00 T-5A $5,790,000.00 F-1A $4,093,000.00 M-1A $2,228,000.00 M-6A $8,300,000.00 T-5B $5,614,000.00 F-1B $2,986,000.00 M-2 $1,528,000.00 M-6B $8,904,000.00 T-5C $7,346,000.00 F-2 $4,982,000.00 M-2A $1,980,000.00 M-6C $4,254,000.00 T-6 $7,250,000.00 F-3 $4,898,000.00 M-3 $1,604,000.00 M-6D $6,021,000.00 T-6A $2,584,000.00 F-4 $2,134,000.00 M-3A $2,490,000.00 M-7A $10,749,000.00 T-6B $3,350,000.00 F-5 $5,824,000.00 M-4 $775,000.00 M-7B $9,501,000.00 T-7 $12,064,000.00 F-5A $3,272,000.00 M-5-A $42,209,000.00 M-7C $4,550,000.00 T-7A $1,434,000.00 F-6 $4,530,000.00 M-5-B $87,343,000.00 M-7D $4,736,000.00 T-7B $2,069,000.00 G-0 $31,966,000.00 M-5-C $11,275,000.00 M-7E $6,074,000.00 T-8 $10,190,000.00 G-1 $2,509,000.00 M-5-D $10,714,000.00 SS-0 $3,850,000.00 T-8A $3,685,000.00 G-2 $5,221,000.00 M-5-E $807,000.00 SS-0A $3,800,000.00 T-8B $3,920,000.00 G-2A $2,275,000.00 M-5A $2,295,000.00 SS-0B $4,371,000.00 T-8C $3,768,000.00 G-3 $2,518,000.00 M-5B $13,584,000.00 SS-1 $1,130,000.00 T-8D $5,920,000.00 G-4 $5,360,000.00 M-5B-A $377,000.00 SS-2A-1 $7,183,000.00 T-9 $4,593,000.00 G-4A $2,411,000.00 M-5B-B $2,380,000.00 SS-2A $28,483,000.00 T-9A $5,871,000.00 G-5 $2,514,000.00 M-5B-C $2,359,000.00 SS-2A-2 $4,513,000.00 WG-1 $1,625,000.00 G-6 $5,496,000.00 M-5B-D $2,398,000.00 SS-2A-3 $6,658,000.00 WG-2 $3,643,000.00 G-6A $2,435,000.00 M-5B-E $4,419,000.00 SS-2B $15,071,000.00 WG-3 $828,000.00 G-7 $5,223,000.00 M-5C $3,936,000.00 SS-2C $16,093,000.00 City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name D-1A
Units Quantities Unit Price * Item Total
1 Install 42" RCP FT 540 $588 318,000$
2 Manhole EA 1 $20,322 20,000$
3 Sawcut and Remove Existing AC Pavement SF 3,180 $2.66 8,000$ 4 Crushed Miscellaneous Base SF 3,180 $4 13,000$
5 Replace Asphalt Concrete Pavement SF 3,180 $2 6,000$
6 Traffic Control % 5% 18,000$
7 Erosion Control % 1% 4,000$
8 Moblilization/Demobilization % 10% 39,000$
426,000$
Engineering and Design % 10% 42,600$
Surveying & Staking & Geotechnical % 5% 21,000$
Construction Management/Staff % 10% 42,600$
106,000$
532,000$
20% 106,000$
638,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
2 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name D-6
Units Quantities Unit Price * Item Total
1 Install 10' x 8' RCB FT 1,990 $4,491 8,937,000$
2 Manhole EA 5 $20,322 102,000$
3 Remove 14' x 8' RCB FT 850 $910 773,000$
4 Remove 12' x 8' RCB FT 1,990 $639 1,272,000$
5 Sawcut and Remove Existing AC Pavement SF 19,900 $2.66 53,000$ 6 Crushed Miscellaneous Base SF 19,900 $4 80,000$
7 Replace Asphalt Concrete Pavement SF 19,900 $2 40,000$ 8 Traffic Control % 5% 563,000$
9 Erosion Control % 1% 118,000$
10 Moblilization/Demobilization % 10% 1,194,000$
13,132,000$
Engineering and Design % 10% 1,313,000$
Surveying & Staking & Geotechnical % 5% 657,000$
Construction Management/Staff % 10% 1,313,000$
3,283,000$
16,415,000$
25% 4,104,000$
20,519,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
3 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name D-6A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,320 $527 696,000$
2 Install 42" RCP FT 1,700 $588 1,000,000$
3 Install 54" RCP FT 680 $732 498,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 21,740 $2.66 58,000$ 6 Crushed Miscellaneous Base SF 21,740 $4 87,000$
7 Replace Asphalt Concrete Pavement SF 21,740 $2 43,000$ 8 Traffic Control % 5% 128,000$
9 Erosion Control % 1% 27,000$
10 Moblilization/Demobilization % 10% 272,000$
2,992,000$
Engineering and Design % 10% 299,000$
Surveying & Staking & Geotechnical % 5% 150,000$
Construction Management/Staff % 10% 299,000$
748,000$
3,740,000$
25% 935,000$
4,675,000$
+ Contingency increased to 25% due to major highway, 12' water main, and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
4 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name D-6B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 380 $527 200,000$
2 Install 42" RCP FT 620 $588 365,000$
3 Install 48" RCP FT 1,300 $656 853,000$
4 Manhole EA 6 $20,322 122,000$
5 Sawcut and Remove Existing AC Pavement SF 14,020 $2.66 37,000$ 6 Crushed Miscellaneous Base SF 14,020 $4 56,000$
7 Replace Asphalt Concrete Pavement SF 14,020 $2 28,000$ 8 Traffic Control % 5% 83,000$
9 Erosion Control % 1% 17,000$
10 Moblilization/Demobilization % 10% 176,000$
1,937,000$
Engineering and Design % 10% 194,000$
Surveying & Staking & Geotechnical % 5% 97,000$
Construction Management/Staff % 10% 194,000$
485,000$
2,422,000$
25% 606,000$
3,028,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
5 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name D-6C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,290 $527 680,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 6,880 $2.66 18,000$ 4 Crushed Miscellaneous Base SF 6,880 $4 28,000$
5 Replace Asphalt Concrete Pavement SF 6,880 $2 14,000$ 6 Traffic Control % 5% 40,000$
7 Erosion Control % 1% 8,000$
8 Moblilization/Demobilization % 10% 85,000$
934,000$
Engineering and Design % 10% 93,000$
Surveying & Staking & Geotechnical % 5% 47,000$
Construction Management/Staff % 10% 93,000$
233,000$
1,167,000$
25% 292,000$
1,459,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
6 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name D-7
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 450 $656 295,000$
2 Install 54" RCP FT 670 $732 490,000$
3 Install 60" RCP FT 950 $816 775,000$
4 Manhole EA 5 $20,322 102,000$
5 Sawcut and Remove Existing AC Pavement SF 14,680 $2.66 39,000$ 6 Crushed Miscellaneous Base SF 14,680 $4 59,000$
7 Replace Asphalt Concrete Pavement SF 14,680 $2 29,000$ 8 Traffic Control % 5% 89,000$
9 Erosion Control % 1% 19,000$
10 Moblilization/Demobilization % 10% 190,000$
2,087,000$
Engineering and Design % 10% 209,000$
Surveying & Staking & Geotechnical % 5% 104,000$
Construction Management/Staff % 10% 209,000$
522,000$
2,609,000$
20% 522,000$
3,131,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
7 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-0
Units Quantities Unit Price * Item Total
1 Install 102" RCP FT 7,920 $1,753 13,884,000$
2 Manhole EA 20 $20,322 406,000$
3 Sawcut and Remove Existing AC Pavement SF 89,430 $2.66 238,000$ 4 Crushed Miscellaneous Base SF 89,430 $4 358,000$
5 Replace Asphalt Concrete Pavement SF 89,430 $2 179,000$ 6 Traffic Control % 5% 753,000$
7 Erosion Control % 1% 158,000$
8 Moblilization/Demobilization % 10% 1,598,000$
17,574,000$
Engineering and Design % 10% 1,757,000$
Surveying & Staking & Geotechnical % 5% 879,000$
Construction Management/Staff % 10% 1,757,000$
4,393,000$
21,967,000$
25% 5,492,000$
27,459,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
8 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-1
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 790 $527 416,000$
2 Install 42" RCP FT 1,170 $588 688,000$
3 Install 48" RCP FT 2,650 $656 1,738,000$
4 Install 54" RCP FT 2,650 $732 1,940,000$
5 Manhole EA 18 $20,322 366,000$
6 Sawcut and Remove Existing AC Pavement SF 46,540 $2.66 124,000$ 7 Crushed Miscellaneous Base SF 46,540 $4 186,000$
8 Replace Asphalt Concrete Pavement SF 46,540 $2 93,000$ 9 Traffic Control % 5% 278,000$
10 Erosion Control % 1% 58,000$
11 Moblilization/Demobilization % 10% 589,000$
6,476,000$
Engineering and Design % 10% 648,000$
Surveying & Staking & Geotechnical % 5% 324,000$
Construction Management/Staff % 10% 648,000$
1,620,000$
8,096,000$
25% 2,024,000$
10,120,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
9 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-2
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 690 $527 364,000$
2 Install 42" RCP FT 1,150 $588 676,000$
3 Install 48" RCP FT 520 $656 341,000$
4 Install 54" RCP FT 1,340 $732 981,000$
5 Install 66" RCP FT 800 $911 729,000$
6 Manhole EA 11 $20,322 224,000$
7 Sawcut and Remove Existing AC Pavement SF 29,540 $2.66 79,000$ 8 Crushed Miscellaneous Base SF 29,540 $4 118,000$
9 Replace Asphalt Concrete Pavement SF 29,540 $2 59,000$ 10 Traffic Control % 5% 179,000$
11 Erosion Control % 1% 38,000$
12 Moblilization/Demobilization % 10% 379,000$
4,167,000$
Engineering and Design % 10% 417,000$
Surveying & Staking & Geotechnical % 5% 208,000$
Construction Management/Staff % 10% 417,000$
1,042,000$
5,209,000$
25% 1,302,000$
6,511,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
10 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-3
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 890 $527 469,000$
2 Install 42" RCP FT 1,150 $588 676,000$
3 Install 48" RCP FT 1,000 $656 656,000$
4 Install 54" RCP FT 1,650 $732 1,208,000$
5 Manhole EA 12 $20,322 244,000$
6 Sawcut and Remove Existing AC Pavement SF 29,410 $2.66 78,000$ 7 Crushed Miscellaneous Base SF 29,410 $4 118,000$
8 Replace Asphalt Concrete Pavement SF 29,410 $2 59,000$ 9 Traffic Control % 5% 175,000$
10 Erosion Control % 1% 37,000$
11 Moblilization/Demobilization % 10% 372,000$
4,092,000$
Engineering and Design % 10% 409,000$
Surveying & Staking & Geotechnical % 5% 205,000$
Construction Management/Staff % 10% 409,000$
1,023,000$
5,115,000$
25% 1,279,000$
6,394,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
11 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-4
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 650 $527 343,000$
2 Install 42" RCP FT 1,140 $588 670,000$
3 Install 54" RCP FT 1,690 $732 1,237,000$
4 Install 72" RCP FT 960 $1,016 975,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 30,170 $2.66 80,000$ 7 Crushed Miscellaneous Base SF 30,170 $4 121,000$
8 Replace Asphalt Concrete Pavement SF 30,170 $2 60,000$ 9 Traffic Control % 5% 186,000$
10 Erosion Control % 1% 39,000$
11 Moblilization/Demobilization % 10% 394,000$
4,329,000$
Engineering and Design % 10% 433,000$
Surveying & Staking & Geotechnical % 5% 216,000$
Construction Management/Staff % 10% 433,000$
1,082,000$
5,411,000$
25% 1,353,000$
6,764,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
12 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-5
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 480 $527 253,000$
2 Install 42" RCP FT 1,140 $588 670,000$
3 Install 54" RCP FT 1,650 $732 1,208,000$
4 Install 66" RCP FT 1,000 $911 911,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 28,790 $2.66 77,000$ 7 Crushed Miscellaneous Base SF 28,790 $4 115,000$
8 Replace Asphalt Concrete Pavement SF 28,790 $2 58,000$ 9 Traffic Control % 5% 176,000$
10 Erosion Control % 1% 37,000$
11 Moblilization/Demobilization % 10% 373,000$
4,102,000$
Engineering and Design % 10% 410,000$
Surveying & Staking & Geotechnical % 5% 205,000$
Construction Management/Staff % 10% 410,000$
1,025,000$
5,127,000$
25% 1,282,000$
6,409,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
13 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-6
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 320 $527 169,000$
2 Install 42" RCP FT 1,180 $588 694,000$
3 Install 54" RCP FT 1,970 $732 1,442,000$
4 Install 72" RCP FT 680 $1,016 691,000$
5 Manhole EA 10 $20,322 203,000$
6 Sawcut and Remove Existing AC Pavement SF 26,450 $2.66 70,000$ 7 Crushed Miscellaneous Base SF 26,450 $4 106,000$
8 Replace Asphalt Concrete Pavement SF 26,450 $2 53,000$ 9 Traffic Control % 5% 171,000$
10 Erosion Control % 1% 36,000$
11 Moblilization/Demobilization % 10% 364,000$
3,999,000$
Engineering and Design % 10% 400,000$
Surveying & Staking & Geotechnical % 5% 200,000$
Construction Management/Staff % 10% 400,000$
1,000,000$
4,999,000$
25% 1,250,000$
6,249,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
14 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name E-7
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 560 $527 295,000$
2 Install 42" RCP FT 1,070 $588 629,000$
3 Install 54" RCP FT 1,990 $732 1,457,000$
4 Install 66" RCP FT 670 $911 610,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 29,240 $2.66 78,000$ 7 Crushed Miscellaneous Base SF 29,240 $4 117,000$
8 Replace Asphalt Concrete Pavement SF 29,240 $2 58,000$ 9 Traffic Control % 5% 173,000$
10 Erosion Control % 1% 36,000$
11 Moblilization/Demobilization % 10% 368,000$
4,045,000$
Engineering and Design % 10% 405,000$
Surveying & Staking & Geotechnical % 5% 202,000$
Construction Management/Staff % 10% 405,000$
1,012,000$
5,057,000$
25% 1,264,000$
6,321,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
15 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-1
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 1,340 $1,016 1,361,000$
2 Manhole EA 3 $20,322 61,000$
3 Remove 48" RCP FT 530 $71 38,000$
4 Remove 54" RCP FT 650 $80 52,000$
5 Sawcut and Remove Existing AC Pavement SF 11,510 $2.66 31,000$ 6 Crushed Miscellaneous Base SF 11,510 $4 46,000$
7 Replace Asphalt Concrete Pavement SF 11,510 $2 23,000$ 8 Traffic Control % 5% 81,000$
9 Erosion Control % 1% 17,000$
10 Moblilization/Demobilization % 10% 171,000$
1,881,000$
Engineering and Design % 10% 188,000$
Surveying & Staking & Geotechnical % 5% 94,000$
Construction Management/Staff % 10% 188,000$
470,000$
2,351,000$
20% 470,000$
2,821,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
16 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-1A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 730 $527 385,000$
2 Install 42" RCP FT 690 $588 406,000$
3 Install 48" RCP FT 650 $656 426,000$
4 Install 54" RCP FT 1,000 $732 732,000$
5 Manhole EA 8 $20,322 163,000$
6 Remove 42" RCP FT 980 $62 61,000$
7 Sawcut and Remove Existing AC Pavement SF 19,210 $2.66 51,000$ 8 Crushed Miscellaneous Base SF 19,210 $4 77,000$
9 Replace Asphalt Concrete Pavement SF 19,210 $2 38,000$ 10 Traffic Control % 5% 117,000$
11 Erosion Control % 1% 25,000$
12 Moblilization/Demobilization % 10% 248,000$
2,729,000$
Engineering and Design % 10% 273,000$
Surveying & Staking & Geotechnical % 5% 136,000$
Construction Management/Staff % 10% 273,000$
682,000$
3,411,000$
20% 682,000$
4,093,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
17 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-1B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 710 $527 374,000$
2 Install 42" RCP FT 690 $588 406,000$
3 Install 48" RCP FT 970 $656 636,000$
4 Manhole EA 6 $20,322 122,000$
5 Remove 24" RCP FT 200 $35 7,000$
6 Remove 30" RCP FT 920 $44 40,000$
7 Sawcut and Remove Existing AC Pavement SF 14,070 $2.66 37,000$ 8 Crushed Miscellaneous Base SF 14,070 $4 56,000$
9 Replace Asphalt Concrete Pavement SF 14,070 $2 28,000$ 10 Traffic Control % 5% 85,000$
11 Erosion Control % 1% 18,000$
12 Moblilization/Demobilization % 10% 181,000$
1,990,000$
Engineering and Design % 10% 199,000$
Surveying & Staking & Geotechnical % 5% 100,000$
Construction Management/Staff % 10% 199,000$
498,000$
2,488,000$
20% 498,000$
2,986,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
18 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-2
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 820 $527 432,000$
2 Install 42" RCP FT 650 $588 382,000$
3 Install 48" RCP FT 660 $656 433,000$
4 Install 54" RCP FT 1,110 $732 813,000$
5 Install 60" RCP FT 280 $816 228,000$
6 Manhole EA 9 $20,322 183,000$
7 Remove 36" RCP FT 720 $53 38,000$
8 Remove 39" RCP FT 850 $58 49,000$
9 Remove 42" RCP FT 320 $62 20,000$
10 Remove 48" RCP FT 1,080 $71 77,000$
11 Sawcut and Remove Existing AC Pavement SF 22,260 $2.66 59,000$ 12 Crushed Miscellaneous Base SF 22,260 $4 89,000$
13 Replace Asphalt Concrete Pavement SF 22,260 $2 45,000$ 14 Traffic Control % 5% 142,000$
15 Erosion Control % 1% 30,000$
16 Moblilization/Demobilization % 10% 302,000$
3,322,000$
Engineering and Design % 10% 332,000$
Surveying & Staking & Geotechnical % 5% 166,000$
Construction Management/Staff % 10% 332,000$
830,000$
4,152,000$
20% 830,000$
4,982,000$
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)
* All unit prices reflect 2024 costs.

SUBTOTAL COST

CONTINGENCY

TOTAL PROJECT

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)
19 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-3
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 850 $527 448,000$
2 Install 42" RCP FT 640 $588 376,000$
3 Install 48" RCP FT 670 $656 440,000$
4 Install 54" RCP FT 530 $732 388,000$
5 Install 66" RCP FT 840 $911 765,000$
6 Manhole EA 9 $20,322 183,000$
7 Sawcut and Remove Existing AC Pavement SF 23,040 $2.66 61,000$ 8 Crushed Miscellaneous Base SF 23,040 $4 92,000$
9 Replace Asphalt Concrete Pavement SF 23,040 $2 46,000$ 10 Traffic Control % 5% 140,000$
11 Erosion Control % 1% 29,000$
12 Moblilization/Demobilization % 10% 297,000$
3,265,000$
Engineering and Design % 10% 327,000$
Surveying & Staking & Geotechnical % 5% 163,000$
Construction Management/Staff % 10% 327,000$
817,000$
4,082,000$
20% 816,000$
4,898,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
20 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-4
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 480 $527 253,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,320 $2.66 27,000$ 5 Crushed Miscellaneous Base SF 10,320 $4 41,000$
6 Replace Asphalt Concrete Pavement SF 10,320 $2 21,000$ 7 Traffic Control % 5% 61,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 129,000$
1,423,000$
Engineering and Design % 10% 142,000$
Surveying & Staking & Geotechnical % 5% 71,000$
Construction Management/Staff % 10% 142,000$
355,000$
1,778,000$
20% 356,000$
2,134,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
21 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-5
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 890 $527 469,000$
2 Install 42" RCP FT 710 $588 417,000$
3 Install 72" RCP FT 1,970 $1,016 2,002,000$
4 Manhole EA 9 $20,322 183,000$
5 Remove 39" RCP FT 590 $58 34,000$
6 Sawcut and Remove Existing AC Pavement SF 25,830 $2.66 69,000$ 7 Crushed Miscellaneous Base SF 25,830 $4 103,000$
8 Replace Asphalt Concrete Pavement SF 25,830 $2 52,000$ 9 Traffic Control % 5% 166,000$
10 Erosion Control % 1% 35,000$
11 Moblilization/Demobilization % 10% 353,000$
3,883,000$
Engineering and Design % 10% 388,000$
Surveying & Staking & Geotechnical % 5% 194,000$
Construction Management/Staff % 10% 388,000$
970,000$
4,853,000$
20% 971,000$
5,824,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
22 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-5A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 830 $527 437,000$
2 Install 42" RCP FT 610 $588 359,000$
3 Install 42" RCP FT 1,330 $588 782,000$
4 Manhole EA 7 $20,322 142,000$
5 Sawcut and Remove Existing AC Pavement SF 17,270 $2.66 46,000$ 6 Crushed Miscellaneous Base SF 17,270 $4 69,000$
7 Replace Asphalt Concrete Pavement SF 17,270 $2 35,000$ 8 Traffic Control % 5% 94,000$
9 Erosion Control % 1% 20,000$
10 Moblilization/Demobilization % 10% 198,000$
2,182,000$
Engineering and Design % 10% 218,000$
Surveying & Staking & Geotechnical % 5% 109,000$
Construction Management/Staff % 10% 218,000$
545,000$
2,727,000$
20% 545,000$
3,272,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
23 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name F-6
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 630 $527 332,000$
2 Install 42" RCP FT 1,650 $588 970,000$
3 Install 54" RCP FT 1,250 $732 915,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 21,760 $2.66 58,000$ 6 Crushed Miscellaneous Base SF 21,760 $4 87,000$
7 Replace Asphalt Concrete Pavement SF 21,760 $2 44,000$ 8 Traffic Control % 5% 129,000$
9 Erosion Control % 1% 27,000$
10 Moblilization/Demobilization % 10% 275,000$
3,020,000$
Engineering and Design % 10% 302,000$
Surveying & Staking & Geotechnical % 5% 151,000$
Construction Management/Staff % 10% 302,000$
755,000$
3,775,000$
20% 755,000$
4,530,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
24 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-0
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,320 $732 966,000$
2 Install 120" RCP FT 6,610 $2,433 16,082,000$
3 Manhole EA 20 $20,322 406,000$
4 Sawcut and Remove Existing AC Pavement SF 94,020 $2.66 250,000$ 5 Crushed Miscellaneous Base SF 94,020 $4 376,000$
6 Replace Asphalt Concrete Pavement SF 94,020 $2 188,000$ 7 Traffic Control % 5% 913,000$
8 Erosion Control % 1% 192,000$
9 Moblilization/Demobilization % 10% 1,937,000$
21,310,000$
Engineering and Design % 10% 2,131,000$
Surveying & Staking & Geotechnical % 5% 1,066,000$
Construction Management/Staff % 10% 2,131,000$
5,328,000$
26,638,000$
20% 5,328,000$
31,966,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
25 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-1
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 650 $527 343,000$
2 Install 42" RCP FT 1,500 $588 882,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 12,280 $2.66 33,000$ 5 Crushed Miscellaneous Base SF 12,280 $4 49,000$
6 Replace Asphalt Concrete Pavement SF 12,280 $2 25,000$ 7 Traffic Control % 5% 72,000$
8 Erosion Control % 1% 15,000$
9 Moblilization/Demobilization % 10% 152,000$
1,673,000$
Engineering and Design % 10% 167,000$
Surveying & Staking & Geotechnical % 5% 84,000$
Construction Management/Staff % 10% 167,000$
418,000$
2,091,000$
20% 418,000$
2,509,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
26 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-2
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 550 $527 290,000$
2 Install 54" RCP FT 1,170 $732 856,000$
3 Install 66" RCP FT 1,490 $911 1,357,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 23,060 $2.66 61,000$ 6 Crushed Miscellaneous Base SF 23,060 $4 92,000$
7 Replace Asphalt Concrete Pavement SF 23,060 $2 46,000$ 8 Traffic Control % 5% 143,000$
9 Erosion Control % 1% 30,000$
10 Moblilization/Demobilization % 10% 304,000$
3,342,000$
Engineering and Design % 10% 334,000$
Surveying & Staking & Geotechnical % 5% 167,000$
Construction Management/Staff % 10% 334,000$
835,000$
4,177,000$
25% 1,044,000$
5,221,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
27 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-2A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 530 $527 279,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,590 $2.66 28,000$ 5 Crushed Miscellaneous Base SF 10,590 $4 42,000$
6 Replace Asphalt Concrete Pavement SF 10,590 $2 21,000$ 7 Traffic Control % 5% 62,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 132,000$
1,455,000$
Engineering and Design % 10% 146,000$
Surveying & Staking & Geotechnical % 5% 73,000$
Construction Management/Staff % 10% 146,000$
365,000$
1,820,000$
25% 455,000$
2,275,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
28 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-3
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 670 $527 353,000$
2 Install 42" RCP FT 1,490 $588 876,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 12,330 $2.66 33,000$ 5 Crushed Miscellaneous Base SF 12,330 $4 49,000$
6 Replace Asphalt Concrete Pavement SF 12,330 $2 25,000$ 7 Traffic Control % 5% 72,000$
8 Erosion Control % 1% 15,000$
9 Moblilization/Demobilization % 10% 153,000$
1,678,000$
Engineering and Design % 10% 168,000$
Surveying & Staking & Geotechnical % 5% 84,000$
Construction Management/Staff % 10% 168,000$
420,000$
2,098,000$
20% 420,000$
2,518,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
29 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-4
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 690 $527 364,000$
2 Install 54" RCP FT 1,210 $732 886,000$
3 Install 66" RCP FT 1,450 $911 1,321,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 23,760 $2.66 63,000$ 6 Crushed Miscellaneous Base SF 23,760 $4 95,000$
7 Replace Asphalt Concrete Pavement SF 23,760 $2 48,000$ 8 Traffic Control % 5% 147,000$
9 Erosion Control % 1% 31,000$
10 Moblilization/Demobilization % 10% 312,000$
3,430,000$
Engineering and Design % 10% 343,000$
Surveying & Staking & Geotechnical % 5% 172,000$
Construction Management/Staff % 10% 343,000$
858,000$
4,288,000$
25% 1,072,000$
5,360,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
30 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-4A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,280 $2.66 30,000$ 5 Crushed Miscellaneous Base SF 11,280 $4 45,000$
6 Replace Asphalt Concrete Pavement SF 11,280 $2 23,000$ 7 Traffic Control % 5% 66,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 140,000$
1,544,000$
Engineering and Design % 10% 154,000$
Surveying & Staking & Geotechnical % 5% 77,000$
Construction Management/Staff % 10% 154,000$
385,000$
1,929,000$
25% 482,000$
2,411,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
31 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-5
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 710 $527 374,000$
2 Install 42" RCP FT 1,450 $588 853,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 12,310 $2.66 33,000$ 5 Crushed Miscellaneous Base SF 12,310 $4 49,000$
6 Replace Asphalt Concrete Pavement SF 12,310 $2 25,000$ 7 Traffic Control % 5% 72,000$
8 Erosion Control % 1% 15,000$
9 Moblilization/Demobilization % 10% 152,000$
1,675,000$
Engineering and Design % 10% 168,000$
Surveying & Staking & Geotechnical % 5% 84,000$
Construction Management/Staff % 10% 168,000$
420,000$
2,095,000$
20% 419,000$
2,514,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
32 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-6
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 810 $527 427,000$
2 Install 54" RCP FT 1,220 $732 893,000$
3 Install 66" RCP FT 1,440 $911 1,312,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 23,050 $2.66 61,000$ 6 Crushed Miscellaneous Base SF 23,050 $4 92,000$
7 Replace Asphalt Concrete Pavement SF 23,050 $2 46,000$ 8 Traffic Control % 5% 151,000$
9 Erosion Control % 1% 32,000$
10 Moblilization/Demobilization % 10% 320,000$
3,517,000$
Engineering and Design % 10% 352,000$
Surveying & Staking & Geotechnical % 5% 176,000$
Construction Management/Staff % 10% 352,000$
880,000$
4,397,000$
25% 1,099,000$
5,496,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
33 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-6A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 680 $527 358,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,390 $2.66 30,000$ 5 Crushed Miscellaneous Base SF 11,390 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,390 $2 23,000$ 7 Traffic Control % 5% 67,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 142,000$
1,558,000$
Engineering and Design % 10% 156,000$
Surveying & Staking & Geotechnical % 5% 78,000$
Construction Management/Staff % 10% 156,000$
390,000$
1,948,000$
25% 487,000$
2,435,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
34 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name G-7
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 780 $527 411,000$
2 Install 54" RCP FT 1,200 $732 878,000$
3 Install 60" RCP FT 1,460 $816 1,191,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 23,460 $2.66 62,000$ 6 Crushed Miscellaneous Base SF 23,460 $4 94,000$
7 Replace Asphalt Concrete Pavement SF 23,460 $2 47,000$ 8 Traffic Control % 5% 143,000$
9 Erosion Control % 1% 30,000$
10 Moblilization/Demobilization % 10% 304,000$
3,343,000$
Engineering and Design % 10% 334,000$
Surveying & Staking & Geotechnical % 5% 167,000$
Construction Management/Staff % 10% 334,000$
835,000$
4,178,000$
25% 1,045,000$
5,223,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
35 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name H-0
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 1,330 $1,016 1,351,000$
2 Install 78" RCP FT 1,330 $1,133 1,507,000$
3 Install 84" RCP FT 3,900 $1,264 4,930,000$
4 Manhole EA 16 $20,322 325,000$
5 Remove 42" RCP FT 420 $62 26,000$
6 Remove 66" RCP FT 730 $99 72,000$
7 Remove 72" RCP FT 3,170 $108 342,000$
8 Sawcut and Remove Existing AC Pavement SF 61,260 $2.66 163,000$ 9 Crushed Miscellaneous Base SF 61,260 $4 245,000$
10 Replace Asphalt Concrete Pavement SF 61,260 $2 123,000$ 11 Traffic Control % 5% 454,000$
12 Erosion Control % 1% 95,000$
13 Moblilization/Demobilization % 10% 963,000$
10,596,000$
Engineering and Design % 10% 1,060,000$
Surveying & Staking & Geotechnical % 5% 530,000$
Construction Management/Staff % 10% 1,060,000$
2,650,000$
13,246,000$
25% 3,312,000$
16,558,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
36 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name H-0A
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 690 $911 629,000$
2 Manhole EA 2 $20,322 41,000$
3 Remove 36" RCP FT 690 $53 37,000$
4 Sawcut and Remove Existing AC Pavement SF 5,550 $2.66 15,000$ 5 Crushed Miscellaneous Base SF 5,550 $4 22,000$
6 Replace Asphalt Concrete Pavement SF 5,550 $2 11,000$ 7 Traffic Control % 5% 38,000$
8 Erosion Control % 1% 8,000$
9 Moblilization/Demobilization % 10% 80,000$
881,000$
Engineering and Design % 10% 88,000$
Surveying & Staking & Geotechnical % 5% 44,000$
Construction Management/Staff % 10% 88,000$
220,000$
1,101,000$
25% 275,000$
1,376,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
37 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-1
Units Quantities Unit Price * Item Total
1 Install 78" RCP FT 2,520 $1,133 2,855,000$
2 Manhole EA 6 $20,322 122,000$
3 Sawcut and Remove Existing AC Pavement SF 23,000 $2.66 61,000$ 4 Crushed Miscellaneous Base SF 23,000 $4 92,000$
5 Replace Asphalt Concrete Pavement SF 23,000 $2 46,000$ 6 Traffic Control % 5% 159,000$
7 Erosion Control % 1% 33,000$
8 Moblilization/Demobilization % 10% 337,000$
3,705,000$
Engineering and Design % 10% 371,000$
Surveying & Staking & Geotechnical % 5% 185,000$
Construction Management/Staff % 10% 371,000$
927,000$
4,632,000$
20% 926,000$
5,558,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
38 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-1A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 2,330 $588 1,370,000$
3 Manhole EA 7 $20,322 142,000$
4 Sawcut and Remove Existing AC Pavement SF 17,210 $2.66 46,000$ 5 Crushed Miscellaneous Base SF 17,210 $4 69,000$
6 Replace Asphalt Concrete Pavement SF 17,210 $2 34,000$ 7 Traffic Control % 5% 100,000$
8 Erosion Control % 1% 21,000$
9 Moblilization/Demobilization % 10% 213,000$
2,343,000$
Engineering and Design % 10% 234,000$
Surveying & Staking & Geotechnical % 5% 117,000$
Construction Management/Staff % 10% 234,000$
585,000$
2,928,000$
25% 732,000$
3,660,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
39 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-1B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 800 $527 422,000$
2 Install 42" RCP FT 1,020 $588 600,000$
3 Install 54" RCP FT 1,330 $732 974,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 19,520 $2.66 52,000$ 6 Crushed Miscellaneous Base SF 19,520 $4 78,000$
7 Replace Asphalt Concrete Pavement SF 19,520 $2 39,000$ 8 Traffic Control % 5% 116,000$
9 Erosion Control % 1% 24,000$
10 Moblilization/Demobilization % 10% 247,000$
2,715,000$
Engineering and Design % 10% 272,000$
Surveying & Staking & Geotechnical % 5% 136,000$
Construction Management/Staff % 10% 272,000$
680,000$
3,395,000$
20% 679,000$
4,074,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
40 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-1C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 1,160 $588 682,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,340 $2.66 28,000$ 5 Crushed Miscellaneous Base SF 10,340 $4 41,000$
6 Replace Asphalt Concrete Pavement SF 10,340 $2 21,000$ 7 Traffic Control % 5% 61,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 130,000$
1,426,000$
Engineering and Design % 10% 143,000$
Surveying & Staking & Geotechnical % 5% 71,000$
Construction Management/Staff % 10% 143,000$
357,000$
1,783,000$
20% 357,000$
2,140,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
41 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-2
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 3,570 $911 3,252,000$
2 Install 72" RCP FT 560 $1,016 569,000$
3 Manhole EA 10 $20,322 203,000$
4 Remove 24" RCP FT 400 $35 14,000$
5 Remove 30" RCP FT 340 $44 15,000$
6 Sawcut and Remove Existing AC Pavement SF 33,520 $2.66 89,000$ 7 Crushed Miscellaneous Base SF 33,520 $4 134,000$
8 Replace Asphalt Concrete Pavement SF 33,520 $2 67,000$ 9 Traffic Control % 5% 217,000$
10 Erosion Control % 1% 46,000$
11 Moblilization/Demobilization % 10% 461,000$
5,067,000$
Engineering and Design % 10% 507,000$
Surveying & Staking & Geotechnical % 5% 253,000$
Construction Management/Staff % 10% 507,000$
1,267,000$
6,334,000$
25% 1,584,000$
7,918,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
42 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-2A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 650 $527 343,000$
2 Install 42" RCP FT 1,150 $588 676,000$
3 Install 60" RCP FT 200 $816 163,000$
4 Manhole EA 5 $20,322 102,000$
5 Sawcut and Remove Existing AC Pavement SF 11,730 $2.66 31,000$ 6 Crushed Miscellaneous Base SF 11,730 $4 47,000$
7 Replace Asphalt Concrete Pavement SF 11,730 $2 23,000$ 8 Traffic Control % 5% 69,000$
9 Erosion Control % 1% 15,000$
10 Moblilization/Demobilization % 10% 147,000$
1,616,000$
Engineering and Design % 10% 162,000$
Surveying & Staking & Geotechnical % 5% 81,000$
Construction Management/Staff % 10% 162,000$
405,000$
2,021,000$
20% 404,000$
2,425,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
43 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-3
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,320 $732 966,000$
2 Install 66" RCP FT 1,310 $911 1,193,000$
3 Install 72" RCP FT 930 $1,016 945,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 27,670 $2.66 74,000$ 6 Crushed Miscellaneous Base SF 27,670 $4 111,000$
7 Replace Asphalt Concrete Pavement SF 27,670 $2 55,000$ 8 Traffic Control % 5% 176,000$
9 Erosion Control % 1% 37,000$
10 Moblilization/Demobilization % 10% 374,000$
4,114,000$
Engineering and Design % 10% 411,000$
Surveying & Staking & Geotechnical % 5% 206,000$
Construction Management/Staff % 10% 411,000$
1,028,000$
5,142,000$
25% 1,286,000$
6,428,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
44 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-3A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 490 $527 258,000$
2 Install 42" RCP FT 1,350 $588 794,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,550 $2.66 28,000$ 5 Crushed Miscellaneous Base SF 10,550 $4 42,000$
6 Replace Asphalt Concrete Pavement SF 10,550 $2 21,000$ 7 Traffic Control % 5% 62,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 132,000$
1,452,000$
Engineering and Design % 10% 145,000$
Surveying & Staking & Geotechnical % 5% 73,000$
Construction Management/Staff % 10% 145,000$
363,000$
1,815,000$
20% 363,000$
2,178,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
45 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-4
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 1,140 $656 748,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 7,320 $2.66 19,000$ 4 Crushed Miscellaneous Base SF 7,320 $4 29,000$
5 Replace Asphalt Concrete Pavement SF 7,320 $2 15,000$ 6 Traffic Control % 5% 44,000$
7 Erosion Control % 1% 9,000$
8 Moblilization/Demobilization % 10% 93,000$
1,018,000$
Engineering and Design % 10% 102,000$
Surveying & Staking & Geotechnical % 5% 51,000$
Construction Management/Staff % 10% 102,000$
255,000$
1,273,000$
20% 255,000$
1,528,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
46 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-4A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 580 $527 306,000$
2 Install 42" RCP FT 1,330 $588 782,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,910 $2.66 29,000$ 5 Crushed Miscellaneous Base SF 10,910 $4 44,000$
6 Replace Asphalt Concrete Pavement SF 10,910 $2 22,000$ 7 Traffic Control % 5% 64,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 136,000$
1,498,000$
Engineering and Design % 10% 150,000$
Surveying & Staking & Geotechnical % 5% 75,000$
Construction Management/Staff % 10% 150,000$
375,000$
1,873,000$
20% 375,000$
2,248,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
47 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name J-4B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 600 $527 316,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,960 $2.66 29,000$ 5 Crushed Miscellaneous Base SF 10,960 $4 44,000$
6 Replace Asphalt Concrete Pavement SF 10,960 $2 22,000$ 7 Traffic Control % 5% 64,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 137,000$
1,504,000$
Engineering and Design % 10% 150,000$
Surveying & Staking & Geotechnical % 5% 75,000$
Construction Management/Staff % 10% 150,000$
375,000$
1,879,000$
20% 376,000$
2,255,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
48 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-0
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,700 $816 1,387,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 42" RCP FT 910 $62 56,000$
4 Remove 48" RCP FT 650 $71 46,000$
5 Sawcut and Remove Existing AC Pavement SF 12,750 $2.66 34,000$ 6 Crushed Miscellaneous Base SF 12,750 $4 51,000$
7 Replace Asphalt Concrete Pavement SF 12,750 $2 26,000$ 8 Traffic Control % 5% 84,000$
9 Erosion Control % 1% 18,000$
10 Moblilization/Demobilization % 10% 178,000$
1,961,000$
Engineering and Design % 10% 196,000$
Surveying & Staking & Geotechnical % 5% 98,000$
Construction Management/Staff % 10% 196,000$
490,000$
2,451,000$
25% 613,000$
3,064,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
49 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-1
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 870 $816 710,000$
2 Install 6' x 4' RCB FT 250 $1,323 331,000$
3 Manhole EA 3 $20,322 61,000$
4 Remove 48" RCP FT 840 $71 60,000$
5 Sawcut and Remove Existing AC Pavement SF 8,680 $2.66 23,000$ 6 Crushed Miscellaneous Base SF 8,680 $4 35,000$
7 Replace Asphalt Concrete Pavement SF 8,680 $2 17,000$ 8 Traffic Control % 5% 62,000$
9 Erosion Control % 1% 13,000$
10 Moblilization/Demobilization % 10% 131,000$
1,443,000$
Engineering and Design % 10% 144,000$
Surveying & Staking & Geotechnical % 5% 72,000$
Construction Management/Staff % 10% 144,000$
360,000$
1,803,000$
25% 451,000$
2,254,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
50 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-1A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 1,240 $588 729,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,810 $2.66 29,000$ 5 Crushed Miscellaneous Base SF 10,810 $4 43,000$
6 Replace Asphalt Concrete Pavement SF 10,810 $2 22,000$ 7 Traffic Control % 5% 64,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 135,000$
1,485,000$
Engineering and Design % 10% 149,000$
Surveying & Staking & Geotechnical % 5% 74,000$
Construction Management/Staff % 10% 149,000$
372,000$
1,857,000$
20% 371,000$
2,228,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
51 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-2
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 1,090 $656 715,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 7,000 $2.66 19,000$ 4 Crushed Miscellaneous Base SF 7,000 $4 28,000$
5 Replace Asphalt Concrete Pavement SF 7,000 $2 14,000$ 6 Traffic Control % 5% 42,000$
7 Erosion Control % 1% 9,000$
8 Moblilization/Demobilization % 10% 89,000$
977,000$
Engineering and Design % 10% 98,000$
Surveying & Staking & Geotechnical % 5% 49,000$
Construction Management/Staff % 10% 98,000$
245,000$
1,222,000$
25% 306,000$
1,528,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
52 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-2A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 550 $527 290,000$
2 Install 42" RCP FT 1,150 $588 676,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 9,690 $2.66 26,000$ 5 Crushed Miscellaneous Base SF 9,690 $4 39,000$
6 Replace Asphalt Concrete Pavement SF 9,690 $2 19,000$ 7 Traffic Control % 5% 57,000$
8 Erosion Control % 1% 12,000$
9 Moblilization/Demobilization % 10% 120,000$
1,320,000$
Engineering and Design % 10% 132,000$
Surveying & Staking & Geotechnical % 5% 66,000$
Construction Management/Staff % 10% 132,000$
330,000$
1,650,000$
20% 330,000$
1,980,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
53 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-3
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 1,150 $656 754,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 7,380 $2.66 20,000$ 4 Crushed Miscellaneous Base SF 7,380 $4 30,000$
5 Replace Asphalt Concrete Pavement SF 7,380 $2 15,000$ 6 Traffic Control % 5% 44,000$
7 Erosion Control % 1% 9,000$
8 Moblilization/Demobilization % 10% 93,000$
1,026,000$
Engineering and Design % 10% 103,000$
Surveying & Staking & Geotechnical % 5% 51,000$
Construction Management/Staff % 10% 103,000$
257,000$
1,283,000$
25% 321,000$
1,604,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
54 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-3A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 580 $527 306,000$
2 Install 42" RCP FT 1,460 $588 858,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,680 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,680 $4 47,000$
6 Replace Asphalt Concrete Pavement SF 11,680 $2 23,000$ 7 Traffic Control % 5% 68,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 145,000$
1,594,000$
Engineering and Design % 10% 159,000$
Surveying & Staking & Geotechnical % 5% 80,000$
Construction Management/Staff % 10% 159,000$
398,000$
1,992,000$
25% 498,000$
2,490,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
55 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-4
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 700 $527 369,000$
2 Manhole EA 2 $20,322 41,000$
3 Sawcut and Remove Existing AC Pavement SF 3,740 $2.66 10,000$ 4 Crushed Miscellaneous Base SF 3,740 $4 15,000$
5 Replace Asphalt Concrete Pavement SF 3,740 $2 7,000$
6 Traffic Control % 5% 22,000$
7 Erosion Control % 1% 5,000$
8 Moblilization/Demobilization % 10% 47,000$
516,000$
Engineering and Design % 10% 51,600$
Surveying & Staking & Geotechnical % 5% 26,000$
Construction Management/Staff % 10% 52,000$
129,600$
645,600$
20% 129,000$
774,600$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
56 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5-A
Units Quantities Unit Price * Item Total
1 Install Double 14' x 6' RCB FT 1,360 $16,722 22,742,000$ 2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 40,800 $2.66 109,000$ 4 Crushed Miscellaneous Base SF 40,800 $4 163,000$
5 Replace Asphalt Concrete Pavement SF 40,800 $2 82,000$ 6 Traffic Control % 5% 1,158,000$
7 Erosion Control % 1% 243,000$
8 Moblilization/Demobilization % 10% 2,456,000$
27,014,000$
Engineering and Design % 10% 2,701,000$
Surveying & Staking & Geotechnical % 5% 1,351,000$
Construction Management/Staff % 10% 2,701,000$
6,753,000$
33,767,000$
25% 8,442,000$
42,209,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
57 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5-B
Units Quantities Unit Price * Item Total
1 Install 14' x 8' RCB FT 1,880 $8,361 15,719,000$
2 Install Double 14' x 6' RCB FT 1,870 $16,722 31,270,000$ 3 Manhole EA 9 $20,322 183,000$
4 Sawcut and Remove Existing AC Pavement SF 86,180 $2.66 229,000$ 5 Crushed Miscellaneous Base SF 86,180 $4 345,000$
6 Replace Asphalt Concrete Pavement SF 86,180 $2 172,000$ 7 Traffic Control % 5% 2,396,000$
8 Erosion Control % 1% 503,000$
9 Moblilization/Demobilization % 10% 5,082,000$
55,899,000$
Engineering and Design % 10% 5,590,000$
Surveying & Staking & Geotechnical % 5% 2,795,000$
Construction Management/Staff % 10% 5,590,000$
13,975,000$
69,874,000$
25% 17,469,000$
87,343,000$
+ Contingency increased to 25% due to 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
58 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5-C
Units Quantities Unit Price * Item Total
1 Install 96" RCP FT 3,760 $1,572 5,911,000$
2 Manhole EA 9 $20,322 183,000$
3 Sawcut and Remove Existing AC Pavement SF 40,270 $2.66 107,000$ 4 Crushed Miscellaneous Base SF 40,270 $4 161,000$
5 Replace Asphalt Concrete Pavement SF 40,270 $2 81,000$ 6 Traffic Control % 5% 322,000$
7 Erosion Control % 1% 68,000$
8 Moblilization/Demobilization % 10% 683,000$
7,516,000$
Engineering and Design % 10% 752,000$
Surveying & Staking & Geotechnical % 5% 376,000$
Construction Management/Staff % 10% 752,000$
1,880,000$
9,396,000$
20% 1,879,000$
11,275,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
59 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5-D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 670 $527 353,000$
2 Install 42" RCP FT 1,310 $588 770,000$
3 Install 54" RCP FT 3,180 $732 2,328,000$
4 Install 60" RCP FT 2,010 $816 1,640,000$
5 Manhole EA 18 $20,322 366,000$
6 Sawcut and Remove Existing AC Pavement SF 48,560 $2.66 129,000$ 7 Crushed Miscellaneous Base SF 48,560 $4 194,000$
8 Replace Asphalt Concrete Pavement SF 48,560 $2 97,000$ 9 Traffic Control % 5% 294,000$
10 Erosion Control % 1% 62,000$
11 Moblilization/Demobilization % 10% 623,000$
6,856,000$
Engineering and Design % 10% 686,000$
Surveying & Staking & Geotechnical % 5% 343,000$
Construction Management/Staff % 10% 686,000$
1,715,000$
8,571,000$
25% 2,143,000$
10,714,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
60 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5-E
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 700 $527 369,000$
2 Manhole EA 2 $20,322 41,000$
3 Sawcut and Remove Existing AC Pavement SF 3,740 $2.66 10,000$ 4 Crushed Miscellaneous Base SF 3,740 $4 15,000$
5 Replace Asphalt Concrete Pavement SF 3,740 $2 7,000$
6 Traffic Control % 5% 22,000$
7 Erosion Control % 1% 5,000$
8 Moblilization/Demobilization % 10% 47,000$
516,000$
Engineering and Design % 10% 51,600$
Surveying & Staking & Geotechnical % 5% 26,000$
Construction Management/Staff % 10% 52,000$
129,600$
645,600$
25% 161,000$
806,600$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
61 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 460 $527 242,000$
2 Install 42" RCP FT 1,400 $588 823,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 10,680 $2.66 28,000$ 5 Crushed Miscellaneous Base SF 10,680 $4 43,000$
6 Replace Asphalt Concrete Pavement SF 10,680 $2 21,000$ 7 Traffic Control % 5% 63,000$
8 Erosion Control % 1% 13,000$
9 Moblilization/Demobilization % 10% 134,000$
1,469,000$
Engineering and Design % 10% 147,000$
Surveying & Staking & Geotechnical % 5% 73,000$
Construction Management/Staff % 10% 147,000$
367,000$
1,836,000$
25% 459,000$
2,295,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
62 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5B
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 1,330 $911 1,212,000$
2 Install 72" RCP FT 4,130 $1,016 4,196,000$
3 Install 78" RCP FT 1,330 $1,133 1,507,000$
4 Manhole EA 17 $20,322 345,000$
5 Sawcut and Remove Existing AC Pavement SF 58,000 $2.66 154,000$ 6 Crushed Miscellaneous Base SF 58,000 $4 232,000$
7 Replace Asphalt Concrete Pavement SF 58,000 $2 116,000$ 8 Traffic Control % 5% 388,000$
9 Erosion Control % 1% 82,000$
10 Moblilization/Demobilization % 10% 823,000$
9,055,000$
Engineering and Design % 10% 906,000$
Surveying & Staking & Geotechnical % 5% 453,000$
Construction Management/Staff % 10% 906,000$
2,265,000$
11,320,000$
20% 2,264,000$
13,584,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
63 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5B-A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 340 $527 179,000$
2 Manhole EA 1 $20,322 20,000$
3 Sawcut and Remove Existing AC Pavement SF 1,820 $2.66 5,000$ 4 Crushed Miscellaneous Base SF 1,820 $4 7,000$
5 Replace Asphalt Concrete Pavement SF 1,820 $2 4,000$
6 Traffic Control % 5% 11,000$
7 Erosion Control % 1% 2,000$
8 Moblilization/Demobilization % 10% 23,000$
251,000$
Engineering and Design % 10% 25,100$
Surveying & Staking & Geotechnical % 5% 13,000$
Construction Management/Staff % 10% 25,000$
63,100$
314,100$
20% 63,000$
377,100$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
64 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5B-B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 690 $527 364,000$
2 Install 42" RCP FT 1,350 $588 794,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,620 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,620 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,620 $2 23,000$ 7 Traffic Control % 5% 68,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 144,000$
1,586,000$
Engineering and Design % 10% 159,000$
Surveying & Staking & Geotechnical % 5% 79,000$
Construction Management/Staff % 10% 159,000$
397,000$
1,983,000$
20% 397,000$
2,380,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
65 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5B-C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 670 $527 353,000$
2 Install 42" RCP FT 1,350 $588 794,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,510 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,510 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,510 $2 23,000$ 7 Traffic Control % 5% 67,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 143,000$
1,573,000$
Engineering and Design % 10% 157,000$
Surveying & Staking & Geotechnical % 5% 79,000$
Construction Management/Staff % 10% 157,000$
393,000$
1,966,000$
20% 393,000$
2,359,000$
* All unit prices reflect 2024 costs.

Item No. Item Description Project Total

CONTINGENCY

TOTAL PROJECT

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
66 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5B-D 100
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 730 $527 385,000$
2 Install 42" RCP FT 1,330 $588 782,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,710 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,710 $4 47,000$
6 Replace Asphalt Concrete Pavement SF 11,710 $2 23,000$ 7 Traffic Control % 5% 69,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 145,000$
1,598,000$
Engineering and Design % 10% 160,000$
Surveying & Staking & Geotechnical % 5% 80,000$
Construction Management/Staff % 10% 160,000$
400,000$
1,998,000$
20% 400,000$
2,398,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
67 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5B-E
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 790 $527 416,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,330 $656 872,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 20,510 $2.66 55,000$ 6 Crushed Miscellaneous Base SF 20,510 $4 82,000$
7 Replace Asphalt Concrete Pavement SF 20,510 $2 41,000$ 8 Traffic Control % 5% 121,000$
9 Erosion Control % 1% 25,000$
10 Moblilization/Demobilization % 10% 257,000$
2,828,000$
Engineering and Design % 10% 283,000$
Surveying & Staking & Geotechnical % 5% 141,000$
Construction Management/Staff % 10% 283,000$
707,000$
3,535,000$
25% 884,000$
4,419,000$
+ Contingency increased to 25% due to major highway and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
68 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 350 $527 184,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,340 $656 879,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 18,220 $2.66 48,000$ 6 Crushed Miscellaneous Base SF 18,220 $4 73,000$
7 Replace Asphalt Concrete Pavement SF 18,220 $2 36,000$ 8 Traffic Control % 5% 108,000$
9 Erosion Control % 1% 23,000$
10 Moblilization/Demobilization % 10% 229,000$
2,519,000$
Engineering and Design % 10% 252,000$
Surveying & Staking & Geotechnical % 5% 126,000$
Construction Management/Staff % 10% 252,000$
630,000$
3,149,000$
25% 787,000$
3,936,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
69 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 810 $527 427,000$
2 Manhole EA 2 $20,322 41,000$
3 Sawcut and Remove Existing AC Pavement SF 4,320 $2.66 11,000$ 4 Crushed Miscellaneous Base SF 4,320 $4 17,000$
5 Replace Asphalt Concrete Pavement SF 4,320 $2 9,000$
6 Traffic Control % 5% 25,000$
7 Erosion Control % 1% 5,000$
8 Moblilization/Demobilization % 10% 54,000$
589,000$
Engineering and Design % 10% 58,900$
Surveying & Staking & Geotechnical % 5% 29,000$
Construction Management/Staff % 10% 59,000$
146,900$
735,900$
20% 147,000$
882,900$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
70 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,320 $816 1,077,000$
2 Install 66" RCP FT 1,330 $911 1,212,000$
3 Install 72" RCP FT 5,480 $1,016 5,568,000$
4 Install 78" RCP FT 5,480 $1,133 6,209,000$
5 Manhole EA 34 $20,322 691,000$
6 Sawcut and Remove Existing AC Pavement SF 110,270 $2.66 293,000$ 7 Crushed Miscellaneous Base SF 110,270 $4 441,000$
8 Replace Asphalt Concrete Pavement SF 110,270 $2 221,000$ 9 Traffic Control % 5% 786,000$
10 Erosion Control % 1% 165,000$
11 Moblilization/Demobilization % 10% 1,666,000$
18,329,000$
Engineering and Design % 10% 1,833,000$
Surveying & Staking & Geotechnical % 5% 916,000$
Construction Management/Staff % 10% 1,833,000$
4,582,000$
22,911,000$
20% 4,582,000$
27,493,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
71 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E-A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 520 $527 274,000$
2 Install 42" RCP FT 820 $588 482,000$
3 Manhole EA 3 $20,322 61,000$
4 Sawcut and Remove Existing AC Pavement SF 7,600 $2.66 20,000$ 5 Crushed Miscellaneous Base SF 7,600 $4 30,000$
6 Replace Asphalt Concrete Pavement SF 7,600 $2 15,000$ 7 Traffic Control % 5% 44,000$
8 Erosion Control % 1% 9,000$
9 Moblilization/Demobilization % 10% 94,000$
1,029,000$
Engineering and Design % 10% 103,000$
Surveying & Staking & Geotechnical % 5% 51,000$
Construction Management/Staff % 10% 103,000$
257,000$
1,286,000$
20% 257,000$
1,543,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
72 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E-B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 500 $527 264,000$
2 Install 42" RCP FT 1,200 $588 706,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 9,720 $2.66 26,000$ 5 Crushed Miscellaneous Base SF 9,720 $4 39,000$
6 Replace Asphalt Concrete Pavement SF 9,720 $2 19,000$ 7 Traffic Control % 5% 57,000$
8 Erosion Control % 1% 12,000$
9 Moblilization/Demobilization % 10% 120,000$
1,324,000$
Engineering and Design % 10% 132,000$
Surveying & Staking & Geotechnical % 5% 66,000$
Construction Management/Staff % 10% 132,000$
330,000$
1,654,000$
20% 331,000$
1,985,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
73 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E-C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 490 $527 258,000$
2 Install 42" RCP FT 1,180 $588 694,000$
3 Manhole EA 4 $20,322 81,000$
4 Remove 36" RCP FT 70 $53 4,000$
5 Sawcut and Remove Existing AC Pavement SF 9,550 $2.66 25,000$ 6 Crushed Miscellaneous Base SF 9,550 $4 38,000$
7 Replace Asphalt Concrete Pavement SF 9,550 $2 19,000$ 8 Traffic Control % 5% 56,000$
9 Erosion Control % 1% 12,000$
10 Moblilization/Demobilization % 10% 119,000$
1,306,000$
Engineering and Design % 10% 131,000$
Surveying & Staking & Geotechnical % 5% 65,000$
Construction Management/Staff % 10% 131,000$
327,000$
1,633,000$
20% 327,000$
1,960,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
74 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E-D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 590 $527 311,000$
2 Install 42" RCP FT 1,070 $588 629,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 9,440 $2.66 25,000$ 5 Crushed Miscellaneous Base SF 9,440 $4 38,000$
6 Replace Asphalt Concrete Pavement SF 9,440 $2 19,000$ 7 Traffic Control % 5% 55,000$
8 Erosion Control % 1% 12,000$
9 Moblilization/Demobilization % 10% 117,000$
1,287,000$
Engineering and Design % 10% 129,000$
Surveying & Staking & Geotechnical % 5% 64,000$
Construction Management/Staff % 10% 129,000$
322,000$
1,609,000$
20% 322,000$
1,931,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
75 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E-E
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 640 $527 337,000$
2 Install 42" RCP FT 1,030 $588 606,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 9,470 $2.66 25,000$ 5 Crushed Miscellaneous Base SF 9,470 $4 38,000$
6 Replace Asphalt Concrete Pavement SF 9,470 $2 19,000$ 7 Traffic Control % 5% 55,000$
8 Erosion Control % 1% 12,000$
9 Moblilization/Demobilization % 10% 117,000$
1,290,000$
Engineering and Design % 10% 129,000$
Surveying & Staking & Geotechnical % 5% 65,000$
Construction Management/Staff % 10% 129,000$
323,000$
1,613,000$
20% 323,000$
1,936,000$
* All unit prices reflect 2024 costs.

Item No. Item Description Project Total

CONTINGENCY

TOTAL PROJECT

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
76 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5E-F
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 650 $527 343,000$
2 Install 42" RCP FT 1,000 $588 588,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 9,350 $2.66 25,000$ 5 Crushed Miscellaneous Base SF 9,350 $4 37,000$
6 Replace Asphalt Concrete Pavement SF 9,350 $2 19,000$ 7 Traffic Control % 5% 55,000$
8 Erosion Control % 1% 11,000$
9 Moblilization/Demobilization % 10% 116,000$
1,275,000$
Engineering and Design % 10% 128,000$
Surveying & Staking & Geotechnical % 5% 64,000$
Construction Management/Staff % 10% 128,000$
320,000$
1,595,000$
20% 319,000$
1,914,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
77 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5F
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 350 $527 184,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,350 $656 886,000$
4 Install 60" RCP FT 1,140 $816 930,000$
5 Install 66" RCP FT 1,520 $911 1,385,000$
6 Manhole EA 14 $20,322 285,000$
7 Sawcut and Remove Existing AC Pavement SF 39,320 $2.66 105,000$ 8 Crushed Miscellaneous Base SF 39,320 $4 157,000$
9 Replace Asphalt Concrete Pavement SF 39,320 $2 79,000$ 10 Traffic Control % 5% 239,000$
11 Erosion Control % 1% 50,000$
12 Moblilization/Demobilization % 10% 508,000$
5,584,000$
Engineering and Design % 10% 558,000$
Surveying & Staking & Geotechnical % 5% 279,000$
Construction Management/Staff % 10% 558,000$
1,395,000$
6,979,000$
25% 1,745,000$
8,724,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
78 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5F-A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 360 $527 190,000$
2 Install 42" RCP FT 1,330 $588 782,000$
3 Install 48" RCP FT 1,320 $656 866,000$
4 Install 54" RCP FT 1,330 $732 974,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 27,460 $2.66 73,000$ 7 Crushed Miscellaneous Base SF 27,460 $4 110,000$
8 Replace Asphalt Concrete Pavement SF 27,460 $2 55,000$ 9 Traffic Control % 5% 164,000$
10 Erosion Control % 1% 34,000$
11 Moblilization/Demobilization % 10% 347,000$
3,819,000$
Engineering and Design % 10% 382,000$
Surveying & Staking & Geotechnical % 5% 191,000$
Construction Management/Staff % 10% 382,000$
955,000$
4,774,000$
25% 1,194,000$
5,968,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
79 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5G
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,340 $732 981,000$
2 Install 66" RCP FT 2,650 $911 2,414,000$
3 Manhole EA 10 $20,322 203,000$
4 Sawcut and Remove Existing AC Pavement SF 30,530 $2.66 81,000$ 5 Crushed Miscellaneous Base SF 30,530 $4 122,000$
6 Replace Asphalt Concrete Pavement SF 30,530 $2 61,000$ 7 Traffic Control % 5% 193,000$
8 Erosion Control % 1% 41,000$
9 Moblilization/Demobilization % 10% 410,000$
4,506,000$
Engineering and Design % 10% 451,000$
Surveying & Staking & Geotechnical % 5% 225,000$
Construction Management/Staff % 10% 451,000$
1,127,000$
5,633,000$
25% 1,408,000$
7,041,000$
+ Contingency increased to 25% due to major highway and 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
80 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5G-A
Units Quantities Unit Price * Item Total
1 Install 42" RCP FT 1,150 $588 676,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 6,760 $2.66 18,000$ 4 Crushed Miscellaneous Base SF 6,760 $4 27,000$
5 Replace Asphalt Concrete Pavement SF 6,760 $2 14,000$ 6 Traffic Control % 5% 40,000$
7 Erosion Control % 1% 8,000$
8 Moblilization/Demobilization % 10% 84,000$
928,000$
Engineering and Design % 10% 93,000$
Surveying & Staking & Geotechnical % 5% 46,000$
Construction Management/Staff % 10% 93,000$
232,000$
1,160,000$
25% 290,000$
1,450,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
81 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5G-B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,310 $527 690,000$
2 Install 42" RCP FT 750 $588 441,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,400 $2.66 30,000$ 5 Crushed Miscellaneous Base SF 11,400 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,400 $2 23,000$ 7 Traffic Control % 5% 67,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 141,000$
1,554,000$
Engineering and Design % 10% 155,000$
Surveying & Staking & Geotechnical % 5% 78,000$
Construction Management/Staff % 10% 155,000$
388,000$
1,942,000$
25% 486,000$
2,428,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
82 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5G-C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 730 $527 385,000$
2 Install 42" RCP FT 1,310 $588 770,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,590 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,590 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,590 $2 23,000$ 7 Traffic Control % 5% 68,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 144,000$
1,583,000$
Engineering and Design % 10% 158,000$
Surveying & Staking & Geotechnical % 5% 79,000$
Construction Management/Staff % 10% 158,000$
395,000$
1,978,000$
25% 495,000$
2,473,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
83 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-5H
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 350 $527 184,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,340 $656 879,000$
4 Install 54" RCP FT 1,150 $732 842,000$
5 Install 72" RCP FT 2,830 $1,016 2,875,000$
6 Manhole EA 17 $20,322 345,000$
7 Sawcut and Remove Existing AC Pavement SF 50,520 $2.66 134,000$ 8 Crushed Miscellaneous Base SF 50,520 $4 202,000$
9 Replace Asphalt Concrete Pavement SF 50,520 $2 101,000$ 10 Traffic Control % 5% 317,000$
11 Erosion Control % 1% 67,000$
12 Moblilization/Demobilization % 10% 672,000$
7,394,000$
Engineering and Design % 10% 739,000$
Surveying & Staking & Geotechnical % 5% 370,000$
Construction Management/Staff % 10% 739,000$
1,848,000$
9,242,000$
25% 2,311,000$
11,553,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
84 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-6A
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 2,630 $1,016 2,672,000$
2 Install 78" RCP FT 1,380 $1,133 1,564,000$
3 Manhole EA 10 $20,322 203,000$
4 Sawcut and Remove Existing AC Pavement SF 35,170 $2.66 94,000$ 5 Crushed Miscellaneous Base SF 35,170 $4 141,000$
6 Replace Asphalt Concrete Pavement SF 35,170 $2 70,000$ 7 Traffic Control % 5% 237,000$
8 Erosion Control % 1% 50,000$
9 Moblilization/Demobilization % 10% 503,000$
5,534,000$
Engineering and Design % 10% 553,000$
Surveying & Staking & Geotechnical % 5% 277,000$
Construction Management/Staff % 10% 553,000$
1,383,000$
6,917,000$
20% 1,383,000$
8,300,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
85 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-6B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 340 $527 179,000$
2 Install 42" RCP FT 1,370 $588 806,000$
3 Install 48" RCP FT 1,290 $656 846,000$
4 Install 66" RCP FT 2,650 $911 2,414,000$
5 Manhole EA 14 $20,322 285,000$
6 Sawcut and Remove Existing AC Pavement SF 40,890 $2.66 109,000$ 7 Crushed Miscellaneous Base SF 40,890 $4 164,000$
8 Replace Asphalt Concrete Pavement SF 40,890 $2 82,000$ 9 Traffic Control % 5% 244,000$
10 Erosion Control % 1% 51,000$
11 Moblilization/Demobilization % 10% 518,000$
5,698,000$
Engineering and Design % 10% 570,000$
Surveying & Staking & Geotechnical % 5% 285,000$
Construction Management/Staff % 10% 570,000$
1,425,000$
7,123,000$
25% 1,781,000$
8,904,000$
+ Contingency increased to 25% due to 12' water main and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
86 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-6C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 320 $527 169,000$
2 Install 42" RCP FT 1,650 $588 970,000$
3 Install 48" RCP FT 1,310 $656 859,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 19,810 $2.66 53,000$ 6 Crushed Miscellaneous Base SF 19,810 $4 79,000$
7 Replace Asphalt Concrete Pavement SF 19,810 $2 40,000$ 8 Traffic Control % 5% 117,000$
9 Erosion Control % 1% 25,000$
10 Moblilization/Demobilization % 10% 248,000$
2,723,000$
Engineering and Design % 10% 272,000$
Surveying & Staking & Geotechnical % 5% 136,000$
Construction Management/Staff % 10% 272,000$
680,000$
3,403,000$
25% 851,000$
4,254,000$
+ Contingency increased to 25% due to 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
87 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-6D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 340 $527 179,000$
2 Install 42" RCP FT 1,380 $588 811,000$
3 Install 48" RCP FT 1,280 $656 840,000$
4 Install 54" RCP FT 1,380 $732 1,010,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 27,740 $2.66 74,000$ 7 Crushed Miscellaneous Base SF 27,740 $4 111,000$
8 Replace Asphalt Concrete Pavement SF 27,740 $2 55,000$ 9 Traffic Control % 5% 165,000$
10 Erosion Control % 1% 35,000$
11 Moblilization/Demobilization % 10% 350,000$
3,854,000$
Engineering and Design % 10% 385,000$
Surveying & Staking & Geotechnical % 5% 193,000$
Construction Management/Staff % 10% 385,000$
963,000$
4,817,000$
25% 1,204,000$
6,021,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
88 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-7A
Units Quantities Unit Price * Item Total
1 Install 84" RCP FT 2,680 $1,264 3,388,000$
2 Install 96" RCP FT 1,250 $1,572 1,965,000$
3 Manhole EA 10 $20,322 203,000$
4 Sawcut and Remove Existing AC Pavement SF 39,350 $2.66 105,000$ 5 Crushed Miscellaneous Base SF 39,350 $4 157,000$
6 Replace Asphalt Concrete Pavement SF 39,350 $2 79,000$ 7 Traffic Control % 5% 295,000$
8 Erosion Control % 1% 62,000$
9 Moblilization/Demobilization % 10% 625,000$
6,879,000$
Engineering and Design % 10% 688,000$
Surveying & Staking & Geotechnical % 5% 344,000$
Construction Management/Staff % 10% 688,000$
1,720,000$
8,599,000$
25% 2,150,000$
10,749,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
89 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-7B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 400 $527 211,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,340 $656 879,000$
4 Install 72" RCP FT 2,660 $1,016 2,703,000$
5 Manhole EA 14 $20,322 285,000$
6 Sawcut and Remove Existing AC Pavement SF 41,320 $2.66 110,000$ 7 Crushed Miscellaneous Base SF 41,320 $4 165,000$
8 Replace Asphalt Concrete Pavement SF 41,320 $2 83,000$ 9 Traffic Control % 5% 261,000$
10 Erosion Control % 1% 55,000$
11 Moblilization/Demobilization % 10% 553,000$
6,081,000$
Engineering and Design % 10% 608,000$
Surveying & Staking & Geotechnical % 5% 304,000$
Construction Management/Staff % 10% 608,000$
1,520,000$
7,601,000$
25% 1,900,000$
9,501,000$
+ Contingency increased to 25% due to major highway, 12' water main conflict, and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
90 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-7C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 640 $527 337,000$
2 Install 42" RCP FT 1,380 $588 811,000$
3 Install 54" RCP FT 1,370 $732 1,003,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 21,060 $2.66 56,000$ 6 Crushed Miscellaneous Base SF 21,060 $4 84,000$
7 Replace Asphalt Concrete Pavement SF 21,060 $2 42,000$ 8 Traffic Control % 5% 125,000$
9 Erosion Control % 1% 26,000$
10 Moblilization/Demobilization % 10% 265,000$
2,912,000$
Engineering and Design % 10% 291,000$
Surveying & Staking & Geotechnical % 5% 146,000$
Construction Management/Staff % 10% 291,000$
728,000$
3,640,000$
25% 910,000$
4,550,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
91 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-7D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 1,450 $588 853,000$
3 Install 54" RCP FT 1,400 $732 1,025,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 21,790 $2.66 58,000$ 6 Crushed Miscellaneous Base SF 21,790 $4 87,000$
7 Replace Asphalt Concrete Pavement SF 21,790 $2 44,000$ 8 Traffic Control % 5% 130,000$
9 Erosion Control % 1% 27,000$
10 Moblilization/Demobilization % 10% 276,000$
3,031,000$
Engineering and Design % 10% 303,000$
Surveying & Staking & Geotechnical % 5% 152,000$
Construction Management/Staff % 10% 303,000$
758,000$
3,789,000$
25% 947,000$
4,736,000$
+ Contingency increased to 25% due to 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
92 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name M-7E
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 340 $527 179,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,350 $656 886,000$
4 Install 54" RCP FT 1,400 $732 1,025,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 27,980 $2.66 74,000$ 7 Crushed Miscellaneous Base SF 27,980 $4 112,000$
8 Replace Asphalt Concrete Pavement SF 27,980 $2 56,000$ 9 Traffic Control % 5% 167,000$
10 Erosion Control % 1% 35,000$
11 Moblilization/Demobilization % 10% 353,000$
3,887,000$
Engineering and Design % 10% 389,000$
Surveying & Staking & Geotechnical % 5% 194,000$
Construction Management/Staff % 10% 389,000$
972,000$
4,859,000$
25% 1,215,000$
6,074,000$
+ Contingency increased to 25% due to 12' water main conflict and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
93 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-0
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,090 $732 798,000$
2 Install 60" RCP FT 200 $816 163,000$
3 Manhole EA 3 $20,322 61,000$
4 Sawcut and Remove Existing AC Pavement SF 9,090 $2.66 24,000$ 5 Crushed Miscellaneous Base SF 9,090 $4 36,000$
6 Replace Asphalt Concrete Pavement SF 9,090 $2 18,000$ 7 Traffic Control % 5% 55,000$
8 Erosion Control % 1% 12,000$
9 Moblilization/Demobilization % 10% 117,000$
1,284,000$
Engineering and Design % 10% 128,000$
Surveying & Staking & Geotechnical % 5% 64,000$
Construction Management/Staff % 10% 128,000$
320,000$
3,208,000$
20% 642,000$
3,850,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
94 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-0A
Units Quantities Unit Price * Item Total
1 Install 42" RCP FT 1,180 $588 694,000$
2 Install 48" RCP FT 1,670 $656 1,096,000$
3 Manhole EA 7 $20,322 142,000$
4 Sawcut and Remove Existing AC Pavement SF 17,650 $2.66 47,000$ 5 Crushed Miscellaneous Base SF 17,650 $4 71,000$
6 Replace Asphalt Concrete Pavement SF 17,650 $2 35,000$ 7 Traffic Control % 5% 104,000$
8 Erosion Control % 1% 22,000$
9 Moblilization/Demobilization % 10% 221,000$
2,432,000$
Engineering and Design % 10% 243,000$
Surveying & Staking & Geotechnical % 5% 122,000$
Construction Management/Staff % 10% 243,000$
608,000$
3,040,000$
25% 760,000$
3,800,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
95 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-0B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 500 $527 264,000$
2 Install 42" RCP FT 1,200 $588 706,000$
3 Install 48" RCP FT 1,660 $656 1,089,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 20,370 $2.66 54,000$ 6 Crushed Miscellaneous Base SF 20,370 $4 81,000$
7 Replace Asphalt Concrete Pavement SF 20,370 $2 41,000$ 8 Traffic Control % 5% 120,000$
9 Erosion Control % 1% 25,000$
10 Moblilization/Demobilization % 10% 254,000$
2,797,000$
Engineering and Design % 10% 280,000$
Surveying & Staking & Geotechnical % 5% 140,000$
Construction Management/Staff % 10% 280,000$
700,000$
3,497,000$
25% 874,000$
4,371,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
96 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-1
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,020 $527 538,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 5,440 $2.66 14,000$ 4 Crushed Miscellaneous Base SF 5,440 $4 22,000$
5 Replace Asphalt Concrete Pavement SF 5,440 $2 11,000$ 6 Traffic Control % 5% 32,000$
7 Erosion Control % 1% 7,000$
8 Moblilization/Demobilization % 10% 69,000$
754,000$
Engineering and Design % 10% 75,000$
Surveying & Staking & Geotechnical % 5% 38,000$
Construction Management/Staff % 10% 75,000$
188,000$
942,000$
20% 188,000$
1,130,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
97 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2A-1
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,820 $527 959,000$
2 Install 42" RCP FT 1,220 $588 717,000$
3 Install 48" RCP FT 1,040 $656 682,000$
4 Install 54" RCP FT 1,380 $732 1,010,000$
5 Manhole EA 14 $20,322 285,000$
6 Sawcut and Remove Existing AC Pavement SF 33,150 $2.66 88,000$ 7 Crushed Miscellaneous Base SF 33,150 $4 133,000$
8 Replace Asphalt Concrete Pavement SF 33,150 $2 66,000$ 9 Traffic Control % 5% 197,000$
10 Erosion Control % 1% 41,000$
11 Moblilization/Demobilization % 10% 418,000$
4,596,000$
Engineering and Design % 10% 460,000$
Surveying & Staking & Geotechnical % 5% 230,000$
Construction Management/Staff % 10% 460,000$
1,150,000$
5,746,000$
25% 1,437,000$
7,183,000$
+ Contingency increased to 25% due to 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
98 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2A
Units Quantities Unit Price * Item Total
1 Install 42" RCP FT 690 $588 406,000$
2 Install 72" RCP FT 4,810 $1,016 4,887,000$
3 Install 10' x 10' RCB FT 1,670 $6,012 10,040,000$
4 Manhole EA 18 $20,322 366,000$
5 Sawcut and Remove Existing AC Pavement SF 66,780 $2.66 178,000$ 6 Crushed Miscellaneous Base SF 66,780 $4 267,000$
7 Replace Asphalt Concrete Pavement SF 66,780 $2 134,000$ 8 Traffic Control % 5% 814,000$
9 Erosion Control % 1% 171,000$
10 Moblilization/Demobilization % 10% 1,726,000$
18,989,000$
Engineering and Design % 10% 1,899,000$
Surveying & Staking & Geotechnical % 5% 949,000$
Construction Management/Staff % 10% 1,899,000$
4,747,000$
23,736,000$
20% 4,747,000$
28,483,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
99 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2A-2
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 3,250 $656 2,132,000$
2 Manhole EA 8 $20,322 163,000$
3 Sawcut and Remove Existing AC Pavement SF 20,860 $2.66 55,000$ 4 Crushed Miscellaneous Base SF 20,860 $4 83,000$
5 Replace Asphalt Concrete Pavement SF 20,860 $2 42,000$ 6 Traffic Control % 5% 124,000$
7 Erosion Control % 1% 26,000$
8 Moblilization/Demobilization % 10% 263,000$
2,888,000$
Engineering and Design % 10% 289,000$
Surveying & Staking & Geotechnical % 5% 144,000$
Construction Management/Staff % 10% 289,000$
722,000$
3,610,000$
25% 903,000$
4,513,000$
+ Contingency increased to 25% due to 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
100 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2A-3
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 2,730 $527 1,439,000$
2 Install 72" RCP FT 1,710 $1,016 1,737,000$
3 Manhole EA 11 $20,322 224,000$
4 Sawcut and Remove Existing AC Pavement SF 29,240 $2.66 78,000$ 5 Crushed Miscellaneous Base SF 29,240 $4 117,000$
6 Replace Asphalt Concrete Pavement SF 29,240 $2 58,000$ 7 Traffic Control % 5% 183,000$
8 Erosion Control % 1% 38,000$
9 Moblilization/Demobilization % 10% 387,000$
4,261,000$
Engineering and Design % 10% 426,000$
Surveying & Staking & Geotechnical % 5% 213,000$
Construction Management/Staff % 10% 426,000$
1,065,000$
5,326,000$
25% 1,332,000$
6,658,000$
+ Contingency increased to 25% due to 12' water main conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
101 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 490 $527 258,000$
2 Install 42" RCP FT 1,430 $588 841,000$
3 Install 54" RCP FT 1,330 $732 974,000$
4 Install 60" RCP FT 1,340 $816 1,093,000$
5 Install 66" RCP FT 1,370 $911 1,248,000$
6 Install 78" RCP FT 2,550 $1,133 2,889,000$
7 Manhole EA 20 $20,322 406,000$
8 Sawcut and Remove Existing AC Pavement SF 64,610 $2.66 172,000$ 9 Crushed Miscellaneous Base SF 64,610 $4 258,000$
10 Replace Asphalt Concrete Pavement SF 64,610 $2 129,000$ 11 Traffic Control % 5% 413,000$
12 Erosion Control % 1% 87,000$
13 Moblilization/Demobilization % 10% 877,000$
9,645,000$
Engineering and Design % 10% 965,000$
Surveying & Staking & Geotechnical % 5% 482,000$
Construction Management/Staff % 10% 965,000$
2,412,000$
12,057,000$
25% 3,014,000$
15,071,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
102 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 620 $527 327,000$
2 Install 42" RCP FT 1,290 $588 759,000$
3 Install 60" RCP FT 1,320 $816 1,077,000$
4 Install 66" RCP FT 1,340 $911 1,221,000$
5 Install 72" RCP FT 1,570 $1,016 1,595,000$
6 Install 78" RCP FT 2,520 $1,133 2,855,000$
7 Manhole EA 20 $20,322 406,000$
8 Sawcut and Remove Existing AC Pavement SF 68,040 $2.66 181,000$ 9 Crushed Miscellaneous Base SF 68,040 $4 272,000$
10 Replace Asphalt Concrete Pavement SF 68,040 $2 136,000$ 11 Traffic Control % 5% 441,000$
12 Erosion Control % 1% 93,000$
13 Moblilization/Demobilization % 10% 936,000$
10,299,000$
Engineering and Design % 10% 1,030,000$
Surveying & Staking & Geotechnical % 5% 515,000$
Construction Management/Staff % 10% 1,030,000$
2,575,000$
12,874,000$
25% 3,219,000$
16,093,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
103 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name SS-2D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 830 $527 437,000$
2 Install 42" RCP FT 2,940 $588 1,729,000$
3 Manhole EA 9 $20,322 183,000$
4 Sawcut and Remove Existing AC Pavement SF 21,700 $2.66 58,000$ 5 Crushed Miscellaneous Base SF 21,700 $4 87,000$
6 Replace Asphalt Concrete Pavement SF 21,700 $2 43,000$ 7 Traffic Control % 5% 127,000$
8 Erosion Control % 1% 27,000$
9 Moblilization/Demobilization % 10% 269,000$
2,960,000$
Engineering and Design % 10% 296,000$
Surveying & Staking & Geotechnical % 5% 148,000$
Construction Management/Staff % 10% 296,000$
740,000$
3,700,000$
25% 925,000$
4,625,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
104 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-0
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 730 $527 385,000$
2 Install 42" RCP FT 1,280 $588 753,000$
3 Install 54" RCP FT 2,870 $732 2,101,000$
4 Manhole EA 12 $20,322 244,000$
5 Sawcut and Remove Existing AC Pavement SF 31,390 $2.66 83,000$ 6 Crushed Miscellaneous Base SF 31,390 $4 126,000$
7 Replace Asphalt Concrete Pavement SF 31,390 $2 63,000$ 8 Traffic Control % 5% 188,000$
9 Erosion Control % 1% 39,000$
10 Moblilization/Demobilization % 10% 398,000$
4,380,000$
Engineering and Design % 10% 438,000$
Surveying & Staking & Geotechnical % 5% 219,000$
Construction Management/Staff % 10% 438,000$
1,095,000$
5,475,000$
20% 1,095,000$
6,570,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
105 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-10
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 500 $527 264,000$
2 Install 42" RCP FT 1,750 $588 1,029,000$
3 Install 48" RCP FT 1,190 $656 781,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 20,590 $2.66 55,000$ 6 Crushed Miscellaneous Base SF 20,590 $4 82,000$
7 Replace Asphalt Concrete Pavement SF 20,590 $2 41,000$ 8 Traffic Control % 5% 122,000$
9 Erosion Control % 1% 26,000$
10 Moblilization/Demobilization % 10% 258,000$
2,841,000$
Engineering and Design % 10% 284,000$
Surveying & Staking & Geotechnical % 5% 142,000$
Construction Management/Staff % 10% 284,000$
710,000$
3,551,000$
25% 888,000$
4,439,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
106 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-11
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 480 $527 253,000$
2 Install 42" RCP FT 1,780 $588 1,047,000$
3 Install 48" RCP FT 1,220 $656 800,000$
4 Manhole EA 9 $20,322 183,000$
5 Sawcut and Remove Existing AC Pavement SF 20,850 $2.66 55,000$ 6 Crushed Miscellaneous Base SF 20,850 $4 83,000$
7 Replace Asphalt Concrete Pavement SF 20,850 $2 42,000$ 8 Traffic Control % 5% 123,000$
9 Erosion Control % 1% 26,000$
10 Moblilization/Demobilization % 10% 261,000$
2,873,000$
Engineering and Design % 10% 287,000$
Surveying & Staking & Geotechnical % 5% 144,000$
Construction Management/Staff % 10% 287,000$
718,000$
3,591,000$
25% 898,000$
4,489,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
107 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-1A
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,220 $816 996,000$
2 Install 72" RCP FT 960 $1,016 975,000$
3 Manhole EA 5 $20,322 102,000$
4 Remove 54" RCP FT 250 $80 20,000$
5 Sawcut and Remove Existing AC Pavement SF 17,530 $2.66 47,000$ 6 Crushed Miscellaneous Base SF 17,530 $4 70,000$
7 Replace Asphalt Concrete Pavement SF 17,530 $2 35,000$ 8 Traffic Control % 5% 112,000$
9 Erosion Control % 1% 24,000$
10 Moblilization/Demobilization % 10% 238,000$
2,619,000$
Engineering and Design % 10% 262,000$
Surveying & Staking & Geotechnical % 5% 131,000$
Construction Management/Staff % 10% 262,000$
655,000$
3,274,000$
20% 655,000$
3,929,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
108 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-1B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 720 $527 379,000$
2 Install 42" RCP FT 1,290 $588 759,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,420 $2.66 30,000$ 5 Crushed Miscellaneous Base SF 11,420 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,420 $2 23,000$ 7 Traffic Control % 5% 67,000$
8 Erosion Control % 1% 14,000$
9 Moblilization/Demobilization % 10% 142,000$
1,562,000$
Engineering and Design % 10% 156,000$
Surveying & Staking & Geotechnical % 5% 78,000$
Construction Management/Staff % 10% 156,000$
390,000$
1,952,000$
20% 390,000$
2,342,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
109 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-2
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 290 $816 237,000$
2 Install 66" RCP FT 600 $911 547,000$
3 Install 78" RCP FT 460 $1,133 521,000$
4 Install 96" RCP FT 5,490 $1,572 8,630,000$
5 Manhole EA 17 $20,322 345,000$
6 Remove 54" RCP FT 1,300 $80 104,000$
7 Sawcut and Remove Existing AC Pavement SF 70,220 $2.66 187,000$ 8 Crushed Miscellaneous Base SF 70,220 $4 281,000$
9 Replace Asphalt Concrete Pavement SF 70,220 $2 140,000$ 10 Traffic Control % 5% 550,000$
11 Erosion Control % 1% 115,000$
12 Moblilization/Demobilization % 10% 1,166,000$
12,823,000$
Engineering and Design % 10% 1,282,000$
Surveying & Staking & Geotechnical % 5% 641,000$
Construction Management/Staff % 10% 1,282,000$
3,205,000$
16,028,000$
25% 4,007,000$
20,035,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
110 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-2A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 320 $527 169,000$
2 Install 42" RCP FT 1,830 $588 1,076,000$
3 Install 48" RCP FT 1,860 $656 1,220,000$
4 Install 60" RCP FT 790 $816 645,000$
5 Manhole EA 12 $20,322 244,000$
6 Sawcut and Remove Existing AC Pavement SF 30,320 $2.66 81,000$ 7 Crushed Miscellaneous Base SF 30,320 $4 121,000$
8 Replace Asphalt Concrete Pavement SF 30,320 $2 61,000$ 9 Traffic Control % 5% 181,000$
10 Erosion Control % 1% 38,000$
11 Moblilization/Demobilization % 10% 384,000$
4,220,000$
Engineering and Design % 10% 422,000$
Surveying & Staking & Geotechnical % 5% 211,000$
Construction Management/Staff % 10% 422,000$
1,055,000$
5,275,000$
25% 1,319,000$
7,649,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
111 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-2B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 640 $527 337,000$
2 Install 42" RCP FT 1,360 $588 800,000$
3 Install 54" RCP FT 2,580 $732 1,889,000$
4 Manhole EA 11 $20,322 224,000$
5 Remove 36" RCP FT 90 $53 5,000$
6 Sawcut and Remove Existing AC Pavement SF 27,960 $2.66 74,000$ 7 Crushed Miscellaneous Base SF 27,960 $4 112,000$
8 Replace Asphalt Concrete Pavement SF 27,960 $2 56,000$ 9 Traffic Control % 5% 175,000$
10 Erosion Control % 1% 37,000$
11 Moblilization/Demobilization % 10% 371,000$
4,080,000$
Engineering and Design % 10% 408,000$
Surveying & Staking & Geotechnical % 5% 204,000$
Construction Management/Staff % 10% 408,000$
1,020,000$
5,100,000$
25% 1,275,000$
6,375,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
112 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-2C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 690 $527 364,000$
2 Install 42" RCP FT 1,340 $588 788,000$
3 Install 54" RCP FT 2,560 $732 1,874,000$
4 Manhole EA 11 $20,322 224,000$
5 Sawcut and Remove Existing AC Pavement SF 29,370 $2.66 78,000$ 6 Crushed Miscellaneous Base SF 29,370 $4 117,000$
7 Replace Asphalt Concrete Pavement SF 29,370 $2 59,000$ 8 Traffic Control % 5% 175,000$
9 Erosion Control % 1% 37,000$
10 Moblilization/Demobilization % 10% 372,000$
4,088,000$
Engineering and Design % 10% 409,000$
Surveying & Staking & Geotechnical % 5% 204,000$
Construction Management/Staff % 10% 409,000$
1,022,000$
5,110,000$
25% 1,278,000$
6,388,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
113 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-3
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 3,990 $816 3,256,000$
2 Install 66" RCP FT 1,520 $911 1,385,000$
3 Manhole EA 14 $20,322 285,000$
4 Sawcut and Remove Existing AC Pavement SF 42,150 $2.66 112,000$ 5 Crushed Miscellaneous Base SF 42,150 $4 169,000$
6 Replace Asphalt Concrete Pavement SF 42,150 $2 84,000$ 7 Traffic Control % 5% 265,000$
8 Erosion Control % 1% 56,000$
9 Moblilization/Demobilization % 10% 561,000$
6,173,000$
Engineering and Design % 10% 617,000$
Surveying & Staking & Geotechnical % 5% 309,000$
Construction Management/Staff % 10% 617,000$
1,543,000$
7,716,000$
20% 1,543,000$
9,259,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
114 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-3A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 330 $527 174,000$
2 Install 42" RCP FT 1,830 $588 1,076,000$
3 Install 48" RCP FT 1,380 $656 905,000$
4 Install 60" RCP FT 3,990 $816 3,256,000$
5 Manhole EA 19 $20,322 386,000$
6 Sawcut and Remove Existing AC Pavement SF 51,300 $2.66 136,000$ 7 Crushed Miscellaneous Base SF 51,300 $4 205,000$
8 Replace Asphalt Concrete Pavement SF 51,300 $2 103,000$ 9 Traffic Control % 5% 312,000$
10 Erosion Control % 1% 66,000$
11 Moblilization/Demobilization % 10% 662,000$
7,281,000$
Engineering and Design % 10% 728,000$
Surveying & Staking & Geotechnical % 5% 364,000$
Construction Management/Staff % 10% 728,000$
1,820,000$
9,101,000$
25% 2,275,000$
11,376,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
115 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-4
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 520 $527 274,000$
2 Install 42" RCP FT 1,140 $588 670,000$
3 Install 48" RCP FT 1,310 $656 859,000$
4 Install 54" RCP FT 1,310 $732 959,000$
5 Manhole EA 11 $20,322 224,000$
6 Remove 54" RCP FT 60 $80 5,000$
7 Remove 60" RCP FT 20 $89 2,000$
8 Sawcut and Remove Existing AC Pavement SF 27,000 $2.66 72,000$ 9 Crushed Miscellaneous Base SF 27,000 $4 108,000$
10 Replace Asphalt Concrete Pavement SF 27,000 $2 54,000$ 11 Traffic Control % 5% 161,000$
12 Erosion Control % 1% 34,000$
13 Moblilization/Demobilization % 10% 342,000$
3,764,000$
Engineering and Design % 10% 376,000$
Surveying & Staking & Geotechnical % 5% 188,000$
Construction Management/Staff % 10% 376,000$
940,000$
4,704,000$
25% 1,176,000$
5,880,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
116 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-5
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,650 $732 1,208,000$
2 Install 84" RCP FT 2,540 $1,264 3,211,000$
3 Manhole EA 10 $20,322 203,000$
4 Sawcut and Remove Existing AC Pavement SF 36,040 $2.66 96,000$ 5 Crushed Miscellaneous Base SF 36,040 $4 144,000$
6 Replace Asphalt Concrete Pavement SF 36,040 $2 72,000$ 7 Traffic Control % 5% 247,000$
8 Erosion Control % 1% 52,000$
9 Moblilization/Demobilization % 10% 523,000$
5,756,000$
Engineering and Design % 10% 576,000$
Surveying & Staking & Geotechnical % 5% 288,000$
Construction Management/Staff % 10% 576,000$
1,440,000$
7,196,000$
25% 1,799,000$
8,995,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
117 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-5A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,850 $527 975,000$
2 Install 42" RCP FT 1,380 $588 811,000$
3 Install 48" RCP FT 1,390 $656 912,000$
4 Manhole EA 12 $20,322 244,000$
5 Sawcut and Remove Existing AC Pavement SF 26,900 $2.66 72,000$ 6 Crushed Miscellaneous Base SF 26,900 $4 108,000$
7 Replace Asphalt Concrete Pavement SF 26,900 $2 54,000$ 8 Traffic Control % 5% 159,000$
9 Erosion Control % 1% 33,000$
10 Moblilization/Demobilization % 10% 337,000$
3,705,000$
Engineering and Design % 10% 371,000$
Surveying & Staking & Geotechnical % 5% 185,000$
Construction Management/Staff % 10% 371,000$
927,000$
4,632,000$
25% 1,158,000$
5,790,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
118 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-5B
Units Quantities Unit Price * Item Total
1 Install 78" RCP FT 2,420 $1,133 2,742,000$
2 Manhole EA 6 $20,322 122,000$
3 Remove 24" RCP FT 720 $35 25,000$
4 Sawcut and Remove Existing AC Pavement SF 22,090 $2.66 59,000$ 5 Crushed Miscellaneous Base SF 22,090 $4 88,000$
6 Replace Asphalt Concrete Pavement SF 22,090 $2 44,000$ 7 Traffic Control % 5% 154,000$
8 Erosion Control % 1% 32,000$
9 Moblilization/Demobilization % 10% 327,000$
3,593,000$
Engineering and Design % 10% 359,000$
Surveying & Staking & Geotechnical % 5% 180,000$
Construction Management/Staff % 10% 359,000$
898,000$
4,491,000$
25% 1,123,000$
5,614,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
119 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-5C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 300 $527 158,000$
2 Install 42" RCP FT 1,070 $588 629,000$
3 Install 48" RCP FT 800 $656 525,000$
4 Install 54" RCP FT 1,500 $732 1,098,000$
5 Install 72" RCP FT 1,230 $1,016 1,250,000$
6 Manhole EA 12 $20,322 244,000$
7 Sawcut and Remove Existing AC Pavement SF 34,020 $2.66 90,000$ 8 Crushed Miscellaneous Base SF 34,020 $4 136,000$
9 Replace Asphalt Concrete Pavement SF 34,020 $2 68,000$ 10 Traffic Control % 5% 210,000$
11 Erosion Control % 1% 44,000$
12 Moblilization/Demobilization % 10% 445,000$
4,897,000$
Engineering and Design % 10% 490,000$
Surveying & Staking & Geotechnical % 5% 245,000$
Construction Management/Staff % 10% 490,000$
1,225,000$
6,122,000$
20% 1,224,000$
7,346,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
120 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-6
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 1,990 $911 1,813,000$
2 Install 72" RCP FT 1,690 $1,016 1,717,000$
3 Manhole EA 9 $20,322 183,000$
4 Sawcut and Remove Existing AC Pavement SF 30,510 $2.66 81,000$ 5 Crushed Miscellaneous Base SF 30,510 $4 122,000$
6 Replace Asphalt Concrete Pavement SF 30,510 $2 61,000$ 7 Traffic Control % 5% 199,000$
8 Erosion Control % 1% 42,000$
9 Moblilization/Demobilization % 10% 422,000$
4,640,000$
Engineering and Design % 10% 464,000$
Surveying & Staking & Geotechnical % 5% 232,000$
Construction Management/Staff % 10% 464,000$
1,160,000$
5,800,000$
25% 1,450,000$
7,250,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
121 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-6A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 880 $527 464,000$
2 Install 42" RCP FT 1,330 $588 782,000$
3 Manhole EA 6 $20,322 122,000$
4 Sawcut and Remove Existing AC Pavement SF 12,510 $2.66 33,000$ 5 Crushed Miscellaneous Base SF 12,510 $4 50,000$
6 Replace Asphalt Concrete Pavement SF 12,510 $2 25,000$ 7 Traffic Control % 5% 74,000$
8 Erosion Control % 1% 16,000$
9 Moblilization/Demobilization % 10% 157,000$
1,723,000$
Engineering and Design % 10% 172,000$
Surveying & Staking & Geotechnical % 5% 86,000$
Construction Management/Staff % 10% 172,000$
430,000$
2,153,000$
20% 431,000$
2,584,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
122 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-6B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 430 $527 227,000$
2 Install 42" RCP FT 420 $588 247,000$
3 Install 60" RCP FT 1,450 $816 1,183,000$
4 Manhole EA 6 $20,322 122,000$
5 Sawcut and Remove Existing AC Pavement SF 15,640 $2.66 42,000$ 6 Crushed Miscellaneous Base SF 15,640 $4 63,000$
7 Replace Asphalt Concrete Pavement SF 15,640 $2 31,000$ 8 Traffic Control % 5% 96,000$
9 Erosion Control % 1% 20,000$
10 Moblilization/Demobilization % 10% 203,000$
2,234,000$
Engineering and Design % 10% 223,000$
Surveying & Staking & Geotechnical % 5% 112,000$
Construction Management/Staff % 10% 223,000$
558,000$
2,792,000$
20% 558,000$
3,350,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
123 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-7
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 2,620 $527 1,381,000$
2 Install 42" RCP FT 2,620 $588 1,541,000$
3 Install Double 66" RCP FT 1,720 $1,822 3,134,000$
4 Manhole EA 17 $20,322 345,000$
5 Sawcut and Remove Existing AC Pavement SF 57,030 $2.66 152,000$ 6 Crushed Miscellaneous Base SF 57,030 $4 228,000$
7 Replace Asphalt Concrete Pavement SF 57,030 $2 114,000$ 8 Traffic Control % 5% 345,000$
9 Erosion Control % 1% 72,000$
10 Moblilization/Demobilization % 10% 731,000$
8,043,000$
Engineering and Design % 10% 804,000$
Surveying & Staking & Geotechnical % 5% 402,000$
Construction Management/Staff % 10% 804,000$
2,010,000$
10,053,000$
20% 2,011,000$
12,064,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
124 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-7A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,320 $527 696,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 7,040 $2.66 19,000$ 4 Crushed Miscellaneous Base SF 7,040 $4 28,000$
5 Replace Asphalt Concrete Pavement SF 7,040 $2 14,000$ 6 Traffic Control % 5% 41,000$
7 Erosion Control % 1% 9,000$
8 Moblilization/Demobilization % 10% 87,000$
955,000$
Engineering and Design % 10% 96,000$
Surveying & Staking & Geotechnical % 5% 48,000$
Construction Management/Staff % 10% 96,000$
240,000$
1,195,000$
20% 239,000$
1,434,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
125 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-7B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 320 $527 169,000$
2 Install 42" RCP FT 690 $588 406,000$
3 Install 48" RCP FT 670 $656 440,000$
4 Manhole EA 4 $20,322 81,000$
5 Sawcut and Remove Existing AC Pavement SF 10,060 $2.66 27,000$ 6 Crushed Miscellaneous Base SF 10,060 $4 40,000$
7 Replace Asphalt Concrete Pavement SF 10,060 $2 20,000$ 8 Traffic Control % 5% 59,000$
9 Erosion Control % 1% 12,000$
10 Moblilization/Demobilization % 10% 125,000$
1,379,000$
Engineering and Design % 10% 138,000$
Surveying & Staking & Geotechnical % 5% 69,000$
Construction Management/Staff % 10% 138,000$
345,000$
1,724,000$
20% 345,000$
2,069,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
126 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-8
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 2,630 $732 1,925,000$
2 Install 66" RCP FT 1,310 $911 1,193,000$
3 Install 72" RCP FT 1,340 $1,016 1,361,000$
4 Install 78" RCP FT 570 $1,133 646,000$
5 Manhole EA 15 $20,322 305,000$
6 Sawcut and Remove Existing AC Pavement SF 45,540 $2.66 121,000$ 7 Crushed Miscellaneous Base SF 45,540 $4 182,000$
8 Replace Asphalt Concrete Pavement SF 45,540 $2 91,000$ 9 Traffic Control % 5% 291,000$
10 Erosion Control % 1% 61,000$
11 Moblilization/Demobilization % 10% 618,000$
6,794,000$
Engineering and Design % 10% 679,000$
Surveying & Staking & Geotechnical % 5% 340,000$
Construction Management/Staff % 10% 679,000$
1,698,000$
8,492,000$
20% 1,698,000$
10,190,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
127 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-8A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 540 $527 285,000$
2 Install 42" RCP FT 1,140 $588 670,000$
3 Install 48" RCP FT 1,300 $656 853,000$
4 Manhole EA 7 $20,322 142,000$
5 Sawcut and Remove Existing AC Pavement SF 17,920 $2.66 48,000$ 6 Crushed Miscellaneous Base SF 17,920 $4 72,000$
7 Replace Asphalt Concrete Pavement SF 17,920 $2 36,000$ 8 Traffic Control % 5% 105,000$
9 Erosion Control % 1% 22,000$
10 Moblilization/Demobilization % 10% 223,000$
2,456,000$
Engineering and Design % 10% 246,000$
Surveying & Staking & Geotechnical % 5% 123,000$
Construction Management/Staff % 10% 246,000$
615,000$
3,071,000$
20% 614,000$
3,685,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
128 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-8B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 360 $527 190,000$
2 Install 42" RCP FT 1,470 $588 864,000$
3 Install 48" RCP FT 1,310 $656 859,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 18,970 $2.66 50,000$ 6 Crushed Miscellaneous Base SF 18,970 $4 76,000$
7 Replace Asphalt Concrete Pavement SF 18,970 $2 38,000$ 8 Traffic Control % 5% 112,000$
9 Erosion Control % 1% 24,000$
10 Moblilization/Demobilization % 10% 238,000$
2,614,000$
Engineering and Design % 10% 261,000$
Surveying & Staking & Geotechnical % 5% 131,000$
Construction Management/Staff % 10% 261,000$
653,000$
3,267,000$
20% 653,000$
3,920,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
129 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-8C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 390 $527 206,000$
2 Install 42" RCP FT 1,640 $588 964,000$
3 Install 48" RCP FT 1,300 $656 853,000$
4 Manhole EA 8 $20,322 163,000$
4 Sawcut and Remove Existing AC Pavement SF 20,060 $2.66 53,000$ 5 Crushed Miscellaneous Base SF 20,060 $4 80,000$
6 Replace Asphalt Concrete Pavement SF 20,060 $2 40,000$ 7 Traffic Control % 5% 108,000$
8 Erosion Control % 1% 23,000$
9 Moblilization/Demobilization % 10% 228,000$
2,512,000$
Engineering and Design % 10% 251,000$
Surveying & Staking & Geotechnical % 5% 126,000$
Construction Management/Staff % 10% 251,000$
628,000$
3,140,000$
20% 628,000$
3,768,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
130 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-8D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,330 $527 701,000$
2 Install 42" RCP FT 790 $588 465,000$
3 Install 48" RCP FT 2,630 $656 1,725,000$
4 Manhole EA 12 $20,322 244,000$
5 Sawcut and Remove Existing AC Pavement SF 28,620 $2.66 76,000$ 6 Crushed Miscellaneous Base SF 28,620 $4 114,000$
7 Replace Asphalt Concrete Pavement SF 28,620 $2 57,000$ 8 Traffic Control % 5% 169,000$
9 Erosion Control % 1% 36,000$
10 Moblilization/Demobilization % 10% 359,000$
3,946,000$
Engineering and Design % 10% 395,000$
Surveying & Staking & Geotechnical % 5% 197,000$
Construction Management/Staff % 10% 395,000$
987,000$
4,933,000$
20% 987,000$
5,920,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
131 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-9
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 520 $527 274,000$
2 Install 42" RCP FT 1,160 $588 682,000$
3 Install 48" RCP FT 1,330 $656 872,000$
4 Install 66" RCP FT 380 $911 346,000$
5 Manhole EA 8 $20,322 163,000$
6 Sawcut and Remove Existing AC Pavement SF 21,180 $2.66 56,000$ 7 Crushed Miscellaneous Base SF 21,180 $4 85,000$
8 Replace Asphalt Concrete Pavement SF 21,180 $2 42,000$ 9 Traffic Control % 5% 126,000$
10 Erosion Control % 1% 26,000$
11 Moblilization/Demobilization % 10% 267,000$
2,939,000$
Engineering and Design % 10% 294,000$
Surveying & Staking & Geotechnical % 5% 147,000$
Construction Management/Staff % 10% 294,000$
735,000$
3,674,000$
25% 919,000$
4,593,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
132 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name T-9A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 520 $527 274,000$
2 Install 42" RCP FT 1,140 $588 670,000$
3 Install 48" RCP FT 1,310 $656 859,000$
4 Install 54" RCP FT 1,310 $732 959,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 27,000 $2.66 72,000$ 7 Crushed Miscellaneous Base SF 27,000 $4 108,000$
8 Replace Asphalt Concrete Pavement SF 27,000 $2 54,000$ 9 Traffic Control % 5% 161,000$
10 Erosion Control % 1% 34,000$
11 Moblilization/Demobilization % 10% 342,000$
3,757,000$
Engineering and Design % 10% 376,000$
Surveying & Staking & Geotechnical % 5% 188,000$
Construction Management/Staff % 10% 376,000$
940,000$
4,697,000$
25% 1,174,000$
5,871,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
133 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name WG-1
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 1,220 $656 800,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 7,830 $2.66 21,000$ 4 Crushed Miscellaneous Base SF 7,830 $4 31,000$
5 Replace Asphalt Concrete Pavement SF 7,830 $2 16,000$ 6 Traffic Control % 5% 46,000$
7 Erosion Control % 1% 10,000$
8 Moblilization/Demobilization % 10% 99,000$
1,084,000$
Engineering and Design % 10% 108,000$
Surveying & Staking & Geotechnical % 5% 54,000$
Construction Management/Staff % 10% 108,000$
270,000$
1,354,000$
20% 271,000$
1,625,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
134 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name WG-2
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,330 $527 701,000$
2 Install 42" RCP FT 990 $588 582,000$
3 Install 48" RCP FT 650 $656 426,000$
4 Manhole EA 7 $20,322 142,000$
5 Sawcut and Remove Existing AC Pavement SF 17,090 $2.66 45,000$ 6 Crushed Miscellaneous Base SF 17,090 $4 68,000$
7 Replace Asphalt Concrete Pavement SF 17,090 $2 34,000$ 8 Traffic Control % 5% 100,000$
9 Erosion Control % 1% 21,000$
10 Moblilization/Demobilization % 10% 212,000$
2,331,000$
Engineering and Design % 10% 233,000$
Surveying & Staking & Geotechnical % 5% 117,000$
Construction Management/Staff % 10% 233,000$
583,000$
2,914,000$
25% 729,000$
3,643,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
135 of 136
City of Fontana Master Plan
FONT-0121
CIP Cost Estimates
AOS 1
Name WG-3
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 610 $656 400,000$
2 Manhole EA 2 $20,322 41,000$
3 Sawcut and Remove Existing AC Pavement SF 3,660 $2.66 10,000$ 4 Crushed Miscellaneous Base SF 3,660 $4 15,000$
5 Replace Asphalt Concrete Pavement SF 3,660 $2 7,000$
6 Traffic Control % 5% 24,000$
7 Erosion Control % 1% 5,000$
8 Moblilization/Demobilization % 10% 50,000$
552,000$
Engineering and Design % 10% 55,200$
Surveying & Staking & Geotechnical % 5% 28,000$
Construction Management/Staff % 10% 55,000$
138,200$
690,200$
20% 138,000$
828,200$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
136 of 136
AOS 2 Capital Project Cost Estimates

City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Project Cost
DZ-10 $6,060,000.00
DZ-11 $4,500,000.00
DZ-11A $3,978,000.00
DZ-11B $3,065,000.00
DZ-12 $4,272,000.00
DZ-12A $3,806,000.00
DZ-13 $6,870,000.00
DZ-14 $4,683,000.00
DZ-14A $2,651,000.00
DZ-15A $3,030,000.00
DZ-16 $9,314,000.00
DZ-16A $2,599,000.00
DZ-4 $7,155,000.00
DZ-7 $3,398,000.00
DZ-8 $745,000.00
DZ-9 $2,810,000.00
JH-1 $3,281,000.00
JH-2 $3,823,000.00
SR-1 $5,008,000.00
SR-2 $15,527,000.00
SR-3 $7,451,000.00
SR-4 $5,772,000.00
SS-10 $1,415,000.00
SS-11 $3,556,000.00
SS-5 $3,380,000.00
SS-6 $1,950,000.00
SS-7 $3,065,000.00
SS-8 $3,105,000.00
SS-9 $2,447,000.00
SS-9A $2,986,000.00
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-4
Units Quantities Unit Price * Item Total
1 Install 84" RCP FT 1,650 $1,264 2,086,000$
2 Install 108" RCP FT 640 $2,000 1,280,000$
3 Install 6' x 7' RCB FT 110 $2,052 226,000$
4 Manhole EA 6 $20,322 122,000$
5 Sawcut and Remove Existing AC Pavement SF 24,490 $2.66 65,000$ 6 Crushed Miscellaneous Base SF 24,490 $4 98,000$
7 Replace Asphalt Concrete Pavement SF 24,490 $2 49,000$ 8 Traffic Control % 5% 196,000$
9 Erosion Control % 1% 41,000$
10 Mobilization/Demobilization % 10% 416,000$
4,579,000$
Engineering and Design % 10% 458,000$
Surveying & Staking & Geotechnical % 5% 229,000$
Construction Management/Staff % 10% 458,000$
1,145,000$
5,724,000$
25% 1,431,000$
7,155,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
2 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-7
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 420 $527 221,000$
2 Install 42" RCP FT 970 $588 570,000$
3 Install 48" RCP FT 1,320 $656 866,000$
4 Manhole EA 7 $20,322 142,000$
5 Sawcut and Remove Existing AC Pavement SF 16,410 $2.66 44,000$ 6 Crushed Miscellaneous Base SF 16,410 $4 66,000$
7 Replace Asphalt Concrete Pavement SF 16,410 $2 33,000$ 8 Traffic Control % 5% 97,000$
9 Erosion Control % 1% 20,000$
10 Mobilization/Demobilization % 10% 206,000$
2,265,000$
Engineering and Design % 10% 227,000$
Surveying & Staking & Geotechnical % 5% 113,000$
Construction Management/Staff % 10% 227,000$
567,000$
2,832,000$
20% 566,000$
3,398,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
3 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-8
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 340 $1,016 345,000$
2 Manhole EA 1 $20,322 20,000$
3 Remove 66" RCP FT 590 $99 58,000$
4 Sawcut and Remove Existing AC Pavement SF 2,920 $2.66 8,000$ 5 Crushed Miscellaneous Base SF 2,920 $4 12,000$
6 Replace Asphalt Concrete Pavement SF 2,920 $2 6,000$
7 Traffic Control % 5% 22,000$
8 Erosion Control % 1% 5,000$
9 Mobilization/Demobilization % 10% 48,000$
476,000$
Engineering and Design % 10% 47,600$
Surveying & Staking & Geotechnical % 5% 24,000$
Construction Management/Staff % 10% 48,000$
119,600$
595,600$
25% 149,000$
744,600$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
4 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-9
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 550 $527 290,000$
2 Install 42" RCP FT 1,470 $588 864,000$
3 Install 48" RCP FT 550 $656 361,000$
4 Manhole EA 6 $20,322 122,000$
6 Sawcut and Remove Existing AC Pavement SF 15,100 $2.66 40,000$ 7 Crushed Miscellaneous Base SF 15,100 $4 60,000$
8 Replace Asphalt Concrete Pavement SF 15,100 $2 30,000$ 9 Traffic Control % 5% 88,000$
10 Erosion Control % 1% 19,000$
11 Mobilization/Demobilization % 10% 187,000$
1,874,000$
Engineering and Design % 10% 187,000$
Surveying & Staking & Geotechnical % 5% 94,000$
Construction Management/Staff % 10% 187,000$
468,000$
2,342,000$
20% 468,000$
2,810,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
5 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-10
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 340 $527 179,000$
2 Install 42" RCP FT 1,320 $588 776,000$
3 Install 48" RCP FT 1,350 $656 886,000$
4 Install 54" RCP FT 1,390 $732 1,017,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 27,900 $2.66 74,000$ 7 Crushed Miscellaneous Base SF 27,900 $4 112,000$
8 Replace Asphalt Concrete Pavement SF 27,900 $2 56,000$ 9 Traffic Control % 5% 166,000$
10 Erosion Control % 1% 35,000$
11 Mobilization/Demobilization % 10% 353,000$
3,878,000$
Engineering and Design % 10% 388,000$
Surveying & Staking & Geotechnical % 5% 194,000$
Construction Management/Staff % 10% 388,000$
970,000$
4,848,000$
25% 1,212,000$
6,060,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to 12' water main conflict CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
6 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-11
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,370 $732 1,003,000$
2 Install 60" RCP FT 1,410 $816 1,151,000$
3 Manhole EA 7 $20,322 142,000$
4 Sawcut and Remove Existing AC Pavement SF 20,110 $2.66 53,000$ 5 Crushed Miscellaneous Base SF 20,110 $4 80,000$
6 Replace Asphalt Concrete Pavement SF 20,110 $2 40,000$ 7 Traffic Control % 5% 123,000$
8 Erosion Control % 1% 26,000$
9 Mobilization/Demobilization % 10% 262,000$
2,880,000$
Engineering and Design % 10% 288,000$
Surveying & Staking & Geotechnical % 5% 144,000$
Construction Management/Staff % 10% 288,000$
720,000$
3,600,000$
25% 900,000$
4,500,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
7 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-11A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 520 $527 274,000$
2 Install 42" RCP FT 1,000 $588 588,000$
3 Install 48" RCP FT 1,650 $656 1,082,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 19,240 $2.66 51,000$ 6 Crushed Miscellaneous Base SF 19,240 $4 77,000$
7 Replace Asphalt Concrete Pavement SF 19,240 $2 38,000$ 8 Traffic Control % 5% 114,000$
9 Erosion Control % 1% 24,000$
10 Mobilization/Demobilization % 10% 241,000$
2,652,000$
Engineering and Design % 10% 265,000$
Surveying & Staking & Geotechnical % 5% 133,000$
Construction Management/Staff % 10% 265,000$
663,000$
3,315,000$
20% 663,000$
3,978,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
8 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-11B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 560 $527 295,000$
2 Install 42" RCP FT 990 $588 582,000$
3 Install 48" RCP FT 1,060 $656 695,000$
4 Manhole EA 7 $20,322 142,000$
5 Remove 24" RCP FT 1,340 $35 47,000$
6 Remove 30" RCP FT 750 $44 33,000$
7 Sawcut and Remove Existing AC Pavement SF 15,600 $2.66 41,000$ 8 Crushed Miscellaneous Base SF 15,600 $4 62,000$
9 Replace Asphalt Concrete Pavement SF 15,600 $2 31,000$ 10 Traffic Control % 5% 96,000$
11 Erosion Control % 1% 20,000$
12 Mobilization/Demobilization % 10% 204,000$
2,044,000$
Engineering and Design % 10% 204,000$
Surveying & Staking & Geotechnical % 5% 102,000$
Construction Management/Staff % 10% 204,000$
510,000$
2,554,000$
20% 511,000$
3,065,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
9 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-12
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 2,610 $816 2,130,000$
2 Manhole EA 7 $20,322 142,000$
3 Sawcut and Remove Existing AC Pavement SF 19,580 $2.66 52,000$ 4 Crushed Miscellaneous Base SF 19,580 $4 78,000$
5 Replace Asphalt Concrete Pavement SF 19,580 $2 39,000$ 6 Traffic Control % 5% 122,000$
7 Erosion Control % 1% 26,000$
8 Mobilization/Demobilization % 10% 259,000$
2,848,000$
Engineering and Design % 10% 285,000$
Surveying & Staking & Geotechnical % 5% 142,000$
Construction Management/Staff % 10% 285,000$
712,000$
3,560,000$
20% 712,000$
4,272,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
10 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-12A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 450 $527 237,000$
2 Install 42" RCP FT 2,020 $588 1,188,000$
3 Install 48" RCP FT 650 $656 426,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 18,440 $2.66 49,000$ 6 Crushed Miscellaneous Base SF 18,440 $4 74,000$
7 Replace Asphalt Concrete Pavement SF 18,440 $2 37,000$ 8 Traffic Control % 5% 109,000$
9 Erosion Control % 1% 23,000$
10 Mobilization/Demobilization % 10% 231,000$
2,537,000$
Engineering and Design % 10% 254,000$
Surveying & Staking & Geotechnical % 5% 127,000$
Construction Management/Staff % 10% 254,000$
635,000$
3,172,000$
20% 634,000$
3,806,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
11 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-13
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 850 $816 694,000$
2 Install 66" RCP FT 1,550 $911 1,412,000$
3 Install 84" RCP FT 1,080 $1,264 1,365,000$
4 Manhole EA 9 $20,322 183,000$
5 Remove 48" RCP FT 1,600 $71 114,000$
6 Remove 78" RCP FT 1,050 $117 123,000$
7 Sawcut and Remove Existing AC Pavement SF 29,280 $2.66 78,000$ 8 Crushed Miscellaneous Base SF 29,280 $4 117,000$
9 Replace Asphalt Concrete Pavement SF 29,280 $2 59,000$ 10 Traffic Control % 5% 207,000$
11 Erosion Control % 1% 44,000$
12 Mobilization/Demobilization % 10% 440,000$
4,396,000$
Engineering and Design % 10% 440,000$
Surveying & Staking & Geotechnical % 5% 220,000$
Construction Management/Staff % 10% 440,000$
1,100,000$
5,496,000$
25% 1,374,000$
6,870,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
12 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-14
Units Quantities Unit Price * Item Total
1 Install 54" RCP FT 1,310 $732 959,000$
2 Install 66" RCP FT 350 $911 319,000$
3 Install 72" RCP FT 1,100 $1,016 1,118,000$
4 Manhole EA 7 $20,322 142,000$
5 Remove 48" RCP FT 1,320 $71 94,000$
6 Remove 64" RCP FT 80 $96 8,000$
7 Sawcut and Remove Existing AC Pavement SF 21,370 $2.66 57,000$ 8 Crushed Miscellaneous Base SF 21,370 $4 85,000$
9 Replace Asphalt Concrete Pavement SF 21,370 $2 43,000$ 10 Traffic Control % 5% 141,000$
11 Erosion Control % 1% 30,000$
12 Mobilization/Demobilization % 10% 300,000$
2,996,000$
Engineering and Design % 10% 300,000$
Surveying & Staking & Geotechnical % 5% 150,000$
Construction Management/Staff % 10% 300,000$
750,000$
3,746,000$
25% 937,000$
4,683,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
13 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-14A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 530 $527 279,000$
2 Install 42" RCP FT 1,000 $588 588,000$
3 Install 48" RCP FT 660 $656 433,000$
4 Manhole EA 5 $20,322 102,000$
5 Sawcut and Remove Existing AC Pavement SF 12,940 $2.66 34,000$ 6 Crushed Miscellaneous Base SF 12,940 $4 52,000$
7 Replace Asphalt Concrete Pavement SF 12,940 $2 26,000$ 8 Traffic Control % 5% 76,000$
9 Erosion Control % 1% 16,000$
10 Mobilization/Demobilization % 10% 161,000$
1,767,000$
Engineering and Design % 10% 177,000$
Surveying & Staking & Geotechnical % 5% 88,000$
Construction Management/Staff % 10% 177,000$
442,000$
2,209,000$
20% 442,000$
2,651,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
14 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-15A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 490 $527 258,000$
2 Install 42" RCP FT 1,000 $588 588,000$
3 Install 48" RCP FT 970 $656 636,000$
4 Manhole EA 6 $20,322 122,000$
5 Sawcut and Remove Existing AC Pavement SF 14,710 $2.66 39,000$ 6 Crushed Miscellaneous Base SF 14,710 $4 59,000$
7 Replace Asphalt Concrete Pavement SF 14,710 $2 29,000$ 8 Traffic Control % 5% 87,000$
9 Erosion Control % 1% 18,000$
10 Mobilization/Demobilization % 10% 184,000$
2,020,000$
Engineering and Design % 10% 202,000$
Surveying & Staking & Geotechnical % 5% 101,000$
Construction Management/Staff % 10% 202,000$
505,000$
2,525,000$
20% 505,000$
3,030,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
15 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-16
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 2,640 $911 2,405,000$
2 Install Double 66" RCP FT 1,380 $1,822 2,514,000$
3 Manhole EA 10 $20,322 203,000$
4 Remove 42" RCP FT 180 $62 11,000$
5 Remove 60" RCP FT 1,250 $89 111,000$
6 Sawcut and Remove Existing AC Pavement SF 43,430 $2.66 116,000$ 7 Crushed Miscellaneous Base SF 43,430 $4 174,000$
8 Replace Asphalt Concrete Pavement SF 43,430 $2 87,000$ 9 Traffic Control % 5% 281,000$
10 Erosion Control % 1% 59,000$
11 Mobilization/Demobilization % 10% 596,000$
5,961,000$
Engineering and Design % 10% 596,000$
Surveying & Staking & Geotechnical % 5% 298,000$
Construction Management/Staff % 10% 596,000$
1,490,000$
7,451,000$
25% 1,863,000$
9,314,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
16 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name DZ-16A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 420 $527 221,000$
2 Install 42" RCP FT 840 $588 494,000$
3 Install 48" RCP FT 850 $656 558,000$
4 Manhole EA 5 $20,322 102,000$
5 Sawcut and Remove Existing AC Pavement SF 12,630 $2.66 34,000$ 6 Crushed Miscellaneous Base SF 12,630 $4 51,000$
7 Replace Asphalt Concrete Pavement SF 12,630 $2 25,000$ 8 Traffic Control % 5% 74,000$
9 Erosion Control % 1% 16,000$
10 Mobilization/Demobilization % 10% 158,000$
1,733,000$
Engineering and Design % 10% 173,000$
Surveying & Staking & Geotechnical % 5% 87,000$
Construction Management/Staff % 10% 173,000$
433,000$
2,166,000$
20% 433,000$
2,599,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
17 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name JH-1
Units Quantities Unit Price * Item Total
1 Install 84" RCP FT 1,380 $1,264 1,744,000$
2 Manhole EA 3 $20,322 61,000$
3 Remove 66" RCP FT 1,090 $99 108,000$
4 Remove 78" RCP FT 290 $117 34,000$
5 Sawcut and Remove Existing AC Pavement SF 13,340 $2.66 35,000$ 6 Crushed Miscellaneous Base SF 13,340 $4 53,000$
7 Replace Asphalt Concrete Pavement SF 13,340 $2 27,000$ 8 Traffic Control % 5% 103,000$
9 Erosion Control % 1% 22,000$
10 Mobilization/Demobilization % 10% 219,000$
2,187,000$
Engineering and Design % 10% 219,000$
Surveying & Staking & Geotechnical % 5% 109,000$
Construction Management/Staff % 10% 219,000$
547,000$
2,734,000$
20% 547,000$
3,281,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
18 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name JH-2
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 1,930 $1,016 1,961,000$
2 Manhole EA 5 $20,322 102,000$
3 Remove 69" RCP FT 1,920 $103 198,000$
4 Sawcut and Remove Existing AC Pavement SF 16,570 $2.66 44,000$ 5 Crushed Miscellaneous Base SF 16,570 $4 66,000$
6 Replace Asphalt Concrete Pavement SF 16,570 $2 33,000$ 7 Traffic Control % 5% 120,000$
8 Erosion Control % 1% 25,000$
9 Mobilization/Demobilization % 10% 255,000$
2,549,000$
Engineering and Design % 10% 255,000$
Surveying & Staking & Geotechnical % 5% 127,000$
Construction Management/Staff % 10% 255,000$
637,000$
3,186,000$
20% 637,000$
3,823,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
19 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SR-1
Units Quantities Unit Price * Item Total
1 Install Double 66" RCP FT 1,560 $1,822 2,842,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 54" RCP FT 1,460 $80 117,000$
4 Sawcut and Remove Existing AC Pavement SF 12,550 $2.66 33,000$ 5 Crushed Miscellaneous Base SF 12,550 $4 50,000$
6 Replace Asphalt Concrete Pavement SF 12,550 $2 25,000$ 7 Traffic Control % 5% 157,000$
8 Erosion Control % 1% 33,000$
9 Mobilization/Demobilization % 10% 334,000$
3,338,000$
Engineering and Design % 10% 334,000$
Surveying & Staking & Geotechnical % 5% 167,000$
Construction Management/Staff % 10% 334,000$
835,000$
4,173,000$
20% 835,000$
5,008,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
20 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SR-2
Units Quantities Unit Price * Item Total
1 Install 78" RCP FT 2,570 $1,133 2,912,000$
2 Install 84" RCP FT 1,170 $1,264 1,479,000$
3 Install 14' x 6' RCB FT 620 $7,627 4,729,000$
4 Manhole EA 11 $20,322 224,000$
5 Remove 84" RCP FT 580 $126 73,000$
6 Sawcut and Remove Existing AC Pavement SF 39,720 $2.66 106,000$ 7 Crushed Miscellaneous Base SF 39,720 $4 159,000$
8 Replace Asphalt Concrete Pavement SF 39,720 $2 79,000$ 9 Traffic Control % 5% 488,000$
10 Erosion Control % 1% 102,000$
11 Mobilization/Demobilization % 10% 1,035,000$
10,351,000$
Engineering and Design % 10% 1,035,000$
Surveying & Staking & Geotechnical % 5% 518,000$
Construction Management/Staff % 10% 1,035,000$
2,588,000$
12,939,000$
20% 2,588,000$
15,527,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
21 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SR-3
Item No. Item Description Project Total
Units Quantities Unit Price * Item Total
1 Install 84" RCP FT 460 $1,264 581,000$
2 Install 96" RCP FT 2,260 $1,572 3,553,000$
3 Manhole EA 7 $20,322 142,000$
4 Remove 72" RCP FT 510 $108 55,000$
5 Remove 78" RCP FT 290 $117 34,000$
6 Remove 84" RCP FT 560 $126 71,000$
7 Sawcut and Remove Existing AC Pavement SF 28,740 $2.66 76,000$ 8 Crushed Miscellaneous Base SF 28,740 $4 115,000$
9 Replace Asphalt Concrete Pavement SF 28,740 $2 57,000$ 10 Traffic Control % 5% 234,000$
11 Erosion Control % 1% 49,000$
12 Mobilization/Demobilization % 10% 497,000$
4,967,000$
Engineering and Design % 10% 497,000$
Surveying & Staking & Geotechnical % 5% 248,000$
Construction Management/Staff % 10% 497,000$
1,242,000$
6,209,000$
20% 1,242,000$
7,451,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
22 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SR-4
Units Quantities Unit Price * Item Total
1 Install 8' x 5' RCB FT 1,540 $2,150 3,311,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 66" RCP FT 1,440 $99 143,000$
4 Sawcut and Remove Existing AC Pavement SF 10,780 $2.66 29,000$ 5 Crushed Miscellaneous Base SF 10,780 $4 43,000$
6 Replace Asphalt Concrete Pavement SF 10,780 $2 22,000$ 7 Traffic Control % 5% 181,000$
8 Erosion Control % 1% 38,000$
9 Mobilization/Demobilization % 10% 385,000$
3,848,000$
Engineering and Design % 10% 385,000$
Surveying & Staking & Geotechnical % 5% 192,000$
Construction Management/Staff % 10% 385,000$
962,000$
4,810,000$
20% 962,000$
5,772,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
23 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-5
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 2,150 $816 1,754,000$
2 Manhole EA 5 $20,322 102,000$
3 Remove 42" RCP FT 2,090 $62 130,000$
4 Sawcut and Remove Existing AC Pavement SF 16,130 $2.66 43,000$ 5 Crushed Miscellaneous Base SF 16,130 $4 65,000$
6 Replace Asphalt Concrete Pavement SF 16,130 $2 32,000$ 7 Traffic Control % 5% 106,000$
8 Erosion Control % 1% 22,000$
9 Mobilization/Demobilization % 10% 225,000$
2,254,000$
Engineering and Design % 10% 225,000$
Surveying & Staking & Geotechnical % 5% 113,000$
Construction Management/Staff % 10% 225,000$
563,000$
2,817,000$
20% 563,000$
3,380,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
24 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-6
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,240 $816 1,012,000$
2 Manhole EA 3 $20,322 61,000$
3 Remove 42" RCP FT 920 $62 57,000$
4 Remove 48" RCP FT 210 $71 15,000$
5 Sawcut and Remove Existing AC Pavement SF 9,300 $2.66 25,000$ 6 Crushed Miscellaneous Base SF 9,300 $4 37,000$
7 Replace Asphalt Concrete Pavement SF 9,300 $2 19,000$ 8 Traffic Control % 5% 61,000$
9 Erosion Control % 1% 13,000$
10 Mobilization/Demobilization % 10% 130,000$
1,300,000$
Engineering and Design % 10% 130,000$
Surveying & Staking & Geotechnical % 5% 65,000$
Construction Management/Staff % 10% 130,000$
325,000$
1,625,000$
20% 325,000$
1,950,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
25 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-7
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 1,720 $911 1,567,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 54" RCP FT 1,210 $80 97,000$
4 Remove 60" RCP FT 710 $89 63,000$
5 Sawcut and Remove Existing AC Pavement SF 13,830 $2.66 37,000$ 6 Crushed Miscellaneous Base SF 13,830 $4 55,000$
7 Replace Asphalt Concrete Pavement SF 13,830 $2 28,000$ 8 Traffic Control % 5% 96,000$
9 Erosion Control % 1% 20,000$
10 Mobilization/Demobilization % 10% 204,000$
2,044,000$
Engineering and Design % 10% 204,000$
Surveying & Staking & Geotechnical % 5% 102,000$
Construction Management/Staff % 10% 204,000$
510,000$
2,554,000$
20% 511,000$
3,065,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
26 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-8
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 590 $527 311,000$
2 Install 42" RCP FT 1,300 $588 764,000$
3 Install 48" RCP FT 580 $656 380,000$
4 Manhole EA 6 $20,322 122,000$
5 Sawcut and Remove Existing AC Pavement SF 14,510 $2.66 39,000$ 6 Crushed Miscellaneous Base SF 14,510 $4 58,000$
7 Replace Asphalt Concrete Pavement SF 14,510 $2 29,000$ 8 Traffic Control % 5% 85,000$
9 Erosion Control % 1% 18,000$
10 Mobilization/Demobilization % 10% 181,000$
1,987,000$
Engineering and Design % 10% 199,000$
Surveying & Staking & Geotechnical % 5% 99,000$
Construction Management/Staff % 10% 199,000$
497,000$
2,484,000$
25% 621,000$
3,105,000$
* All unit prices reflect 2024 cost.
+ Contingency increased to 25% due to major highway conflict CONTINGENCY +

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
27 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-9
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,550 $816 1,265,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 42" RCP FT 1,470 $62 91,000$
4 Sawcut and Remove Existing AC Pavement SF 11,630 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,630 $4 47,000$
6 Replace Asphalt Concrete Pavement SF 11,630 $2 23,000$ 7 Traffic Control % 5% 77,000$
8 Erosion Control % 1% 16,000$
9 Mobilization/Demobilization % 10% 163,000$
1,631,000$
Engineering and Design % 10% 163,000$
Surveying & Staking & Geotechnical % 5% 82,000$
Construction Management/Staff % 10% 163,000$
408,000$
2,039,000$
20% 408,000$
2,447,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
28 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-9A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 930 $527 490,000$
2 Install 42" RCP FT 480 $588 282,000$
3 Install 60" RCP FT 1,220 $816 996,000$
4 Manhole EA 7 $20,322 142,000$
5 Remove 42" RCP FT 1,290 $62 80,000$
6 Sawcut and Remove Existing AC Pavement SF 16,930 $2.66 45,000$ 7 Crushed Miscellaneous Base SF 16,930 $4 68,000$
8 Replace Asphalt Concrete Pavement SF 16,930 $2 34,000$ 9 Traffic Control % 5% 107,000$
10 Erosion Control % 1% 22,000$
11 Mobilization/Demobilization % 10% 227,000$
1,990,000$
Engineering and Design % 10% 199,000$
Surveying & Staking & Geotechnical % 5% 100,000$
Construction Management/Staff % 10% 199,000$
498,000$
2,488,000$
20% 498,000$
2,986,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
29 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-10
Item No. Item Description Project Total
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 820 $911 747,000$
2 Manhole EA 2 $20,322 41,000$
3 Remove 39" RCP FT 770 $58 45,000$
4 Sawcut and Remove Existing AC Pavement SF 6,590 $2.66 18,000$ 5 Crushed Miscellaneous Base SF 6,590 $4 26,000$
6 Replace Asphalt Concrete Pavement SF 6,590 $2 13,000$ 7 Traffic Control % 5% 45,000$
8 Erosion Control % 1% 9,000$
9 Mobilization/Demobilization % 10% 94,000$
944,000$
Engineering and Design % 10% 94,000$
Surveying & Staking & Geotechnical % 5% 47,000$
Construction Management/Staff % 10% 94,000$
235,000$
1,179,000$
20% 236,000$
1,415,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
30 of 31
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 2
Name SS-11
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 460 $656 302,000$
2 Install 60" RCP FT 1,200 $816 979,000$
3 Install 66" RCP FT 620 $911 565,000$
4 Manhole EA 6 $20,322 122,000$
5 Remove 36" RCP FT 2,270 $53 120,000$
8 Sawcut and Remove Existing AC Pavement SF 16,940 $2.66 45,000$ 9 Crushed Miscellaneous Base SF 16,940 $4 68,000$
10 Replace Asphalt Concrete Pavement SF 16,940 $2 34,000$ 11 Traffic Control % 5% 112,000$
12 Erosion Control % 1% 23,000$
13 Mobilization/Demobilization % 10% 237,000$
2,370,000$
Engineering and Design % 10% 237,000$
Surveying & Staking & Geotechnical % 5% 119,000$
Construction Management/Staff % 10% 237,000$
593,000$
2,963,000$
20% 593,000$
3,556,000$
* All unit prices reflect 2024 cost.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
31 of 31
AOS 3 Capital Project Cost Estimates

City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Project Cost
A-0 $16,438,000.00
A-0A $7,220,000.00
A-0B $6,091,000.00
A-0C $1,391,000.00
A-0D $1,259,000.00
A-1 $2,042,000.00
A-1A $1,799,000.00
A-2 $2,621,000.00
A-2A $2,250,000.00
A-3 $16,535,000.00
A-3A $2,359,000.00
A-3B $1,996,000.00
A-3C $6,606,000.00
A-4 $1,495,000.00
B-1 $2,709,000.00
B-2 $1,648,000.00
B-3 $911,000.00
B-5 $2,800,000.00
B-5A $4,051,000.00
B-6 $235,000.00
B-7 $1,324,000.00
B-8 $1,886,000.00
C-0 $7,920,000.00
C-2 $1,951,000.00
C-4 $4,225,000.00
C-5 $2,776,000.00
C-6 $589,000.00
C-7 $4,623,000.00
C-8 $4,228,000.00
C-8A $2,633,000.00
C-8B $5,795,000.00
C-9 $12,900,000.00
HR-1 $4,127,000.00
1 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-0
Units Quantities Unit Price * Item Total
1 Install 10' x9' RCB FT 1,510 $5,252 7,931,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 12' x 10' RCB FT 1,510 $811 1,225,000$
4 Sawcut and Remove Existing AC Pavement SF 18,120 $2.66 48,000$ 5 Crushed Miscellaneous Base SF 18,120 $4 72,000$
6 Replace Asphalt Concrete Pavement SF 18,120 $2 36,000$ 7 Traffic Control % 5% 470,000$
8 Erosion Control % 1% 99,000$
9 Mobilization/Demobilization % 10% 996,000$
10,958,000$
Engineering and Design % 10% 1,096,000$
Surveying & Staking & Geotechnical % 5% 548,000$
Construction Management/Staff % 10% 1,096,000$
2,740,000$
13,698,000$
20% 2,740,000$
16,438,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
2 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-0A
Units Quantities Unit Price * Item Total
1 Install 84" RCP FT 2,190 $1,264 2,768,000$
2 Install 90" RCP FT 580 $1,409 817,000$
3 Manhole EA 7 $20,322 142,000$
4 Sawcut and Remove Existing AC Pavement SF 27,090 $2.66 72,000$ 5 Crushed Miscellaneous Base SF 27,090 $4 108,000$
6 Replace Asphalt Concrete Pavement SF 27,090 $2 54,000$ 7 Traffic Control % 5% 198,000$
8 Erosion Control % 1% 42,000$
9 Mobilization/Demobilization % 10% 420,000$
4,621,000$
Engineering and Design % 10% 462,000$
Surveying & Staking & Geotechnical % 5% 231,000$
Construction Management/Staff % 10% 462,000$
1,155,000$
5,776,000$
25% 1,444,000$
7,220,000$
Item No. Item Description Project Total
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
3 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-0B 100
Units Quantities Unit Price * Item Total
1 Install 78" RCP FT 780 $1,133 884,000$
2 Install 84" RCP FT 1,790 $1,264 2,263,000$
3 Manhole EA 6 $20,322 122,000$
4 Sawcut and Remove Existing AC Pavement SF 24,420 $2.66 65,000$ 5 Crushed Miscellaneous Base SF 24,420 $4 98,000$
6 Replace Asphalt Concrete Pavement SF 24,420 $2 49,000$ 7 Traffic Control % 5% 174,000$
8 Erosion Control % 1% 37,000$
9 Mobilization/Demobilization % 10% 369,000$
4,061,000$
Engineering and Design % 10% 406,000$
Surveying & Staking & Geotechnical % 5% 203,000$
Construction Management/Staff % 10% 406,000$
1,015,000$
5,076,000$
20% 1,015,000$
6,091,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
4 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-0C
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,280 $527 675,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 6,830 $2.66 18,000$ 4 Crushed Miscellaneous Base SF 6,830 $4 27,000$
5 Replace Asphalt Concrete Pavement SF 6,830 $2 14,000$ 6 Traffic Control % 5% 40,000$
7 Erosion Control % 1% 8,000$
8 Mobilization/Demobilization % 10% 84,000$
927,000$
Engineering and Design % 10% 93,000$
Surveying & Staking & Geotechnical % 5% 46,000$
Construction Management/Staff % 10% 93,000$
232,000$
1,159,000$
20% 232,000$
1,391,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
5 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-0D
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 480 $527 253,000$
2 Install 48" RCP FT 550 $656 361,000$
3 Manhole EA 3 $20,322 61,000$
4 Sawcut and Remove Existing AC Pavement SF 5,790 $2.66 15,000$ 5 Crushed Miscellaneous Base SF 5,790 $4 23,000$
6 Replace Asphalt Concrete Pavement SF 5,790 $2 12,000$ 7 Traffic Control % 5% 36,000$
8 Erosion Control % 1% 38,000$
9 Mobilization/Demobilization % 10% 40,000$
839,000$
Engineering and Design % 10% 84,000$
Surveying & Staking & Geotechnical % 5% 42,000$
Construction Management/Staff % 10% 84,000$
210,000$
1,049,000$
20% 210,000$
1,259,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
6 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-1
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 670 $527 353,000$
2 Install 42" RCP FT 1,100 $588 647,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 10,040 $2.66 27,000$ 5 Crushed Miscellaneous Base SF 10,040 $4 40,000$
6 Replace Asphalt Concrete Pavement SF 10,040 $2 20,000$ 7 Traffic Control % 5% 58,000$
8 Erosion Control % 1% 12,000$
9 Mobilization/Demobilization % 10% 124,000$
1,362,000$
Engineering and Design % 10% 136,000$
Surveying & Staking & Geotechnical % 5% 68,000$
Construction Management/Staff % 10% 136,000$
340,000$
1,702,000$
20% 340,000$
2,042,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
7 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-1A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 800 $527 422,000$
2 Install 48" RCP FT 690 $656 453,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 8,320 $2.66 22,000$ 5 Crushed Miscellaneous Base SF 8,320 $4 33,000$
6 Replace Asphalt Concrete Pavement SF 8,320 $2 17,000$ 7 Traffic Control % 5% 51,000$
8 Erosion Control % 1% 11,000$
9 Mobilization/Demobilization % 10% 109,000$
1,199,000$
Engineering and Design % 10% 120,000$
Surveying & Staking & Geotechnical % 5% 60,000$
Construction Management/Staff % 10% 120,000$
300,000$
1,499,000$
20% 300,000$
1,799,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
8 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-2
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 890 $527 469,000$
2 Install 54" RCP FT 1,130 $732 827,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,390 $2.66 30,000$ 5 Crushed Miscellaneous Base SF 11,390 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,390 $2 23,000$ 7 Traffic Control % 5% 75,000$
8 Erosion Control % 1% 16,000$
9 Mobilization/Demobilization % 10% 159,000$
1,747,000$
Engineering and Design % 10% 175,000$
Surveying & Staking & Geotechnical % 5% 87,000$
Construction Management/Staff % 10% 175,000$
437,000$
2,184,000$
20% 437,000$
2,621,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
9 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-2A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 850 $527 448,000$
2 Install 42" RCP FT 120 $588 71,000$
3 Install 48" RCP FT 870 $656 571,000$
4 Manhole EA 5 $20,322 102,000$
5 Sawcut and Remove Existing AC Pavement SF 10,820 $2.66 29,000$ 6 Crushed Miscellaneous Base SF 10,820 $4 43,000$
7 Replace Asphalt Concrete Pavement SF 10,820 $2 22,000$ 8 Traffic Control % 5% 64,000$
9 Erosion Control % 1% 14,000$
10 Mobilization/Demobilization % 10% 136,000$
1,500,000$
Engineering and Design % 10% 150,000$
Surveying & Staking & Geotechnical % 5% 75,000$
Construction Management/Staff % 10% 150,000$
375,000$
1,875,000$
20% 375,000$
2,250,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
10 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-3
Units Quantities Unit Price * Item Total
1 Install 90" RCP FT 4,950 $1,409 6,975,000$
2 Install 96" RCP FT 1,240 $1,572 1,949,000$
3 Manhole EA 15 $20,322 305,000$
4 Sawcut and Remove Existing AC Pavement SF 25,380 $2.66 68,000$ 5 Crushed Miscellaneous Base SF 25,380 $4 102,000$
6 Replace Asphalt Concrete Pavement SF 25,380 $2 51,000$ 7 Traffic Control % 5% 473,000$
8 Erosion Control % 1% 99,000$
9 Mobilization/Demobilization % 10% 1,002,000$
11,024,000$
Engineering and Design % 10% 1,102,000$
Surveying & Staking & Geotechnical % 5% 551,000$
Construction Management/Staff % 10% 1,102,000$
2,755,000$
13,779,000$
20% 2,756,000$
16,535,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
11 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-3A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 670 $527 353,000$
2 Install 42" RCP FT 1,350 $588 794,000$
3 Manhole EA 5 $20,322 102,000$
4 Sawcut and Remove Existing AC Pavement SF 11,500 $2.66 31,000$ 5 Crushed Miscellaneous Base SF 11,500 $4 46,000$
6 Replace Asphalt Concrete Pavement SF 11,500 $2 23,000$ 7 Traffic Control % 5% 67,000$
8 Erosion Control % 1% 14,000$
9 Mobilization/Demobilization % 10% 143,000$
1,573,000$
Engineering and Design % 10% 157,000$
Surveying & Staking & Geotechnical % 5% 79,000$
Construction Management/Staff % 10% 157,000$
393,000$
1,966,000$
20% 393,000$
2,359,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
12 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-3B
Units Quantities Unit Price * Item Total
1 Install 96" RCP FT 660 $1,572 1,038,000$
2 Manhole EA 2 $20,322 41,000$
3 Sawcut and Remove Existing AC Pavement SF 7,100 $2.66 19,000$ 4 Crushed Miscellaneous Base SF 7,100 $4 28,000$
5 Replace Asphalt Concrete Pavement SF 7,100 $2 14,000$ 6 Traffic Control % 5% 57,000$
7 Erosion Control % 1% 12,000$
8 Mobilization/Demobilization % 10% 121,000$
1,330,000$
Engineering and Design % 10% 133,000$
Surveying & Staking & Geotechnical % 5% 67,000$
Construction Management/Staff % 10% 133,000$
333,000$
1,663,000$
20% 333,000$
1,996,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
13 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-3C
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 3,510 $911 3,198,000$
2 Manhole EA 9 $20,322 183,000$
3 Sawcut and Remove Existing AC Pavement SF 28,230 $2.66 75,000$ 4 Crushed Miscellaneous Base SF 28,230 $4 113,000$
5 Replace Asphalt Concrete Pavement SF 28,230 $2 56,000$ 6 Traffic Control % 5% 181,000$
7 Erosion Control % 1% 38,000$
8 Mobilization/Demobilization % 10% 384,000$
4,228,000$
Engineering and Design % 10% 423,000$
Surveying & Staking & Geotechnical % 5% 211,000$
Construction Management/Staff % 10% 423,000$
1,057,000$
5,285,000$
25% 1,321,000$
6,606,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
14 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name A-4
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 670 $527 353,000$
2 Install 42" RCP FT 640 $588 376,000$
3 Manhole EA 3 $20,322 61,000$
4 Sawcut and Remove Existing AC Pavement SF 7,330 $2.66 19,000$ 5 Crushed Miscellaneous Base SF 7,330 $4 29,000$
6 Replace Asphalt Concrete Pavement SF 7,330 $2 15,000$ 7 Traffic Control % 5% 43,000$
8 Erosion Control % 1% 9,000$
9 Mobilization/Demobilization % 10% 91,000$
996,000$
Engineering and Design % 10% 100,000$
Surveying & Staking & Geotechnical % 5% 50,000$
Construction Management/Staff % 10% 100,000$
250,000$
1,246,000$
20% 249,000$
1,495,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Project TotalItem No. Item Description

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
15 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-1
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 410 $527 216,000$
2 Install 42" RCP FT 870 $588 512,000$
3 Install 42" RCP FT 110 $588 65,000$
4 Install 54" RCP FT 560 $732 410,000$
5 Install 54" RCP FT 100 $732 73,000$
6 Manhole EA 5 $20,322 102,000$
7 Sawcut and Remove Existing AC Pavement SF 12,540 $2.66 33,000$ 8 Crushed Miscellaneous Base SF 12,540 $4 50,000$
9 Replace Asphalt Concrete Pavement SF 12,540 $2 25,000$ 10 Traffic Control % 5% 74,000$
11 Erosion Control % 1% 16,000$
12 Mobilization/Demobilization % 10% 158,000$
1,734,000$
Engineering and Design % 10% 173,000$
Surveying & Staking & Geotechnical % 5% 87,000$
Construction Management/Staff % 10% 173,000$
433,000$
2,167,000$
25% 542,000$
2,709,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
16 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-2
Units Quantities Unit Price * Item Total
1 Install 48" RCP FT 1,150 $656 754,000$
2 Manhole EA 3 $20,322 61,000$
3 Remove 36" RCP FT 1,150 $53 61,000$
4 Sawcut and Remove Existing AC Pavement SF 7,380 $2.66 20,000$ 5 Crushed Miscellaneous Base SF 7,380 $4 30,000$
6 Replace Asphalt Concrete Pavement SF 7,380 $2 15,000$ 7 Traffic Control % 5% 47,000$
8 Erosion Control % 1% 10,000$
9 Mobilization/Demobilization % 10% 100,000$
1,098,000$
Engineering and Design % 10% 110,000$
Surveying & Staking & Geotechnical % 5% 55,000$
Construction Management/Staff % 10% 110,000$
275,000$
1,373,000$
20% 275,000$
1,648,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
17 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-3
Item No. Item Description Project Total
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 400 $527 211,000$
2 Install 42" RCP FT 360 $588 212,000$
3 Manhole EA 2 $20,322 41,000$
4 Sawcut and Remove Existing AC Pavement SF 4,250 $2.66 11,000$ 5 Crushed Miscellaneous Base SF 4,250 $4 17,000$
6 Replace Asphalt Concrete Pavement SF 4,250 $2 9,000$
7 Traffic Control % 5% 25,000$
8 Erosion Control % 1% 5,000$
9 Mobilization/Demobilization % 10% 53,000$
584,000$
Engineering and Design % 10% 58,400$
Surveying & Staking & Geotechnical % 5% 29,000$
Construction Management/Staff % 10% 58,000$
145,000$
729,000$
25% 182,000$
911,000$
+ Contingency increased to 25% due to SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
18 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-5
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 1,240 $1,016 1,260,000$
2 Manhole EA 3 $20,322 61,000$
3 Remove 66" RCP FT 1,240 $99 123,000$
4 Sawcut and Remove Existing AC Pavement SF 10,640 $2.66 28,000$ 5 Crushed Miscellaneous Base SF 10,640 $4 43,000$
6 Replace Asphalt Concrete Pavement SF 10,640 $2 21,000$ 7 Traffic Control % 5% 77,000$
8 Erosion Control % 1% 16,000$
9 Mobilization/Demobilization % 10% 163,000$
1,792,000$
Engineering and Design % 10% 179,000$
Surveying & Staking & Geotechnical % 5% 90,000$
Construction Management/Staff % 10% 179,000$
448,000$
2,240,000$
25% 560,000$
2,800,000$
+ Contingency increased to 25% due to 12' water main and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
19 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-5A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 1,050 $588 617,000$
3 Install 48" RCP FT 1,550 $656 1,017,000$
4 Manhole EA 8 $20,322 163,000$
5 Sawcut and Remove Existing AC Pavement SF 19,630 $2.66 52,000$ 6 Crushed Miscellaneous Base SF 19,630 $4 79,000$
7 Replace Asphalt Concrete Pavement SF 19,630 $2 39,000$ 8 Traffic Control % 5% 116,000$
9 Erosion Control % 1% 24,000$
10 Mobilization/Demobilization % 10% 246,000$
2,701,000$
Engineering and Design % 10% 270,000$
Surveying & Staking & Geotechnical % 5% 135,000$
Construction Management/Staff % 10% 270,000$
675,000$
3,376,000$
20% 675,000$
4,051,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
20 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-6
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 200 $527 105,000$
2 Manhole EA 1 $20,322 20,000$
3 Sawcut and Remove Existing AC Pavement SF 1,070 $2.66 3,000$ 4 Crushed Miscellaneous Base SF 1,070 $4 4,000$
5 Replace Asphalt Concrete Pavement SF 1,070 $2 2,000$
6 Traffic Control % 5% 7,000$
7 Erosion Control % 1% 1,000$
8 Mobilization/Demobilization % 10% 14,000$
156,000$
Engineering and Design % 10% 15,600$
Surveying & Staking & Geotechnical % 5% 8,000$
Construction Management/Staff % 10% 16,000$
40,000$
196,000$
20% 39,000$
235,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
21 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-7
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 500 $527 264,000$
2 Install 42" RCP FT 640 $588 376,000$
3 Manhole EA 3 $20,322 61,000$
4 Sawcut and Remove Existing AC Pavement SF 6,430 $2.66 17,000$ 5 Crushed Miscellaneous Base SF 6,430 $4 26,000$
6 Replace Asphalt Concrete Pavement SF 6,430 $2 13,000$ 7 Traffic Control % 5% 38,000$
8 Erosion Control % 1% 8,000$
9 Mobilization/Demobilization % 10% 80,000$
883,000$
Engineering and Design % 10% 88,000$
Surveying & Staking & Geotechnical % 5% 44,000$
Construction Management/Staff % 10% 88,000$
220,000$
1,103,000$
20% 221,000$
1,324,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
22 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name B-8
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 520 $527 274,000$
2 Install 48" RCP FT 990 $656 649,000$
3 Manhole EA 4 $20,322 81,000$
4 Sawcut and Remove Existing AC Pavement SF 8,590 $2.66 23,000$ 5 Crushed Miscellaneous Base SF 8,590 $4 34,000$
6 Replace Asphalt Concrete Pavement SF 8,590 $2 17,000$ 7 Traffic Control % 5% 54,000$
8 Erosion Control % 1% 11,000$
9 Mobilization/Demobilization % 10% 114,000$
1,257,000$
Engineering and Design % 10% 126,000$
Surveying & Staking & Geotechnical % 5% 63,000$
Construction Management/Staff % 10% 126,000$
315,000$
1,572,000$
20% 314,000$
1,886,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
23 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-0
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,300 $816 1,061,000$
2 Install 72" RCP FT 2,590 $1,016 2,631,000$
3 Manhole EA 10 $20,322 203,000$
4 Remove 60" RCP FT 3,030 $89 270,000$
5 Remove 66" RCP FT 850 $99 84,000$
6 Sawcut and Remove Existing AC Pavement SF 31,980 $2.66 85,000$ 7 Crushed Miscellaneous Base SF 31,980 $4 128,000$
8 Replace Asphalt Concrete Pavement SF 31,980 $2 64,000$ 9 Traffic Control % 5% 226,000$
10 Erosion Control % 1% 48,000$
11 Mobilization/Demobilization % 10% 480,000$
5,280,000$
Engineering and Design % 10% 528,000$
Surveying & Staking & Geotechnical % 5% 264,000$
Construction Management/Staff % 10% 528,000$
1,320,000$
6,600,000$
20% 1,320,000$
7,920,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
24 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-2
Units Quantities Unit Price * Item Total
1 Install 66" RCP FT 430 $911 392,000$
2 Install 72" RCP FT 520 $1,016 528,000$
3 Manhole EA 2 $20,322 41,000$
4 Remove 60" RCP FT 950 $89 85,000$
5 Sawcut and Remove Existing AC Pavement SF 7,920 $2.66 21,000$ 6 Crushed Miscellaneous Base SF 7,920 $4 32,000$
7 Replace Asphalt Concrete Pavement SF 7,920 $2 16,000$ 8 Traffic Control % 5% 56,000$
9 Erosion Control % 1% 12,000$
10 Mobilization/Demobilization % 10% 118,000$
1,301,000$
Engineering and Design % 10% 130,000$
Surveying & Staking & Geotechnical % 5% 65,000$
Construction Management/Staff % 10% 130,000$
325,000$
1,626,000$
20% 325,000$
1,951,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
25 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-4
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,210 $816 987,000$
2 Install 66" RCP FT 400 $911 364,000$
3 Install 72" RCP FT 630 $1,016 640,000$
4 Manhole EA 6 $20,322 122,000$
5 Remove 42" RCP FT 1,240 $62 77,000$
6 Remove 54" RCP FT 890 $80 71,000$
7 Sawcut and Remove Existing AC Pavement SF 17,700 $2.66 47,000$ 8 Crushed Miscellaneous Base SF 17,700 $4 71,000$
9 Replace Asphalt Concrete Pavement SF 17,700 $2 35,000$ 10 Traffic Control % 5% 121,000$
11 Erosion Control % 1% 25,000$
12 Mobilization/Demobilization % 10% 256,000$
2,816,000$
Engineering and Design % 10% 282,000$
Surveying & Staking & Geotechnical % 5% 141,000$
Construction Management/Staff % 10% 282,000$
705,000$
3,521,000$
20% 704,000$
4,225,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
26 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-5
Units Quantities Unit Price * Item Total
1 Install 60" RCP FT 1,600 $816 1,306,000$
2 Manhole EA 4 $20,322 81,000$
3 Remove 42" RCP FT 1,540 $62 95,000$
4 Sawcut and Remove Existing AC Pavement SF 12,000 $2.66 32,000$ 5 Crushed Miscellaneous Base SF 12,000 $4 48,000$
6 Replace Asphalt Concrete Pavement SF 12,000 $2 24,000$ 7 Traffic Control % 5% 79,000$
8 Erosion Control % 1% 17,000$
9 Mobilization/Demobilization % 10% 168,000$
1,850,000$
Engineering and Design % 10% 185,000$
Surveying & Staking & Geotechnical % 5% 93,000$
Construction Management/Staff % 10% 185,000$
463,000$
2,313,000$
20% 463,000$
2,776,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
27 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-6
Units Quantities Unit Price * Item Total
1 Install 42" RCP FT 450 $588 265,000$
2 Manhole EA 1 $20,322 20,000$
3 Remove 36" RCP FT 520 $53 28,000$
4 Sawcut and Remove Existing AC Pavement SF 2,640 $2.66 7,000$ 5 Crushed Miscellaneous Base SF 2,640 $4 11,000$
6 Replace Asphalt Concrete Pavement SF 2,640 $2 5,000$
7 Traffic Control % 5% 17,000$
8 Erosion Control % 1% 4,000$
9 Mobilization/Demobilization % 10% 36,000$
393,000$
Engineering and Design % 10% 39,300$
Surveying & Staking & Geotechnical % 5% 20,000$
Construction Management/Staff % 10% 39,000$
98,000$
491,000$
20% 98,000$
589,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
28 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-7
Units Quantities Unit Price * Item Total
1 Install 72" RCP FT 2,060 $1,016 2,093,000$
2 Manhole EA 5 $20,322 102,000$
3 Remove 60" RCP FT 1,470 $89 131,000$
4 Remove 66" RCP FT 570 $99 56,000$
5 Sawcut and Remove Existing AC Pavement SF 17,680 $2.66 47,000$ 6 Crushed Miscellaneous Base SF 17,680 $4 71,000$
7 Replace Asphalt Concrete Pavement SF 17,680 $2 35,000$ 8 Traffic Control % 5% 127,000$
9 Erosion Control % 1% 27,000$
10 Mobilization/Demobilization % 10% 269,000$
2,958,000$
Engineering and Design % 10% 296,000$
Surveying & Staking & Geotechnical % 5% 148,000$
Construction Management/Staff % 10% 296,000$
740,000$
3,698,000$
25% 925,000$
4,623,000$
+ Contingency increased to 25% due to 12' water main and SCG transmisson line conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
29 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-8
Units Quantities Unit Price * Item Total
1 Install 78" RCP FT 1,830 $1,133 2,073,000$
2 Manhole EA 5 $20,322 102,000$
3 Sawcut and Remove Existing AC Pavement SF 16,700 $2.66 44,000$ 4 Crushed Miscellaneous Base SF 16,700 $4 67,000$
5 Replace Asphalt Concrete Pavement SF 16,700 $2 33,000$ 6 Traffic Control % 5% 116,000$
7 Erosion Control % 1% 24,000$
8 Mobilization/Demobilization % 10% 246,000$
2,705,000$
Engineering and Design % 10% 271,000$
Surveying & Staking & Geotechnical % 5% 135,000$
Construction Management/Staff % 10% 271,000$
677,000$
3,382,000$
25% 846,000$
4,228,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
30 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-8A
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 1,330 $527 701,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 7,090 $2.66 19,000$ 4 Crushed Miscellaneous Base SF 7,090 $4 28,000$
5 Replace Asphalt Concrete Pavement SF 7,090 $2 14,000$ 6 Traffic Control % 5% 41,000$
7 Erosion Control % 1% 9,000$
8 Mobilization/Demobilization % 10% 87,000$
960,000$
Engineering and Design % 10% 1,002,000$
Surveying & Staking & Geotechnical % 5% 48,000$
Construction Management/Staff % 10% 96,000$
1,146,000$
2,106,000$
25% 527,000$
2,633,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
31 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-8B
Units Quantities Unit Price * Item Total
1 Install 36" RCP FT 660 $527 348,000$
2 Install 42" RCP FT 1,080 $588 635,000$
3 Install 48" RCP FT 1,450 $656 951,000$
4 Install 54" RCP FT 1,080 $732 791,000$
5 Manhole EA 11 $20,322 224,000$
6 Sawcut and Remove Existing AC Pavement SF 26,680 $2.66 71,000$ 7 Crushed Miscellaneous Base SF 26,680 $4 107,000$
8 Replace Asphalt Concrete Pavement SF 26,680 $2 53,000$ 9 Traffic Control % 5% 159,000$
10 Erosion Control % 1% 33,000$
11 Mobilization/Demobilization % 10% 337,000$
3,709,000$
Engineering and Design % 10% 371,000$
Surveying & Staking & Geotechnical % 5% 185,000$
Construction Management/Staff % 10% 371,000$
927,000$
4,636,000$
25% 1,159,000$
5,795,000$
+ Contingency increased to 25% due to major highway conflict * All unit prices reflect 2024 costs.

CONTINGENCY +

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
32 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name C-9
Units Quantities Unit Price * Item Total
1 Install 12' x 9' RCB FT 920 $7,251 6,671,000$
2 Manhole EA 2 $20,322 41,000$
3 Remove 12' x 9' RCB FT 790 $725 573,000$
4 Sawcut and Remove Existing AC Pavement SF 10,120 $2.66 27,000$ 5 Crushed Miscellaneous Base SF 10,120 $4 40,000$
6 Replace Asphalt Concrete Pavement SF 10,120 $2 20,000$ 7 Traffic Control % 5% 369,000$
8 Erosion Control % 1% 77,000$
9 Mobilization/Demobilization % 10% 782,000$
8,600,000$
Engineering and Design % 10% 860,000$
Surveying & Staking & Geotechnical % 5% 430,000$
Construction Management/Staff % 10% 860,000$
2,150,000$
10,750,000$
20% 2,150,000$
12,900,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
33 of 34
City of Fontana Storm Drain Master Plan
FONT-0121
CIP Cost Estimates
AOS 3
Name HR-1
Units Quantities Unit Price * Item Total
1 Install 96" RCP FT 1,380 $1,572 2,169,000$
2 Manhole EA 3 $20,322 61,000$
3 Sawcut and Remove Existing AC Pavement SF 14,840 $2.66 39,000$ 4 Crushed Miscellaneous Base SF 14,840 $4 59,000$
5 Replace Asphalt Concrete Pavement SF 14,840 $2 30,000$ 6 Traffic Control % 5% 118,000$
7 Erosion Control % 1% 25,000$
8 Mobilization/Demobilization % 10% 250,000$
2,751,000$
Engineering and Design % 10% 275,000$
Surveying & Staking & Geotechnical % 5% 138,000$
Construction Management/Staff % 10% 275,000$
688,000$
3,439,000$
20% 688,000$
4,127,000$
* All unit prices reflect 2024 costs.

CONTINGENCY

TOTAL PROJECT
Item No. Item Description Project Total

SUBTOTAL (CONSTRUCTION)

SUBTOTAL (ENGINEERING AND CONSTRUCTION ADMINISTRATION)

SUBTOTAL COST
34 of 34

Fontana City CouncilJuly 14, 2026

Fontana City Council
July 14, 2026