ITEM 4. 17
CITY MANAGER' S REPORT
NOVEMBER 13, 2023 CITY COUNCIL REGULAR MEETING
ITEM: ACCEPT PUBLIC IMPROVEMENTS FOR VILLAGES IN
THE STAGE 2A AND 2B AREAS OF THE RIVER
ISLANDS PROJECT FROM RIVER ISLANDS
DEVELOPMENT, LLC
RECOMMENDATION: Adopt Resolution to Accept Public Improvements for Villages in the Stage 2A and 2B Areas of the River
Islands Project from River Islands Development, LLC
SUMMARY:
River Island Development, LLC ( RID) has completed construction of the public improvements listed in the GASB 34 reports ( Attachment " C") for Villages DD, EE, FF, GG, HH, JJ, LL, MM, NN, 00 and Z ( Villages), in accordance with the associated Subdivision Improvement Agreements ( SIA).
Staff has inspected the improvements which have been deemed complete and in accordance with the approved plans and specifications by the City Engineer. RID provided one- year warranty bonds based on 10% of the completed improvement construction cost, and lien releases for the proposed accepted improvements. Vicinity Maps for the Villages are included as Attachment " B".
Staff recommends City Council accept the completed Public Improvements for the Villages.
BACKGROUND:
On March 27, 2007, Council approved Vesting Tentative Map ( VTM) 3694, and later amended VTM 3694 with updated Conditions of Approval ( COA) on June 1, 2015.
Council approved VTM 6716 on June 14, 2021. The Villages comply with the amended COA' s of VTM 3694 and are within the geographical boundaries of VTM 6716.
As required by the City' s subdivision ordinance, the final maps for the Tracts within the Villages included a SIA to guarantee public improvements. Completion of the public improvements listed in the GASB 34 reports fulfills the associated obligations of the SIAs. The Council approval dates & resolution numbers associated with the Villages are detailed in Table 1 below:
Table 1: Council Approval Dates and Resolutions
Village Tract Council Approval Date Resolution Number
4055 12/ 14/ 2020 20- 4823
DD
4056 07/ 12/ 2021 21- 4928
EE 4063 02/ 08/ 2021 21- 4834
CITY MANAGER' S REPORT PAGE 2
NOVEMBER 13, 2023 CITY COUNCIL REGULAR MEETING
ACCEPT PUB IC IMPROVEMENTS FOR VILLAGES IN THE STAGE 2A AND 2B
AREAS OF THE RIVER ISLANDS PROJECT FROM RIVER ISLANDS
DEVELOPMENT, LLC
4067 03/ 08/ 2021 21- 4844
FF
4082 04/ 11/ 2022 22- 5048
4091 09/ 13/ 2021 21- 4956
GG
4092 O1/ 10/ 2022 22- 5017
4089 9/ 13/ 2021 21- 4955
HH
4090 1/ 10/ 2022 22- 5016
4052 1/ 11/ 2021 21- 4827
JJ
4053 10/ 11/ 2021 21- 4975
4093 06/ 14/ 2021 21- 4903
LL
4094 12/ 13/ 2021 21- 5007
4101 08/ 09/ 2021 21- 4935
MM
4102 05/ 16/ 2022 22- 5081
4071 03/ 08/ 2021 21- 4845
NN
4072 04/ 11/ 2022 22- 5047
4068 02/ 08/ 2021 21- 4835
00 4069 09/ 13/ 2021 21- 4954
4050 11/ 09/ 2020 20- 4812
Z
4051 06/ 14/ 2021 21- 4902
The Performance and Labor & Materials Bonds will be released and replaced with the Maintenance Bonds upon acceptance of the improvements. The bond values and numbers associated with the Villages are detailed in Table 2 below:
Table 2: Bond Values and Numbers
Village Tract
Pertormance Bond Labor & Materials Maintenance Bond
Number/ Value Bond Number/ Value Number/ Value
DD
4055
0757354/$ 1, 009, 540 0757354/$ 504, 770 0757354/$ 293, 858 4056
EE 4063 0757356/$ 935, 661 0757356/$ 467, 831 0757356/$ 712, 570 FF
4067
0757364/$ 774, 918 0757364/$ 387, 459 0757364/$ 441, 877 4082
GG
4091 0799657/$ 664, 852 0799657/$ 332, 426
0799657/$ 246, 900
4092
HH
4089
0799656/$ 1, 312, 588 0799656/$ 656, 294 0799656/$ 174, 900 4090
CITY MANAGER' S REPORT PAGE 3
NOVEMBER 13, 2023 CITY COUNCIL REGULAR MEETING
ACCEPT PUBLIC IMPROVEMENTS FOR VILLAGES IN THE STAGE 2A AND 2B
AREAS OF THE RIVER ISLANDS PROJECT FROM RIVER ISLANDS
DEVELOPMENT, LLC
4052
0757353/$ 525, 600 0757353/$ 262, 800 0757353/$ 172, 700 4053
LL
4093
0799647/$ 1, 187, 640 0799647/$ 593, 820 0799647/$ 265, 700 4094
MM
4101
0799651/$ 544, 920 0799651/$ 272, 460 0799651/$ 214, 700 4102
NN
4071
0799643/$ 951, 008 0799643/$ 475, 504 0799643/$ 407, 060 4072
00 4068
0757357/$ 270, 348 0757357/$ 135, 174 0757357/$ 194, 757 4069
Z
4050
0757351/$ 246, 708 0757351/$ 123, 354 0757351/$ 267, 600 4051
REASON FOR RECOMMENDATION:
Staff has inspected the improvements listed in the GASB 34 Reports for the Villages and confirmed that the improvements have been completed in accordance with City specifications and deemed complete by the City Engineer.
Staff recommends City Council accept the completed Public Improvements for the Villages.
RID has submitted lien releases, a one- year maintenance bonds, and as- built drawings for the improvements being accepted.
FISCAL IMPACT:
The City' s maintenance costs will increase to maintain the improvements. The maintenance bonds cover any repairs or replacements due to defective materials or workmanship for the completed improvements that become necessary during the one- year period, beginning with this acceptance. The City' s Service Maintenance CFD 2023- 1 has been established to fund City maintenance and operating costs.
ATTACH M ENTS:
A. Resolution to Accept Public Improvements for Villages in the Stage 2A and 2B Areas of the River Islands Project from River Islands Development, LLC B. Vicinity Maps
C. GASB 34 Reports
CITY MANAGER' S REPORT PAGE 4
NOVEMBER 13, 2023 CITY COUNCIL REGULAR MEETING
ACCEPT PUBLIC IMPROVEMENTS FOR VILLAGES IN THE STAGE 2A AND 2B
AREAS OF THE RIVER ISLANDS PROJECT FROM RIVER ISLANDS
DEVELOPMENT, LLC
APPROVALS:
0- a 5— 0 3
Veronica Albarran Date
Junior Engineer
0 - 2 - 23
Ken Reed Date
Senior Construction Manager
O I2S' Lo23
Brad ylor Date
City Engineer
a
Cari Jame Date
Finance Dir c or
1 O • 2Co • ZoZ3
Michael King Date
Assistant City Manager
j - zs- r.x t3
Salvador Navarrete Date
City Attorney
ll• co- 23
Ste en J. Salvatore Date
City Manager
RESOLUTION NO. 23-
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF LATHROP TO ACCEPT PUBLIC IMPROVEMENTS FOR VILLAGES IN THE STAGE 2A AND 2B AREAS OF
THE RIVER ISLANDS PRO) ECT FROM RIVER ISLANDS DEVELOPMENT, LLC WHEREAS, on March 27, 2007, the City Council approved Vesting Tentative Map ( VTM) 3694, and later amended VTM 3694 with updated Conditions of Approval COA) on June 1, 2015. On June 14, 2021, the City Council adopted resolutions and ordinances approving the River Islands modified Phase 2 Project and VTM 6716. The Tracts comply with the amended COA' s of VTM 3694 and are within the geographical boundaries of VTM 6716; and
WHEREAS, as required by the City' s subdivision ordinance, the final maps for the Tracts within Villages DD, EE, FF, GG, HH, ) J, LL, MM, NN, 00 and Z ( Villages) included a Subdivision Improvement Agreement ( SIA) to guarantee public improvements. Completion of the public improvements listed in the GASB 34 reports fulfills the associated obligations of the SIAs. The Council approval dates & resolution numbers associated with the Villages are detailed in Table 1 below; and Table 1: Council Approval Dates and Resolutions
Village Tract Council Approval Date Resolution Number
4055 12/ 14/ 2020 20- 4823
DD
4056 07/ 12/ 2021 21- 4928
EE 4063 02/ 08/ 2021 21- 4834
4067 03/ 08/ 2021 21- 4844
FF
4082 04/ 11/ 2022 22- 5048
4091 09/ 13/ 2021 21- 4956
GG
4092 01/ 10/ 2022 22- 5017
4089 9/ 13/ 2021 21- 4955
HH
4090 1/ 10/ 2022 2Z- 5016
4052 1/ 11/ 2021 21- 4827
JJ
4053 10/ 11/ 2021 21- 4975
4093 06/ 14/ 2021 21- 4903
LL
4094 12/ 13/ 2021 21- 5007
4101 08/ 09/ 2021 21- 4935
MM
4102 05/ 16/ 2022 22- 5081
4071 03/ 08/ 2021 21- 4845
NN
4072 04/ 11/ 2022 22- 5047
4068 02/ 08/ 2021 21- 4835
00 4069 09/ 13/ 2021 21- 4954
4050 11/ 09/ 2020 20- 4812
Z
4051 06/ 14/ 2021 21- 4902
WHEREAS, the Performance and Labor & Materials Bonds will be released and replaced with the Maintenance Bonds upon acceptance of the improvements. The bond values and numbers associated with the Villages are detailed in Table 2 below; and
Table 2: Bond Values and Numbers
Performance Bond Labor & Materials
Maintenance
Village Tract
Number/ Value Bond Number/ Value
Bond
Number Value
DD
4055
0757354/$ 1, 009, 540 0757354/$ 504, 770 0757354/$ 293, 858 4056
EE 4063 0757356/$ 935 661 0757356/$ 467 831 0757356/$ 712 570 FF
4067
0757364/$ 774, 918 0757364/$ 387, 459 0757364/$ 441, 877 4082
GG
4091 0799657/$ 664, 852 0799657/$ 332, 426
0799657/$ 246, 900
4092
HH
4089
0799656/$ 1, 312, 588 0799656/$ 656, 294 0799656/$ 174, 900 4090
4052
0757353/$ 525, 600 0757353/$ 262, 800 0757353/$ 172, 700 4053
LL
4093
0799647/$ 1, 187, 640 0799647/$ 593, 820 0799647/$ 265, 700 4094
MM
4101
0799651/$ 544, 920 0799651/$ 272, 460 0799651/$ 214, 700 4102
NN
4071
0799643/$ 951, 008 0799643/$ 475, 504 0799643/$ 407, 060 4072
00 4068
0757357/$ 270, 348 0757357/$ 135, 174 0757357/$ 194, 757 4069
Z
4050
0757351/$ 246, 708 0757351/$ 123, 354 0757351/$ 267, 600 4051
WHEREAS, staff has inspected the improvements listed in the GASB 34 Reports for the Villages and confirmed that the improvements have been completed in accordance with City specifications and deemed complete by the City Engineer; and
WHEREAS, staff recommends City Council accept the completed Public Improvements for the Villages; and
WHEREAS, RID has submitted lien releases, a one- year maintenance bonds, and as- built drawings for the improvements being accepted; and WHEREAS, the City' s maintenance costs will increase to maintain the improvements. The maintenance bonds cover any repairs or replacements due to defective materials or workmanship for the completed improvements that become necessary during the one- year period, beginning with this acceptance. The City' s Service Maintenance CFD 2023- 1 has been established to fund City maintenance and operating costs.
NOW, THEREFORE, BE IT RESOLVED, that the City Council of the City of Lathrop accepts the public improvements, as detailed in the GASB 34 Reports included as Attachment C to the City Manager' s Report that accompanied this resolution, for Villages in the Stage 2A and 2B Areas of the River Islands Project from River Islands Development, LLC.
PASSED AND ADOPTED by the City Council of the City of Lathrop this 13tn day of November 2023 by the following vote:
AYES:
NOES:
ABSTAIN:
ABSENT:
Sonny Dhaliwal, Mayor
ATTEST: APPROVED AS TO FORM:
Teresa Vargas, City Clerk Salvador Navarrete, City Attorney p
J ~
VILLAGE JJ
1 VILLAGE NN- 1
I
N
I
LAKE 12 O 1
s
VILLAGE EE- 2
VILLAGE EE- 1
X ,
VILLA
VILLAGE DD
VILLAGE Z
SCHOOL
j
VILLAGE
Y EXHIBIT " B"
VILLAGE DD
VICINITY MAP
DECEMBER 2020
VILLAGE KK
VILLAGE II i
LA
PARK
VILLAGE FF
VILLAGE JJ
VILLAGE FF
VILLAGE NNLAKE 12
1 T1 '
VILLAGE EE
t
vVILLAGE DD
9i
F9
s1
9tiOsA
9 9Y
SCHOOL
P
j
VILLAGE
Y
r
PARK
n n
ATTACHMENT B
v
VILLAGE EE
VICINITY MAP
DECEMBER 2020
VILLAGE HH f
o
VILLAGE HH L
t•
i
VILLAGE GG
VILLAGE KK
VILLAGE II
PARK
VILLAGE JJ
TRACT 4067
oe
c
LAKE 12
VILLAGE FF BOUNDARY
VILLAGE EE
F9 ATTACHMENT " B"
s
9tio VILLAGE FF
VICINITY MAP
APR/L 2022
i
Yy OJS
b
JQ y
VILLAGE GG BOUNDARY f
TRACT 4091
o
lyno
1 dy6,be ti
VILLAGE HH L•
TRACT 4091 q, e a y
F H/y.
sp.
A ' "
iRish
TRACT 4092 Fq
qy
VILLAGE KK Q
A QP
PoSFYSTRFF, P" VILLAGE II
a
TRACT 4092
PARK
y
y
h
A
VILLAGE JJ
VILLAGE FF
j LAKE 12
j,
r
q,
9is VILLAGE EE
9N
SA
qq
9y
ATTACHMENT "B"
VILLAGE GG
VICINITY MAP
NOVEMBER 2021
VILLAGE HH
BOUNDARY
3 TRACT 4089
J 9
TRACT 4090 R° ,'
o
6 L
i/\
1 i \ "
a`
VILLAGE GG 4° ` SyM A` FAoo
o qy
AM1 i
oQ VILLAGE KK
QP
TRACT 4089 Q''` VILLAGE II
PARK
A
r
VILLAGE JJ
s
VILLAGE FF
j LAKE 12
i
9is
qN
VILLAGE EE
SA
qq
9y
ATTACHMENT " B"
VILLAGE HH
VICINITY MAP
NOVEMBER 2021
v
VILLAGE HH
N -
r'
VILLAGE KK
VILLAGE II
LAKE 13
TRACT 4052
VILLAGE FF
VILLAGE JJ
TRACT 4053
VILLAGE NN- 1
TRACT 4052
LAKE 12
1 s
VILLAGE EE- 2
i, \ 11
VILLAGE EE- 1 '
VILLAG
y
VILLAGE DD
ATTACHMENT " B"
F,
s
VILLAGE JJ
9 s,. SEPTEMBER 2021
TRACT 4094
N
ti O
N
r
Nry
b tp
r ry
N ti
ti
M
p
a o
h
M
r
1 C
o
O
L!_ _( ^ i v'
Y
t
rn
m
VILLAGE LL
a
N
BASSE
URi
VILLAGE MM
9Fs. a
9/
ti
Pl
co
T 4 3
c
l
C'
PP°
QJ
ILLAGE NN
ATTACHMENT B
VILLAGE LL
VICINITY MAP
DECEMBER 2021
TRACT 4102
l
I
VILLAGE LL i'
y
I 1
I 1
VILLAGE MM
K
yi
r"/
LAKE 13
j
TRACT 4101
TRACT 4102
VILLAGE NN- 1 VILLAGE NN- 2
I
I
1 ATTACHMENT " B"
LAGE EE- 2 VILLAGE MM -TRACT 4102
VICINITY MAP
I 1 MAY2022
i
ILLAGE LL
J'
I
P E
o
N/
2 VILLAGE MM
LAKE 13 -
VILLAGE KK y
4i,
g,
TRACT 4071
t9 6 o
18 1)
6 M9f4F- a
RJ
9 VILLAGE JJ zo „
w,.
z2 z,
z „ r
I
I
r,
aq z6
J l
s
q
se
a 3z c
3t
JB
g
p
w " ' 9
110BUNE VILLAGE NN BOUNDARY N
15 I
1 9
St I
I\ '
VILLAGE 00
Cy
ATTACHMENT " B"
VILLAGE DD
VILLAGE NN
VICINITY MAP
APR/L 2022
iLAKE 13
I
N
i\ O
I
VILLAGE NN- 1 VILLAGE NN- 2
I
1 VILLAGE EE- 2
f I
VI L LAG E 40
VILLAGE DD
VILLAGE Z
SCHOOL
j
EXHIBIT " B"
VILLAGE 00
VICINITY MAP
JANUARY2021
N
a o a
P.P`'
G
9r
FRF
GOJP
R
NT
Rij,F
Q
P
oQ
c
TRACT 4051
Q,
O'
P
V I LLAG E Z
JQ
Q, J
Q
VILLAGE AA
P qG
O'
P
G
2F, C
s
VILLA E Y
9`,
PG
P
oJ'
p P PF'
5 09
2C
G
Pv
9 S Qh
9GiiO o
q9 S
P
oP
p
G9T I mU
9 l
I
i \
VILLAGE BB LAKE 10
VILLAGE CC
ATTACHMENT B
VILLAGE Z
G9
VICINITY MAP
F9_
MAY2021
ATTAC MENT
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 7/ 31/ 2023
Tract No.: River Islands Village DD- Tract 4055( 42 Lots) Item Unit Q t Unit Price Amount
3" AC Paving SF 11, 600 $ 1. 50 $ 17, 400. 00
4. 5" AC Paving SF 166, 000 $ 2. 25 $ 373, 500. 00
6" Aggregate Base SF 11, 600 $ 0. 90 $ 10, 440. 00
8" Aggregate Base SF 166,000 $ 120 $ 199, 200. 00
Vertical Curb and Gutter ( with AB cushion) LF 4, 100 $ 25.00 $ 102, 500. 00 Rolled Curb and Gutter( with AB cushion) LF 6, 100 $ 25. 00 $ 152, 500.00 Concrete Sidewalk SF 55, 000 $ 6. 00 $ 330, 000. 00
Driveway Approach EA 43 $ 600. 00 $ 25, 800. 00
Handicap Ramps EA 21 $ 2, 500. 00 $ 52, 500. 00
Survey Monuments EA 13 $ 300. 00 $ 3, 900. 00
Traffic Striping& Signing LF 5, 500 $ 5. 00 $ 27, 500.00 Catch Basins( rype A inlet) EA 4 $ 4, 500. 00 $ 18, 000. 00 Catch Basins( type A inlet over type I manhole base) EA 29 $ 6, 500. 00 $ 188, 500. 00 Catch Basins( type A inlet over type ll manhole base) EA 1 $ 13, 000. 00 $ 13, 000. 00 CatCh Basins( type C inlet over rype I manhole base) EA 3 $ 6, 000.00 $ 18, 000. 00 15" Storm Drain Pipe LF 1, 200 $ 80.00 $ 96, 000. 00
18" Storm Drain Pipe LF 1, 420 $ 90. 00 $ 127, 800. 00
24" Storm Drain Pipe LF 400 $ 120. 00 $ 48, 000. 00
30" Storm Drain Pipe LF 380 $ 190.00 $ 72, 200. 00
Manholes( type I) EA 2 $ 9, 000.00 $ 18, 000. 00
Manholes( type 11) EA 2 $ 14, 000.00 $ 28,000. 00
8" Sanitary Sewer Pipe LF 4, 300 $ 90. 00 $ 387, 000. 00 Manholes( Type 1) EA 18 $ 10, 000. 00 $ 180, 000. 00
Sewer Service EA 42 $ 2, 500.00 $ 105, 000. 00
8" Water Line( including all appurtenances) LF 5, 600 $ 80.00 $ 448,000.00 Water Service EA 42 $ 2, 500.00 $ 105,000.00
Fire Hydrants EA 10 $ 11, 000. 00 $ 110, 000. 00
Blow Off Valve EA 3 $ 7, 500. 00 $ 22, 500. 00
Air Release Valve EA 3 $ 4, 000. 00 $ 12, 000. 00
8" Gate Valve EA 30 $ 2, 600. 00 $ 78,000. 00
Water Sampling Station EA 1 $ 4, 000. 00 $ 4, 000. 00
Total $ 3, 374, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 7/ 31/ 2023
Tract No.: River Islands Village DD- Tract 4056( 80 Lots) Item Unit Unit Price Amount
Driveway Approach EA 80 $ 600.00 $ 48,000. 00
Sewer Service EA 80 $ 2, 500. 00 $ 200, 000. 00
Water Service EA 80 $ 2, 500.00 $ 200, 000. 00
Total $ 448,000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 1/ 2023
Tract No.: River Islands- Villaqe EE
Item Unit Unit Price Amount
3" AC Paving SF 25, 900 $ 1. 50 $ 38, 850.00
4. 5" AC Paving SF 953,900 $ 2. 25 $ 2, 146, 275.00
6" Aggregate Base SF 25, 900 $ 0. 90 $ 23, 310. 00
8" Aggregate Base SF 953, 900 $ 1. 20 $ 1, 144, 680.00
Vertical Curb and Gutter ( with AB cushion) LF 3, 980 $ 25.00 $ 99, 500.00 Rolled Curb and Gutter( with AB cushion) LF 9, 200 $ 25. 00 $ 230, 000.00 Roundabout Curb( with AB cushion) LF 160 $ 18. 00 $ 2, 880. 00 Splitter Island Curb( with AB cushion) LF 120 $ 35. 00 $ 4, 200.00 Roundabout Concrete SF 1, 900 $ 15. 00 $ 28, 500.00
Concrete Sidewalk SF 78, 200 $ 6. 00 $ 469, 200. 00
Driveway Approach EA 141 $ 600.00 $ 84, 600.00
Handicap Ramps EA 27 $ 2, 500. 00 $ 67, 500.00
Survey Monuments EA 19 $ 300.00 $ 5, 700.00
Traffic Striping& Signing LF 6, 500 $ 5. 00 $ 32, 500.00 Catch Basins( typeAinlet) EA 16 $ 4, 500. 00 $ 72, 000.00 Catch Basins( type A in/et over concrete box culvert) EA 2 $ 2, 800.00 $ 5, 600. 00 Catch BaSins( rype A inlet over type I manhole base) EA 14 $ 6, 500. 00 $ 91, 000.00 Catch Basins( type A in/ et over rype ll manhole base) EA 5 $ 13, 000.00 $ 65, 000.00 CatCh Basins( type A in/ et over type lll manhole base) EA 2 $ 18, 000. 00 $ 36, 000.00 15" Storm Drain Pipe LF 1, 050 $ 80. 00 $ 84, 000.00
18" Storm Drain Pipe LF 680 $ 90. 00 $ 61, 200.00
24" Storm Drain Pipe LF 1, 050 $ 120. 00 $ 126, 000. 00 30" Storm Drain Pipe LF 785 $ 190. 00 $ 149, 150.00
36" Storm Drain Pipe LF 650 $ 210. 00 $ 136, 500. 00
42" Storm Drain Pipe LF 154 $ 350. 00 $ 53, 900. 00
48" Storm Drain Pipe LF 290 $ 140.00 $ 40, 600. 00
Concrete Box Culvert( 3' x 7') LF 140 $ 1, 500.00 $ 210, 000. 00 Manholes( type 1) EA 3 $ 9, 000. 00 $ 27,000.00
Manholes( type ll) EA 4 $ 14, 000.00 $ 56, 000.00
8" Sanitary Sewer Pipe LF 4, 300 $ 90. 00 $ 387, 000. 00 12" Sanitary Sewer Pipe LF 2, 230 $ 150. 00 $ 334, 500.00 Manholes( Type 1) EA 15 $ 10, 000.00 $ 150, 000.00
Manholes( Trunk) EA 9 $ 14, 000.00 $ 126, 000.00
Sewer Service EA 141 $ 2, 500. 00 $ 352, 500. 00
8" Water Line( including all appurtenances) LF 4, 810 $ 80.00 $ 384, 800. 00 10" Water Line( including all appurtenances) LF 2, 240 $ 50.00 $ 112, 000. 00 Water Service EA 141 $ 2, 500. 00 $ 352, 500. 00
Fire Hydrants EA 13 $ 11, 000.00 $ 143, 000. 00
Blow Off Valve EA 2 $ 7, 500.00 $ 15, 000. 00
Air Release Valve EA 3 $ 4, 000. 00 $ 12, 000.00
8" Gate Valve EA 18 $ 2, 600.00 $ 46, 800. 00
10" Gate Valve EA 22 $ 2, 700.00 $ 59,aoo. 00
Water Sampling Station EA 1 $ 4, 000. 00 $ 4, 000.00
8" Non- Potable W ater Line( including all appurtenances) LF 95 $ 80. 00 $ 7, 600. 00 10" Non- Potable Water Line( including all appurtenances) LF 2, 260 $ 100. 00 $ 226, 000. 00 Blow Off Valve EA 1 $ 7, 500.00 $ 7, 500. 00
Air Release Valve EA 1 $ 4, 000. 00 $ 4, 000. 00
10" Gate Valve EA 5 $ 3, 500. 00 $ 17, 500. 00
16" Lake Fill Line( including a l appurtenances) LF 2, 810 $ 170.00 $ 477, 700. 00 3" Aeration Line( including all appurtenances) LF 2, 810 $ 15. 00 $ 42, 150. 00 Blow Off Valve EA 9, 500.00 $
Air Release Valve EA 3 $ 6, 000. 00 $ 18, 000. 00
Butterfly Valve EA 5 $ 3, 000.00 $ 15, 000. 00
Total $ 8, 887, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 2/ 2023
Tract No.: River Islands- Village FF Tract 4067
Item Unit Qt Unit Price Amount
3" AC Paving SF 24, 200 $ 1. 50 $ 36, 300. 00
4. 5" AC Paving SF 118, 500 $ 2. 25 $ 266, 625. 00
6" Aggregate Base SF 12, 100 $ 0. 90 $ 10, 890. 00
7" AggregateBase SF 12, 100 $ 1. 05 $ 12, 705. 00
8" Aggregate Base SF 118, 500 $ 1. 20 $ 142,200.00
Vertical Curb and Gutter ( with AB cushion) LF 3, 460 $ 25. 00 $ 86, 500. 00 Rolled Curb and Gutter( with AB cushion) LF 5, 150 $ 25. 00 $ 128, 750. 00 Concrete Sidewalk SF 45, 100 $ 6. 00 $ 270, 600. 00
Driveway Approach EA 95 $ 600.00 $ 57, 000. 00
Handicap Ramps EA 14 $ 2, 500.00 $ 35,000.00
Survey Monuments EA 16 $ 300. 00 $ 4, 800. 00
Traffic Striping& Signing LF 4, 500 $ 5. 00 $ 22, 500. 00 Catch Basins( type A inlet) EA 4 $ 4, 500. 00 $ 18, 000. 00 Catch Basins( type A inlet over type 1 manhole base) EA 22 $ 6, 500. 00 $ 143, 000.00 Catch Basins( type A inlet over type lll manhole base) EA 4 $ 18, 000.00 $ 72, 000.00 Catch Basins( type C inlet over type 1 manhole base) EA 1 $ 6, 000. 00 $ 6, 000. 00 Catch Basins( type C inlet over type ll manhole base) EA 1 $ 13, 000. 00 $ 13, 000. 00 15" Storm Drain Pipe LF 1, 820 $ 80. 00 $ 145, 600. 00
18" Storm Drain Pipe LF 120 $ 90. 00 $ 10, 800. 00
24" Storm Drain Pipe LF 430 $ 120. 00 $ 51, 600. 00
30" Storm Drain Pipe LF 80 $ 150. 00 $ 12, 000. 00
48" Storm Drain Pipe LF 880 $ 350. 00 $ 308, 000. 00
54" Storm Drain Pipe LF 130 $ 550. 00 $ 71, 500. 00
Manholes( type I) EA 3 $ 9, 000. 00 $ 27, 000. 00
Manholes( type ll) EA 1 $ 14, 000.00 $ 14, 000.00
8" Sanitary Sewer Pipe LF 3, 580 $ 90. 00 $ 322,200. 00 12" Sanitary Sewer Pipe LF 700 $ 150. 00 $ 105, 000. 00 Sewer Service EA 96 $ 2, 500. 00 $ 240, 000. 00
Manholes EA 12 $ 10, 000. 00 $ 120, 000. 00
Manholes( Trunk) EA 6 $ 14, 000. 00 $ 84, 000.00
8" Water Line( including all appurtenances) LF 3, 000 $ 80. 00 $ 240, 000. 00 8" GV EA 14 $ 2, 600. 00 $ 36, 400. 00
10" Water Line( including all appurtenances) LF 1, 550 $ 50. 00 $ 77, 500.00 10" GV EA 10 $ 2, 700. 00 $ 27, 000. 00
Water Service EA 96 $ 2, 500.00 $ 240,000. 00
2" Water Service EA 2 $ 4, 000.00 $ 8, 000. 00
Air Release Valve EA 3 $ 4, 000.00 $ 12, 000. 00
Blow Off Valve EA 2 $ 7, 500.00 $ 15, 000. 00
Fire Hydrants EA 9 $ 11, 000.00 $ 99, 000.00
Water Sampling Station EA 1 $ 4, 000.00 $ 4, 000.00
10" Non- Potable Water Line( including all appurtenances) LF 700 $ 100. 00 $ 70, 000. 00 2" Non- Potable Water Service EA 1 $ 3, 500. 00 $ 3, 500. 00 Total $ 3, 670, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 2/ 2023
Tract No.: River Islands- Village FF Tract 4082
Item Unit Unit Price Amount
3" AC Paving SF 33, 000 $ 1. 50 $ 49, 500. 00
4. 5" AC Paving SF 37, 600 $ 2. 25 $ 84, 600. 00
7" Aggregate Base SF 33, 000 $ 1. 05 $ 34, 650. 00
8" Aggregate Base SF 37, 600 $ 1. 20 $ 45, 120. 00
Vertical Curb and Gutter ( with AB cushion) LF 790 $ 25.00 $ 19, 750.00 Rolled Curb and Gutter( with AB cushion) LF 3, 300 $ 25. 00 $ 82, 500. 00 Concrete Sidewalk SF 20, 600 $ 6. 00 $ 123, 600. 00
Driveway Approach EA 60 $ 600. 00 $ 36, 000. 00
Handicap Ramps EA 4 $ 2, 500. 00 $ 10, 000.00
Survey Monuments EA 9 $ 300. 00 $ 2, 700.00
Traffic Striping& Signing LF 2, 050 $ 5. 00 $ 10, 250. 00 Catch Basins( type A inlet) EA 12 $ 4, 500. 00 $ 54, 000. 00 15" Storm Drain Pipe LF 160 $ 80. 00 $ 12, 800.00
18" Storm Drain Pipe LF 360 $ 90. 00 $ 32, 400. 00
24" Storm Drain Pipe LF 330 $ 120.00 $ 39, 600. 00
Manholes( type I) EA 3 $ 9, 000. 00 $ 27, 000. 00
8" Sanitary Sewer Pipe LF 1, 980 $ 90. 00 $ 178, 200. 00 Sewer Service EA 60 $ 2, 500.00 $ 150, 000. 00
Manholes EA 10 $ 10, 000. 00 $ 100,000. 00
8" Water Line( including all appurtenances) LF 2, 060 $ 80. 00 $ 164, 800. 00 8" GV EA 9 $ 2, 600. 00 $ 23, 400. 00
Water Service EA 60 $ 2, 500. 00 $ 150, 000. 00
Air Release Valve EA 1 $ 4, 000.00 $ 4, 000.00
Blow Off Valve EA 2 $ 7, 500. 00 $ 15, 000.00
Fire Hydrants EA 5 $ 11, 000. 00 $ 55, 000. 00
Total E 1, 505, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 8/ 2023
Tract No.: River Islands- Village GG Tract 4091
Item Unit Qty Unit Price Amount
3" AC Paving SF 45,300 $ 1. 50 $ 67, 950. 00
4. 5" AC Paving SF 11, 600 $ 2. 25 $ 26, 100. 00
6" Aggregate Base SF 28, 400 $ 0. 90 $ 25, 560. 00
7" Aggregate Base SF 16, 900 $ 1. 05 $ 17, 745. 00
8" Aggregate Base SF 11, 600 $ 1. 20 $ 13, 920. 00
Vertical Curb and Gutter ( with AB cushion) LF 700 $ 25. 00 $ 17, 500. 00 Rolled Curb and Gutter( wirh AB cushion) LF 2, 400 $ 25.00 $ 60, 000. 00 Concrete Sidewalk SF 15, 600 $ 6. 00 $ 93, 600. 00
Driveway Approach EA 48 $ 600.00 $ 28,800.00
Handicap Ramps EA 2 $ 2, 500. 00 $ 5, 000.00
Survey Monuments EA 7 $ 300. 00 $ 2, 100. 00
Traffic Striping 8 Signing LF 1, 400 $ 5. 00 $ 7, 000. 00 15" Storm Drain Pipe LF 160 $ 80. 00 $ 12, 800. 00
24" Storm Drain Pipe LF 340 $ 120. 00 $ 40, 800. 00
Catch Basins( type A inlet) EA 7 $ 4, 500. 00 $ 31, 500.00 Catch Basins( type C in/ et over type 1 manhole base) EA 1 $ 6, 000. 00 $ 6, 000. 00 Manholes( type 1) EA 1 $ 9, 000. 00 $ 9, 000. 00
Storm Drain Outfall EA 1 $ 10, 000. 00 $ 10, 000. 00
8" Sanitary Sewer Pipe LF 1, 400 $ 90.00 $ 126, 000. 00 Manholes( type I) EA 8 $ 10, 000. 00 $ 80,000.00
Sewer Service EA 48 $ 2, 500. 00 $ 120, 000. 00
8" Water Line( including all appurtenances) LF 1, 450 $ 80. 00 $ 116, 000. 00 8" GV EA 5 $ 2, 600.00 $ 13, 000.00
1. 5" Water Service EA 48 $ 2, 500.00 $ 120, 000. 00
2" Water Service EA 2 $ 4, 000. 00 $ 8, 000. 00
Fire Hydrants EA 5 $ 11, 000. 00 $ 55, 000. 00
Air Release Valve EA 1 $ 4, 000. 00 $ 4, 000. 00
10" Non- Potable Water Line( including all appurtenances) LF 230 $ 100. 00 $ 23,000.00 2" Non- Potable Water Service EA 2 $ 3, 500. 00 $ 7, 000.00 Blow Off Valve EA 1 $ 7, 500. 00 $ 7, 500. 00
Total a 1, 113,000.00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 8/ 2023
Tract No.: River Islands- Village GG Tract 4092
Item Unit Q t r Unit Price Amount
3" AC Paving SF 57, 500 $ 1. 50 $ 86, 250. 00
4. 5" AC Paving SF 52, 300 $ 2. 25 $ 117, 675. 00
6" Aggregate Base SF 800 $ 0. 90 $ 720. 00
7" Aggregate Base SF 56, 800 $ 1. 05 $ 59, 640.00
8" Aggregate Base SF 52, 200 $ 1. 20 $ 62, 640. 00
Vertical Curb and Gutter ( with AB cushion) LF 1, 900 $ 25. 00 $ 47, 500. 00 Rolled Curb and Gutter( with AB cushion) LF 4, 700 $ 25. 00 $ 117, 500. 00 Concrete Sidewalk SF 32, 500 $ 6. 00 $ 195, 000. 00
Driveway Approach EA 62 $ 600.00 $ 37, 200. 00
Handicap Ramps EA 4 $ 2, 500. 00 $ 10, 000.00
Survey Monuments EA 15 $ 300. 00 $ 4, 500. 00
Traffic Striping& Signing LF 3, 140 $ 5. 00 $ 15, 700. 00 15" Storm Drain Pipe LF 230 $ 80. 00 $ 18,400. 00
18" Storm Drain Pipe LF 980 $ 90. 00 $ 88,200. 00
24" Storm Drain Pipe LF 510 $ 120. 00 $ 61, 200.00
30" Storm Drain Pipe LF 140 $ 150. 00 $ 21, 000. 00
Catch Basins( type A in/ etJ EA 16 $ 4, 500. 00 $ 72, 000. 00 Catch Basins( type A inlet over type ll manhole base) EA 1 $ 13, 000. 00 $ 13, 000. 00 Manholes( rype 1) EA 1 $ 9, 000.00 $ 9, 000. 00
Manholes( trunk) EA 1 $ 14, 000.00 $ 14, 000. 00
8" Sanitary Sewer Pipe LF 2, 400 $ 90. 00 $ 216, 000. 00 Manholes( type I) EA 13 $ 10, 000. 00 $ 130, 000. 00
Sewer Service EA 62 $ 2, 500. 00 $ 155, 000. 00
8" Water Line( including all appurtenances) LF 3, 260 $ 80. 00 $ 260,800.00 8" GV EA 12 $ 2, 600. 00 $ 31, 200. 00
1. 5" Water Service EA 62 $ 2, 500. 00 $ 155,000.00
Fire Hydrants EA 10 $ 11, 000. 00 $ 110, 000. 00
Total E 2, 109, 000.00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 8/ 2023
Tract No.: River Islands- Village HH Tract 4089
Item Unit t( Unit Price Amount
3" AC Paving SF 33,300 $ 1. 50 $ 49,950.00
4. 5" ACPaving SF 13,800 $ 225 $ 31, 050.00
5" AC Paving SF 14,500 $ 2. 50 $ 36, 250. 00
5' Aggregate Base SF 14, 500 $ 0. 75 $ 10, 875. 00
7" Aggregate Base SF 33,300 $ 1. 05 $ 34,965.00
8" Aggregate Base SF 13, 800 $ 120 $ 16, 560. 00
Vertical Curb and Gutter( with AB cushion) LF 580 $ 25. 00 $ 14, 500.00 Rolled Curb and Gutter( with AB cushion) LF 3, 160 $ 25.00 $ 79, 000. 00 Concrete Sidewalk SF 20, 160 $ 6. 00 $ 120, 960.00
Driveway Approach EA 48 $ 600. 00 $ 28, 800. 00
Survey Monuments EA 6 $ 300.00 $ 1, 800.00
Treffic SViping& Signing LF 1, 730 $ 5. 00 $ 8, 650.00
15" Storm Drain Pipe LF 400 $ 80.00 $ 32, 000.00
18" Storm Drain Pipe LF 197 $ 90.00 $ 17, 730. 00
42" Storm Drain Pipe LF 230 $ 210.00 $ 48,300.00
Catch Basins( type A inlet) EA 2 $ 4, 500. 00 $ 9, 000. 00 Catch Basins( type A inlet over rype I manAole base) EA 6 $ 6, 500.00 $ 39, 000. 00 8" Sanitary Sewer Pipe LF 1, 700 $ 90. 00 $ 153,000.00
Manholes( type q EA 8 $ 10, 000. 00 $ 80,000.00
Sewer Service EA 48 $ 2, 500.00 $ 120,000.00
8" Water Line( including all appurtenances) LF 1, 900 $ 80.00 $ 152,000.00 8' GV EA 5 $ 2, 600.00 $ 13, 000. 00
Fire Hydrants EA 6 $ 11, 000.00 $ 66,000. 00
1. 5" Water Service EA 48 $ 2, 500.00 $ 120, 000. 00
Total S 7, 283,000.00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 8/ 2023
Tract No.: River Islands- Village HH Tract 4090
Item Unit Qt Unit Price Amount
3" AC Paving SF 17, 600 $ 1. 50 $ 26, 400. 00
4. 5" AC Paving SF 28, 400 $ 2. 25 $ 63, 900.00
7" Aggregate Base SF 17, 600 $ 1. 05 $ 18, 480. 00
8" Aggregate Base SF 28, 400 $ 120 $ 34, 080.00
Vertical Curb and Gutter ( with AB cushion) LF 520 $ 25. 00 $ 13, 000. 00 Rolled Curb and Gutter( with AB cushion) LF 2, 440 $ 25.00 $ 61, 000. 00 Concrete Sidewalk SF 9, 840 $ 6. 00 $ 59, 040.00
Driveway Approach EA 43 $ 600. 00 $ 25, 800. 00
Survey Monuments EA 3 $ 300. 00 $ 900.00
Traffic Striping& Signing LF 1, 370 $ 5. 00 $ 6, 850.00 15" Storm Drain Pipe LF 100 $ 80. 00 $ 8, 000. 00
18" Storm Drain Pipe LF 253 $ 90. 00 $ 22, 770. 00
42" Storm Drain Pipe LF 200 $ 210. 00 $ 42, 000. 00
Catch Basins( type A inlet) EA 4 $ 4, 500. 00 $ 18, 000.00 Catch Basins( type A inlet over type 1 manhole base) EA 1 $ 6, 500. 00 $ 6, 500.00 Catch Basins( type A inlet over type 11 manhole base) EA 1 $ 13, 000. 00 $ 13, 000.00 8" Sanitary Sewer Pipe LF 1, 400 $ 90. 00 $ 126, 000. 00 Manholes( type 1) EA 5 $ 10, 000. 00 $ 50, 000. 00
Sewer Service EA 44 $ 2, 500. 00 $ 110, 000.00
8" Water Line( including all appurtenances) LF 1, 400 $ 80. 00 $ 112, 000.00 8" GV EA 6 $ 2, 600. 00 $ 15, 600. 00
Fire Hydrants EA 4 $ 11, 000. 00 $ 44, 000.00
1. 5" Water Service EA 43 $ 2, 500. 00 $ 107, 500. 00
2" Water Service EA 1 $ 4, 000. 00 $ 4, 000. 00
Total $ 989, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 3/ 2023
Tract No.: River Islands- Village JJ Tract 4052
Item Unit Qt Unit Price Amount
4. 5" AC Paving SF 36, 700 $ 2. 25 $ 82, 575. 00
8" Aggregate Base SF 36, 700 $ 1. 20 $ 44, 040. 00
Vertical Curb and Gutter ( with AB cushion) LF 2, 040 $ 25. 00 $ 51, 000. 00 Rolled Curb and Gutter( with AB cushion) LF 1, 000 $ 25. 00 $ 25, 000. 00 Concrete Sidewalk SF 15, 740 $ 6. 00 $ 94, 440. 00
Driveway Approach EA 30 $ 600. 00 $ 18, 000.00
Handicap Ramps EA 8 $ 2, 500. 00 $ 20, 000. 00
Survey Monuments EA 2 $ 300. 00 $ 600. 00
Traffic Striping& Signing LF 1, 170 $ 5. 00 $ 5, 850. 00 Catch Basins( type A inlet over type 1 manhole base) EA 3 $ 6, 500. 00 $ 19, 500.00 Catch Basins( type A inlet over type ll manhole base) EA 1 $ 13, 000. 00 $ 13, 000. 00 15" Storm Drain Pipe LF 100 $ 80. 00 $ 8, 000. 00
30" Storm Drain Pipe LF 262 $ 150. 00 $ 39, 300. 00
Manholes( type ll) EA 1 $ 14, 000. 00 $ 14, 000. 00
8" Sanitary Sewer Pipe LF 652 $ 90. 00 $ 58, 680.00
10" Sanitary Sewer Pipe LF 540 $ 130. 00 $ 70, 200. 00
Manholes( type I) EA 3 $ 10, 000. 00 $ 30, 000. 00
Sewer Service EA 30 $ 2, 500. 00 $ 75, 000. 00
8" Water Line( including all appurtenances) LF 638 $ 80. 00 $ 51, 040.00 10" Water Line( including all appurtenances) LF 523 $ 50. 00 $ 26, 150.00 Water Service EA 30 $ 2, 500. 00 $ 75, 000. 00
2" Water Service EA 2 $ 4, 000. 00 $ 8, 000. 00
Fire Hydrants EA 2 $ 11, 000.00 $ 22,000.00
10" Non- Potable Water Line( including all appurtenances) LF 535 $ 100. 00 $ 53, 500.00 2" Non- Potable Water Service EA 2 $ 3, 500. 00 $ 7, 000. 00 Total E 912, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 3/ 2023
Tract No.: River Islands- Village JJ Tract 4053
Item Unit Qt Unit Price Amount
4. 5" AC Paving SF 56, 700 $ 2. 25 $ 127, 575.00
8" Aggregate Base SF 56, 700 $ 1. 20 $ 68, 040. 00
Vertical Curb and Gutter ( with AB cushion) LF 70 $ 25. 00 $ 1, 750. 00 Rolled Curb and Gutter( with AB cushion) LF 2, 720 $ 25.00 $ 68, 000. 00 Concrete Sidewalk SF 18, 680 $ 6. 00 $ 112, 080. 00
Driveway Approach EA 47 $ 600. 00 $ 28, 200.00
Handicap Ramps EA 3 $ 2, 500. 00 $ 7, 500.00
Survey Monuments EA 6 $ 300. 00 $ 1, 800. 00
Traffic Striping& Signing LF 1, 910 $ 5. 00 $ 9, 550. 00 Catch Basins( type A inlet over type 1 manhole base) EA 8 $ 6, 500. 00 $ 52, 000.00 Catch Basins( type A inlet over type ll manhole base) EA 5 $ 13, 000. 00 $ 65,000. 00 CatCh Basins( type C inlet over type ll manhole base) EA 2 $ 13, 000. 00 $ 26, 000. 00 15" Storm Drain Pipe LF 590 $ 80. 00 $ 47, 200. 00
18" Storm Drain Pipe LF 670 $ 90. 00 $ 60, 300. 00
30" Storm Drain Pipe LF 438 $ 150. 00 $ 65, 700. 00
36" Storm Drain Pipe LF 130 $ 190.00 $ 24, 700. 00
8" Sanitary Sewer Pipe LF 958 $ 90. 00 $ 86, 220. 00
12" Sanitary Sewer Pipe LF 870 $ 150. 00 $ 130, 500. 00 Manholes( type I) EA 7 $ 10, 000.00 $ 70, 000. 00
Manholes( Trunk) EA 2 $ 14, 000.00 $ 28, 000.00
Sewer Service EA 46 $ 2, 500. 00 $ 115,000.00
8" Water Line( including all appurtenances) LF 1, 052 $ 80. 00 $ 84, 160. 00 10" Water Line( including all appurtenances) LF 937 $ 50.00 $ 46, 850. 00 Water Service EA 46 $ 2, 500.00 $ 115,000.00
Fire Hydrants EA 3 $ 11, 000.00 $ 33, 000. 00
8" GV EA 11 $ 2, 600. 00 $ 28, 600. 00
10" GV EA 7 $ 2, 700. 00 $ 18, 900. 00
8" Non- Potable Water Line( including all appurtenances) LF 540 $ 80. 00 $ 43, 200. 00 10" Non- Potable Water Line( including all appurtenances) LF 395 $ 100. 00 $ 39, 500. 00 8" GV EA 1 $ 3, 000.00 $ 3, 000. 00
10" GV EA 3 $ 3, 500. 00 $ 10, 500. 00
Total $ 1, 618,000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 6/ 2023
Tract No.: River Islands- Village LL Tract 4093
Item Unit Qt Unit Price Amount
3" AC Paving SF 39, 600 $ 1. 50 $ 59,400.00
4. 5" ACPaving SF 31, 300 $ 2. 25 $ 70, 425.00
6" Aggregate Base SF 39, 600 $ 0. 90 $ 35, 640. 00
8" Aggregate Base SF 31, 300 $ 120 $ 37, 560. 00
Vertical Curb and Gutter ( with AB cushion) LF 1, 250 $ 25.00 $ 31, 250. 00 Rolled Curb and Gutter( with AB cushion) LF 2, 700 $ 25.00 $ 67, 500. 00 Concrete Sidewalk SF 19, 900 $ 6. 00 $ 119,400.00
Driveway Approach EA 23 $ 600. 00 $ 13, 800. 00
Handicap Ramps EA 6 $ 2, 500. 00 $ 15, 000. 00
Survey Monuments EA 9 $ 300. 00 $ 2, 700. 00
Traffic Striping& Signing LF 1, 880 $ 5. 00 $ 9, 400. 00 Catch Basins( type A inlet over type 1 manhole base) EA 6 $ 6, 500. 00 $ 39, 000. 00 Catch Basins( type A inlet over type ll manhole base) EA 3 $ 13, 000. 00 $ 39, 000. 00 Field Inlet( type C inlet over type I manhole base) EA 1 $ 2, 800. 00 $ 2, 800. 00 15" Storm Drain Pipe LF 100 $ 80. 00 $ 8, 000. 00
24" Storm Drain Pipe LF 360 $ 120. 00 $ 43, 200. 00
30" Storm Drain Pipe LF 440 $ 150. 00 $ 66,000. 00
42" Storm Drain Pipe LF 220 $ 210. 00 $ 46,200.00
8" Sanitary Sewer Pipe LF 780 $ 90. 00 $ 70, 200. 00
10" Sanitary Sewer Pipe LF 960 $ 130.00 $ 124, 800. 00
Manholes( type I) EA 9 $ 10, 000.00 $ 90, 000.00
Sewer Service EA 23 $ 2, 500. 00 $ 57, 500.00
8" Water Line( including all appurtenances) LF 870 $ 80. 00 $ 69, 600. 00 10" Water Line( including all appurtenances) LF 1, 030 $ 50. 00 $ 51, 500. 00 Water Service EA 23 $ 2, 500. 00 $ 57, 500.00
Fire Hydrants EA 5 $ 11, 000. 00 $ 55,000.00
Blow Off Valve EA 1 $ 7, 500. 00 $ 7, 500.00
Resilient Gate Valve EA 12 $ 2, 700. 00 $ 32, 400. 00
1" W Service EA 1 $ 2, 500. 00 $ 2, 500. 00
2" W Service EA 3 $ 4, 000.00 $ 12, 000. 00
8" Non- Potable Water Line( including all appurtenances) LF 1, 020 $ 80. 00 $ 81, 600. 00 Blow Off Valve EA 1 $ 7, 500. 00 $ 7, 500. 00
Resilient Gate Valve EA 1 $ 3, 000. 00 $ 3, 000. 00
2" NPW Service EA 3 $ 3, 500. 00 $ 10, 500. 00
Total $ 1, 380, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 6/ 2023
Tract No.: River Islands- Village LL Tract 4094
Item Unit Qt Unit Price Amount
3" AC Paving SF 71, 900 $ 1. 50 $ 107, 850. 00
4. 5" AC Paving SF 35,400 $ 2. 25 $ 79, 650. 00
6" Aggregate Base SF 71, 900 $ 0. 90 $ 64, 710. 00
8" Aggregate Base SF 35, 400 $ 120 $ 42,480.00
Vertical Curb and Gutter ( with AB cushion) LF 2, 170 $ 25. 00 $ 54, 250.00 Rolled Curb and Gutter( with AB cushion) LF 3, 910 $ 25.00 $ 97, 750. 00 Concrete Sidewalk SF 23, 900 $ 6. 00 $ 143, 400. 00
Driveway Approach EA 47 $ 600. 00 $ 28, 200. 00
Handicap Ramps EA 12 $ 2, 500. 00 $ 30, 000. 00
Survey Monuments EA 21 $ 300. 00 $ 6, 300. 00
Traffic Striping& Signing LF 2, 970 $ 5. 00 $ 14, 850. 00 Catch Basins( type A inlet) EA 9 $ 4, 500. 00 $ 40, 500. 00 Catch Basins( type A inlet over type I manhole base) EA 6 $ 6, 500.00 $ 39, 000. 00 Catch Basins( type A inlet over type 11 manhole base) EA 3 $ 13, 000.00 $ 39, 000.00 Catch Basins( type A inlet over type lll manhole base) EA 1 $ 18, 000. 00 $ 18, 000.00 15" Storm Drain Pipe LF 460 $ 80. 00 $ 36, 800. 00
18" Storm Drain Pipe LF 300 $ 90. 00 $ 27, 000. 00
24" Storm Drain Pipe LF 400 $ 120.00 $ 48, 000. 00
30" Storm Drain Pipe LF 440 $ 150.00 $ 66,000. 00
42" Storm Drain Pipe LF 130 $ 210.00 $ 27, 300.00
48" Storm Drain Pipe LF 155 $ 350.00 $ 54, 250.00
8" Sanitary Sewer Pipe LF 1, 720 $ 90. 00 $ 154, 800. 00 10" Sanitary Sewer Pipe LF 1, 040 $ 130. 00 $ 135, 200. 00 Manholes( type I) EA 15 $ 10, 000.00 $ 150, 000. 00
Sewer Service EA 46 $ 2, 500.00 $ 115,000.00
8" Water Line( including al/ appurtenances) LF 1, 950 $ 80. 00 $ 156, 000. 00 10" Water Line( including all appurfenances) LF 1, 220 $ 50. 00 $ 61, 000. 00 Water Service EA 46 $ 2, 500. 00 $ 115,000.00
Fire Hydrants EA 10 $ 11, 000.00 $ 110, 000. 00
Blow Off Valve EA 3 $ 7, 500.00 $ 22,500. 00
Resilient Gate Valve EA 15 $ 2, 700. 00 $ 40,500.00
1. 5" W Service EA 1 $ 2, 500. 00 $ 2, 500. 00
2" W Service EA 4 $ 4, 000. 00 $ 16, 000. 00
3" W Service EA 1 $ ' 11, 000.00 $ 11, 000. 00
1" Sample Station EA 1 $ 4, 000. 00 $ 4, 000. 00
8" Non- Potable Water Line( including all appurtenances) LF 1, 230 $ 80. 00 $ 98, 400. 00 Blow Off Valve EA 3 $ 7, 500. 00 $ 22, 500. 00
Resilient Gate Valve EA 2 $ 3, 000. 00 $ 6, 000. 00
2" NPW Service EA 4 $ 3, 500.00 $ 14, 000. 00
3" NPW Service EA 1 $ 11, 000.00 $ 11, 000.00
Total S 2, 203, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 9/ 2023
Tract No.: River Islands- Village MM Tract 4101
Item Unit Qty Unit Price Amount
3" AC Paving SF 36, 600 $ 1. 50 $ 54, 900. 00
4. 5" AC Paving SF 30, 100 $ 2. 25 $ 67, 725. 00
6" Aggregate Base SF 36, 600 $ 0. 90 $ 32, 940. 00
8" Aggregate Base SF 30, 100 $ 1. 20 $ 36, 120. 00
Vertical Curb and Gutter ( with AB cushion) LF 820 $ 25.00 $ 20, 500. 00 Rolled Curb and Gutter( with AB cushion) LF 2, 840 $ 25. 00 $ 71, 000.00 Concrete Sidewalk SF 18, 100 $ 6. 00 $ 108,600.00
Driveway Approach EA 42 $ 600. 00 $ 25, 200. 00
Handicap Ramps EA 7 $ 2, 500. 00 $ 17, 500. 00
Survey Monuments EA 14 $ 300. 00 $ 4, 200. 00
Traffic Striping& Signing LF 1, 952 $ 5. 00 $ 9, 760. 00 Catch Basins( type A inlet over type 1 manhole base) EA 11 $ 6, 500. 00 $ 71, 500. 00 Catch Basins( type A inlet over type ll manhole base) EA 4 $ 13, 000. 00 $ 52, 000.00 15" Storm Drain Pipe LF 400 $ 80. 00 $ 32, 000. 00
24" Storm Drain Pipe F 300 $ 120. 00 $ 36, 000. 00
30" Storm Drain Pipe LF 305 $ 150.00 $ 45, 750. 00
36" Storm Drain Pipe LF 300 $ 190.00 $ 57, 000. 00
8" Sanitary Sewer Pipe LF 835 $ 90. 00 $ 75, 150.00
10" Sanitary Sewer Pipe LF 1, 010 $ 130. 00 $ 131, 300. 00 Manholes( type I) EA 7 $ 10, 000. 00 $ 70, 000. 00
Manholes( trunk) EA 1 $ 14, 000. 00 $ 14, 000. 00
Sewer Service EA 42 $ 2, 500. 00 $ 105, 000. 00
8" Water Line( including a/ l appurtenances) LF 940 $ 80. 00 $ 75, 200.00 10" Water Line( including all appurtenances) LF 1, 010 $ 50. 00 $ 50, 500.00
1. 5" Water Service EA 42 $ 2, 500. 00 $ 105, 000. 00
Fire Hydrants EA 5 $ 11, 000. 00 $ 55, 000. 00
Resilient Gate Valve EA 12 $ 2, 700. 00 $ 32, 400. 00
2" W Service EA 1 $ 4, 000. 00 $ 4, 000.00
8" Non- Potable Water Line( including all appurtenances) LF 1, 010 $ 80. 00 $ 80, 800. 00 Resilient Gate Valve EA 1 $ 3, 000. 00 $ 3, 000. 00
Total $ 1, 489,000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 9/ 2023
Tract No.: River Islands- Village MM Tract 4102
Item Unit Qt i Unit Price Amount
3" AC Paving SF 60,600 $ 1. 50 $ 90, 900. 00
4. 5" AC Paving SF 14, 200 $ 2. 25 $ 31, 950. 00
6" Aggregate Base SF 60,600 $ 0. 90 $ 54, 540. 00
8" Aggregate Base SF 14, 200 $ 1. 20 $ 17, 040.00
Vertical Curb and Gutter ( with AB cushion) LF 1, 280 $ 25. 00 $ 32, 000.00 Rolled Curb and Gutter( with AB cushion) LF 3, 060 $ 25. 00 $ 76, 500. 00 Concrete Sidewalk SF 20, 500 $ 6. 00 $ 123, 000. 00
DrivewayApproach EA 36 $ 600. 00 $ 21, 600. 00
Handicap Ramps EA 6 $ 2, 500. 00 $ 15, 000. 00
Survey Monuments EA 8 $ 300. 00 $ 2, 400. 00
Traffic Striping 8 Signing LF 1, 940 $ 5. 00 $ 9, 700.00 Catch Basins( type A inlet) EA 7 $ 4, 500. 00 $ 31, 500. 00 Catch Basins( type A inlet over type I manhole base) EA 1 $ 6, 500. 00 $ 6, 500. 00 15" Storm Drain Pipe LF 190 $ 80. 00 $ 15, 200. 00
18" Storm Drain Pipe LF 270 $ 90.00 $ 24, 300.00
24" Storm Drain Pipe LF 170 $ 120. 00 $ 20, 400. 00
8" Sanitary Sewer Pipe LF 1, 500 $ 90. 00 $ 135,000.00
10" Sanitary Sewer Pipe LF 480 $ 130. 00 $ 62, 400. 00
Manholes( type I) EA 8 $ 10, 000.00 $ 80, 000. 00
Sewer Service EA 35 $ 2, 500. 00 $ 87,500. 00
8" Water Line( including all appurtenances) LF 1, 580 $ 80. 00 $ 126, 400.00 10" Water Line( including all appurfenances) LF 470 $ 50. 00 $ 23, 500. 00
1. 5" Water Service EA 36 $ 2, 500. 00 $ 90, 000. 00
Fire Hydrants EA 7 $ 11, 000. 00 $ 77, 000. 00
Resilient Gate Valve EA 6 $ 2, 700.00 $ 16, 200. 00
2" W Service EA 2 $ 4, 000.00 $ 8, 000. 00
8" Non- Potable Water Line( including all appurtenances) LF 480 $ 80. 00 $ 38, 400. 00 2" NPW Service EA 1 $ 3, 500. 00 $ 3, 500. 00
Blow Off Valve EA 1 $ 7, 500. 00 $ 7, 500. 00
Total $ 1, 237, 000.00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 7/ 2023
Tract No.: River Islands- Village NN Tract 4071
Item Unit Unit Price Amount
4. 5" AC Paving SF 62, 600 $ 2. 25 $ 140, 850. 00
8" Aggregate Base SF 62,600 $ 1. 20 $ 75, 120. 00
Vertical Curb and Gutter ( with AB cushion) LF 410 $ 25.00 $ 10, 250. 00 Rolled Curb and Gutter( with AB cushion) LF 3, 310 $ 25.00 $ 82, 750. 00 Concrete Sidewalk SF 27, 700 $ 6. 00 $ 166, 200. 00
Driveway Approach EA 51 $ 600. 00 $ 30, 600. 00
Survey Monuments EA 3 $ 300. 00 $ 900. 00
Traffic Striping& Signing LF 2, 000 $ 5. 00 $ 10, 000. 00 15" Storm Drain Pipe LF 1, 090 $ 80. 00 $ 87, 200.00
18" Storm Drain Pipe LF 620 $ 90. 00 $ 55, 800.00
Catch Basins( type A in/ et over type 1 manhole base) EA 14 $ 6, 500. 00 $ 91, 000. 00 8" Sanitary Sewer Pipe LF 1, 950 $ 90. 00 $ 175, 500. 00 Manholes( type I) EA 8 $ 10, 000. 00 $ 80, 000. 00
Sewer Service EA 51 $ 2, 500. 00 $ 127, 500.00
8" Water Line( including all appurtenances) LF 1, 400 $ 80. 00 $ 112, 000. 00 10" Water Line( including all appurtenances) LF 900 $ 50. 00 $ 45, 000. 00 8" GV EA 3 $ 2, 600. 00 $ 7, 800. 00
10" GV EA 2 $ 2, 700. 00 $ 5, 400. 00
Fire Hydrants EA 4 $ 11, 000. 00 $ 44, 000.00
1" Water Service EA 1 $ 2, 500. 00 $ 2, 500. 00
1. 5" Water Service EA 51 $ 2, 500. 00 $ 127, 500.00
2" W Service EA 3 $ 4, 000. 00 $ 12, 000. 00
10" Non- Potable Water Line( including all appurtenances) LF 900 $ 100. 00 $ 90, 000. 00 2" Non- Potable Water Service EA 3 $ 3, 500. 00 $ 10, 500. 00 Total $ 1, 590, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 7/ 2023
Tract No.: River Islands- Village NN Tract 4072
Item Unit Qty Unit Price Amount
3" AC Paving SF 10, 200 $ 1. 50 $ 15, 300. 00
4. 5" AC Paving SF 83, 100 $ 2. 25 $ 186, 975. 00
6" Aggregate Base SF 10, 200 $ 0. 90 $ 9, 180. 00
8" Aggregate Base SF 83, 100 $ 1. 20 $ 99, 720.00
Vertical Curb and Gutter ( with AB cushion) LF 2, 590 $ 25. 00 $ 64, 750.00 Rolled Curb and Gutter( with AB cushion) LF 3, 090 $ 25. 00 $ 77, 250.00 Concrete Sidewalk SF 34, 600 $ 6. 00 $ 207, 600. 00
Driveway Approach EA 43 $ 600. 00 $ 25, 800. 00
Handicap Ramps EA 16 $ 2, 500. 00 $ 40, 000. 00
Survey Monuments EA 12 $ 300.00 $ 3, 600.00
Traffic Striping& Signing lF 3, 000 $ 5. 00 $ 15, 000.00 15" Storm Drain Pipe LF 410 $ 80. 00 $ 32, 800. 00
18" Storm Drain Pipe LF 580 $ 90. 00 $ 52, 200. 00
24" Storm Drain Pipe LF 400 $ 120. 00 $ 48, 000. 00
30" Storm Drain Pipe LF 350 $ 150. 00 $ 52, 500.00
36" Storm Drain Pipe LF 150 $ 190. 00 $ 28, 500.00
48" Storm Drain Pipe LF 150 $ 190. 00 $ 28, 500. 00
Catch Basins( type A inlet over type 1 manhole base) EA 15 $ 6, 500. 00 $ 97, 500.00 Catch Basins( type A in/ et over type II manhole base) EA 1 $ 13, 000. 00 $ 13, 000. 00 Catch Basins( rype A inlet over type lll manhole base) EA 1 $ 18, 000.00 $ 18, 000. 00 Field Inlets( type C inlet over type I manhole base) EA 1 $ 2, 800.00 $ 2, 800. 00 Manholes( type I) EA 1 $ 9, 000. 00 $ 9, 000. 00
Manholes( trunk) EA 2 $ 14, 000. 00 $ 28, 000. 00
8" Sanitary Sewer Pipe LF 1, 550 $ 90. 00 $ 139, 500. 00 10" Sanitary Sewer Pipe LF 1, 300 $ 130.00 $ 169, 000. 00 Manholes( type I) EA 15 $ 10, 000.00 $ 150,000.00
Manholes( trunk) EA 1 $ 14, 000. 00 $ 14, 000. 00
Sewer Service EA 45 $ 2, 500.00 $ 112, 500. 00
8" Water Line( including all appurtenances) LF 1, 600 $ 80. 00 $ 128, 000. 00 10" Water Line( including all appurtenances) LF 1, 200 $ 50. 00 $ 60, 000. 00 8" GV EA 5 $ 2, 600. 00 $ 13, 000.00
10" GV EA 15 $ 2, 700.00 $ 40,500. 00
Fire Hydrants EA 6 $ 11, 000.00 $ 66,000.00
1" Water Service EA 1 $ 2, 500. 00 $ 2, 500. 00
1. 5" Water Service EA 45 $ 2, 500.00 $ 112,500.00
2" W Service EA 5 $ 4, 000. 00 $ 20, 000.00
8" Non- Potable Water Line( including all appurtenances) LF 1, 300 $ 80. 00 $ 104, 000.00 8" GV EA 1 $ 3, 000. 00 $ 3, 000. 00
Blow Off Valve EA 1 $ 7, 500. 00 $ 7, 500. 00
2" Non- Potable Water Service EA 5 $ 3, 500. 00 $ 17, 500. 00 16" Lake Fill Line LF 1, 400 $ 170. 00 $ 238, 000. 00
3" Aeration Line LF 1, 400 $ 15. 00 $ 21, 000. 00
Blow Off Valve EA 1 $ 9, 500. 00 $ 9, 500. 00
ARV EA 1 $ 6, 000. 00 $ 6, 000. 00
Total $ 2, 575, 000.00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 8/ 2023
Tract No.: River Islands- Village 00 Tract 4068
Item Unit Qy Unit Price Amount
3" AC Paving SF 38, 600 $ 1. 50 $ 57, 900.00
4. 5" AC Paving SF 15,600 $ 2. 25 $ 35, 100. 00
6" Aggregate Base SF 23, 100 $ 0. 90 $ 20, 790. 00
7" Aggregate Base SF 15, 500 $ 1. 05 $ 16, 275. 00
8" Aggregate Base SF 15, 594 $ 120 $ 18, 712. 80
Vertical Curb and Gutter ( with AB cushion) LF 830 $ 25.00 $ 20,750.00 Rolled Curb and Gutter( with AB cushion) LF 2, 000 $ 25. 00 $ 50, 000. 00 Concrete Sidewalk SF 12, 200 $ 6. 00 $ 73, 200. 00
Driveway Approach EA 34 $ 600. 00 $ 20, 400. 00
Handicap Ramps EA 8 $ 2, 500.00 $ 20, 000. 00
Survey Monuments EA 10 $ 300.00 $ 3, 000.00
Traffc Striping& Signing LF 1, 450 $ 5. 00 $ 7, 250. 00 Catch Basins( type A inlet over type I manhole base) EA 9 $ 6, 500. 00 $ 58, 500.00 Catch Basins( type A inlet over type 11 manhole base) EA 1 $ 13, 000. 00 $ 13, 000. 00 15" Storm Drain Pipe LF 300 $ 80. 00 $ 24, 000. 00
18" Storm Drain Pipe LF 620 $ 90. 00 $ 55, 800. 00
30" Storm Drain Pipe LF 300 $ 150. 00 $ 45,000. 00
Manholes( type I) EA 1 $ 9, 000. 00 $ 9, 000. 00
Manholes( trunk) EA 2 $ 14, 000. 00 $ 28, 000. 00
8" Sanitary Sewer Pipe LF 1, 390 $ 90. 00 $ 125, 100. 00 Sewer Service EA 34 $ 2, 500.00 $ 85, 000. 00
Manholes( type 1) EA 7 $ 10, 000.00 $ 70, 000.00
8" Water Line( including all appurtenances) LF 1, 510 $ 80. 00 $ 120, 800. 00 8" GV EA 10 $ 2, 600.00 $ 26, 000. 00
10" Water Line( including all appurtenances) LF 530 $ 50. 00 $ 26, 500. 00
1. 5" Water Service EA 34 $ 2, 500. 00 $ 85, 000. 00
Fire Hydrants EA 3 $ 11, 000.00 $ 33, 000.00
Total b 1, 148, 000. 00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 2/ 8/ 2023
Tract No.: River Islands- Village 00 Tract 4069
Item Unit Unit Price Amount
3" AC Paving SF 14, 600 $ 1. 50 $ 21, 900. 00
4. 5" AC Paving SF 81, 400 $ 2. 25 $ 183, 150. 00
6" Aggregate Base SF 14, 600 $ 0. 90 $ 13, 140. 00
8" Aggregate Base SF 81, 400 $ 1. 20 $ 97, 680. 00
Vertical Curb and Gutter ( with AB cushion) LF 2, 670 $ 25. 00 $ 66,750.00 Rolled Curb and Gutter( with AB cushion) LF 2, 700 $ 25.00 $ 67,500. 00 Concrete Sidewalk SF 34, 100 $ 6. 00 $ 204,600.00
Driveway Approach EA 59 $ 600. 00 $ 35, 400. 00
Handicap Ramps EA 10 $ 2, 500. 00 $ 25, 000. 00
Survey Monuments EA 5 $ 300. 00 $ 1, 500. 00
Traffic Striping& Signing LF 2, 650 $ 5. 00 $ 13, 250. 00 Catch Basins( type A in/ et over type 1 manhole base) EA 5 $ 6, 500. 00 $ 32, 500.00 15" Storm Drain Pipe LF 440 $ 80. 00 $ 35, 200.00
36" Storm Drain Pipe LF 430 $ 190. 00 $ 81, 700. 00
Manholes( trunk) EA 1 $ 14, 000. 00 $ 14, 000. 00
8" Sanitary Sewer Pipe LF 1, 740 $ 90. 00 $ 156, 600. 00 Sewer Service EA 59 $ 2, 500. 00 $ 147, 500.00
Manholes( rype I) EA 6 $ 10, 000. 00 $ 60,000.00
8" Water Line( inc/ uding all appurtenances) LF 1, 750 $ 80. 00 $ 140, 000. 00 8" GV EA ° 3 $ 2, 600. 00 $ 7, 800. 00
10" Water Line( including all appurtenances) LF 440 $ 50. 00 $ 22, 000. 00 10" GV EA 11 $ 2, 700.00 $ 29, 700. 00
1. 5" Water Service EA 59 $ 2, 500. 00 $ 147, 500. 00
2" Water Service EA 1 $ 4, 000. 00 $ 4, 000. 00
Fire Hydrants EA 6 $ 11, 000. 00 $ 66, 000. 00
Total $ 1, 652,000.00
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 6/ 21/ 2021
Tract No.: River Islands Village Z- Tract 4050( 33 Lots) Item Unit Q t Unit Price Amount
3" AC Paving SF 16, 700 $ 1. 50 $ 25, 050. 00
4. 5" AC Paving SF 65, 300 $ 2. 25 $ 146, 925. 00
6" Aggregate Base SF 16, 700 $ 0. 90 $ 15, 030. 00
8" Aggregate Base SF 65, 300 $ 1. 20 $ 78, 360. 00
Vertical Curb and Gutter( with AB cushion) LF 2, 150 $ 15. 00 $ 32, 250. 00 Rolled Curb and Gutter( with AB cushion) LF 2, 440 $ 15. 00 $ 36, 600. 00 Concrete Sidewalk SF 25, 000 $ 5. 00 $ 125, 000. 00
Driveway Approach EA 39 $ 600. 00 $ 23, 400. 00
Handicap Ramps EA 10 $ 2, 500. 00 $ 25, 000. 00
Survey Monuments EA 12 $ 300. 00 $ 3, 600. 00
Traffic Striping& Signage LF 2, 460 $ 5. 00 $ 12, 300. 00 Catch Basins( type A inlet) EA 1 $ 2, 400. 00 $ 2, 400. 00 Catch Basins( type A inlet over type 1 manhole base) EA 17 $ 2, 800. 00 $ 47, 600. 00 Field Inlets( type C inlet over type I manhole base) EA 2 $ 2, 800. 00 $ 5, 600. 00 15" Storm Drain Pipe LF 470 $ 34. 00 $ 15, 980. 00
24" Storm Drain Pipe LF 470 $ 65. 00 $ 30, 550. 00
30" Storm Drain Pipe LF 250 $ 80. 00 $ 20, 000. 00
36" Storm Drain Pipe LF 92 $ 95. 00 $ 8, 740. 00
Manholes( type 11) EA 2 $ 5, 000. 00 $ 10, 000. 00
Stub& Plug EA 2 $ 1, 000. 00 $ 2, 000. 00
8" Sanitary Sewer Pipe LF 1, 830 $ 28. 00 $ 51, 240. 00 Manholes( type q EA 8 $ 4, 000. 00 $ 32, 000. 00
4" Sewer Service EA 39 $ 600. 00 $ 23, 400. 00
Stub& Plug EA 1 $ 1, 000. 00 $ 1, 000. 00
8" Water Line( including all appurtenances) LF 1, 820 $ 32. 00 $ 58, 240. 00 10" Water Line( including all appurtenances) EA 700 $ 40. 00 $ 28, 000. 00 1- 1/ 2" Water Service EA 39 $ 2, 000. 00 $ 78, 000. 00 Water Sampling Station EA 1 $ 3, 000. 00 $ 3, 000. 00
Fire Hydrants EA 3 $ 4, 000. 00 $ 12, 000. 00
Blow Off Valve EA 2 $ 4, 000. 00 $ 8, 000. 00
Resilent Valve EA 14 $ 1, 550. 00 $ 21, 700. 00
Water Plug& Stub EA 1 $ 1, 000. 00 $ 1, 000. 00
8" Non- Potable Water Line( including all appurtenances) LF 700 $ 35. 00 $ 24, 500. 00 Blow Off Valve EA 1 $ 4,000. 00 $ 4, 000. 00
Total $ 1, 012, 000. 00
T:\ 25500- River Islands Phase 1A1Estimates\ GASB 34 Reports\ Stage 2A\ Vlllage ZNillage Z- Tract 4050
CITY OF LATHROP
PROJECT ACCEPTANCE
GASB 34 REPORT)
Submitted by: Date: 6/ 21/ 2021
Tract No.: River Islands Village Z- Tract 4051 ( 61 Lots) Item Unit Unit Price Amount
3" AC Paving SF 27, 200 $ 1. 50 $ 40, 800. 00
4. 5" AC Paving SF 78, 000 $ 2. 25 $ 175, 500. 00
6" Aggregate Base SF 27, 200 $ 0. 90 $ 24, 480. 00
8" Aggregate Base SF 78, 000 $ 1. 20 $ 93, 600. 00
Vertical Curb and Gutter( with AB cushion) LF 3, 040 $ 15. 00 $ 45, 600. 00 Rolled Curb and Gutter( with AB cushion) LF 2, 850 $ 15. 00 $ 42, 750. 00 Concrete Sidewalk SF 30, 000 $ 5. 00 $ 150, 000. 00
Driveway Approach EA 48 $ 600. 00 $ 28, 800. 00
Handicap Ramps EA 12 $ 2, 500. 00 $ 30, 000. 00
Survey Monuments EA 17 $ 300. 00 $ 5, 100. 00
Traffic Striping& Signage LF 3, 110 $ 5. 00 $ 15, 550. 00 Catch Basins( rype A inlet) EA 10 $ 2, 400. 00 $ 24, 000. 00 Catch Basins( type A inlet over type 1 manhole base) EA 8 $ 2, 800. 00 $ 22, 400. 00 Catch Basins( type A inlet over type II manhole base) EA 4 $ 5, 000. 00 $ 20, 000. 00 Field Inlets( type C inlet over type 1 manhole base) EA 1 $ 2, 800. 00 $ 2, 800. 00 15" Storm Drain Pipe LF 1, 070 $ 34. 00 $ 36, 380. 00
18" Storm Drain Pipe LF 230 $ 46. 00 $ 10, 580. 00
24" Storm Drain Pipe LF 420 $ 65. 00 $ 27, 300. 00
30" Storm Drain Pipe LF 650 $ 80. 00 $ 52, 000. 00
Manholes( rype q EA 2 $ 3, 000. 00 $ 6, 000. 00
Manholes( rype il) EA 1 $ 5, 000. 00 $ 5, 000. 00
Stub& Plug EA 1 $ 1, 000. 00 $ 1, 000. 00
8" Sanitary Sewer Pipe LF 2, 510 $ 28. 00 $ 70, 280. 00 Manholes( rype 1) EA 13 $ 4, 000. 00 $ 52, 000. 00
4" Sewer Service EA 47 $ 600. 00 $ 28, 200. 00
Stub& Plug EA 1 $ 1, 000. 00 $ 1, 000. 00
8" Water Line( induding all appurtenances) LF 2, 270 $ 32. 00 $ 72, 640. 00 10" Water Line( including all appurtenances) EA 1, 030 $ 40. 00 $ 41, 200. 00 1" Water Service EA 1 $ 800. 00 $ 800. 00
1- 1/ 2" Water Service EA 47 $ 2, 000. 00 $ 94, 000. 00 2" Water Service EA 1 $ 2, 000. 00 $ 2, 000. 00
Fire Hydrants EA 5 $ 4, 000. 00 $ 20, 000. 00
Air Release Valve EA 1 $ 2, 500. 00 $ 2, 500. 00
Blow Off Valve EA 3 $ 4, 000. 00 $ 12, 000. 00
Resilent Valve EA 18 $ 1, 550. 00 $ 27, 900. 00
Water Plug& Stub EA 1 $ 1, 000. 00 $ 1, 000. 00
8" Non- Potable Water Line( including all appurtenances) LF 1, 020 $ 35. 00 $ 35, 700. 00 2" Non- Potable Water Service EA 1 $ 2, 000. 00 $ 2, 000. 00 Blow Off Valve EA 1 $ 4, 000. 00 $ 4, 000. 00
Resilent Valve EA 3 $ 1, 550. 00 $ 4,650. 00
Total $ 1, 332, 000. 00
T.\ 2550PRiver Islands Phase 1A\ Es imaleslGASB 34 Reports\ Stage 2A\ Vlllage Z\ Vlllage Z- Tract 4051