1 4
8 8
Table 1 - Original Posted Security Improvements
Improvement Security No.
Performance / Material
Faithful
Performance
Material and
Labor
Streets/Drainage TM5207443 $ 2,537,000 $ 1,268,500
Water System TM5207443 $ 505,500 $ 252,750
Recycled Water System TM5207443 $ 20,500 $ 10,250 Sewer System TM5207443 $ 417,000 $ 208,500
Total $ 3,480,000 $ 1,740,000
Table 1 - Original Posted Security Monument Improvements Improvement Security No. Monument Bond
Survey Monuments 30027017 $ 81,720
Total $ 81,720
STRATEGIC PLAN OBJECTIVE
Safe and Vibrant Community
FISCAL IMPACT
There is no fiscal impact associated with the recommended action. The developer has paid all necessary fees and deposits to cover the costs of the required inspection of the completed improvements. Ongoing maintenance costs for the improvements will be supported through approved Fiscal Year 2022/2023 operating budgets in Community Facilities District (CFD) 2012-
1. ATTACHMENTS
1. Project Map
2. Agreement – Streets and Drainage
3. Agreement – Water System
4. Agreement – Recycled Water System
5. Agreement – Sewer System
6. Bond - Improvements
7. Agreement – Monuments
8. Bond – Monuments
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 2
Menifee Mayor and City Council
May 17, 2023
Page
913 of 1033
Item Title: 10.15
Acceptance of Public Improvements and 90% Release of Security for Tract Map 36485-8, Audie Murphy Ranch, by Sutter Mitland 01, LLC Item Page Number: 3
Menifee Mayor and City Council
May 17, 2023
Page
914 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 4
Menifee Mayor and City Council
May 17, 2023
Page
915 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 5
Menifee Mayor and City Council
May 17, 2023
Page
916 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 6
Menifee Mayor and City Council
May 17, 2023
Page
917 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 7
Menifee Mayor and City Council
May 17, 2023
Page
918 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 8
Menifee Mayor and City Council
May 17, 2023
Page
919 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 9
Menifee Mayor and City Council
May 17, 2023
Page
920 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 10
Menifee Mayor and City Council
May 17, 2023
Page
921 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 11
Menifee Mayor and City Council
May 17, 2023
Page
922 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 12
Menifee Mayor and City Council
May 17, 2023
Page
923 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 13
Menifee Mayor and City Council
May 17, 2023
Page
924 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 14
Menifee Mayor and City Council
May 17, 2023
Page
925 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 15
Menifee Mayor and City Council
May 17, 2023
Page
926 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 16
Menifee Mayor and City Council
May 17, 2023
Page
927 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 17
Menifee Mayor and City Council
May 17, 2023
Page
928 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 18
Menifee Mayor and City Council
May 17, 2023
Page
929 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 19
Menifee Mayor and City Council
May 17, 2023
Page
930 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 20
Menifee Mayor and City Council
May 17, 2023
Page
931 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 21
Menifee Mayor and City Council
May 17, 2023
Page
932 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 22
Menifee Mayor and City Council
May 17, 2023
Page
933 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 23
Menifee Mayor and City Council
May 17, 2023
Page
934 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 24
Menifee Mayor and City Council
May 17, 2023
Page
935 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 25
Menifee Mayor and City Council
May 17, 2023
Page
936 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 26
Menifee Mayor and City Council
May 17, 2023
Page
937 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 27
Menifee Mayor and City Council
May 17, 2023
Page
938 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 28
Menifee Mayor and City Council
May 17, 2023
Page
939 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 29
Menifee Mayor and City Council
May 17, 2023
Page
940 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 30
Menifee Mayor and City Council
May 17, 2023
Page
941 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 31
Menifee Mayor and City Council
May 17, 2023
Page
942 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 32
Menifee Mayor and City Council
May 17, 2023
Page
943 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 33
Menifee Mayor and City Council
May 17, 2023
Page
944 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 34
Menifee Mayor and City Council
May 17, 2023
Page
945 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 35
Menifee Mayor and City Council
May 17, 2023
Page
946 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 36
Menifee Mayor and City Council
May 17, 2023
Page
947 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 37
Menifee Mayor and City Council
May 17, 2023
Page
948 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 38
Menifee Mayor and City Council
May 17, 2023
Page
949 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 39
Menifee Mayor and City Council
May 17, 2023
Page
950 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 40
Menifee Mayor and City Council
May 17, 2023
Page
951 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 41
Menifee Mayor and City Council
May 17, 2023
Page
952 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 42
Menifee Mayor and City Council
May 17, 2023
Page
953 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 43
Menifee Mayor and City Council
May 17, 2023
Page
954 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 44
Menifee Mayor and City Council
May 17, 2023
Page
955 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 45
Menifee Mayor and City Council
May 17, 2023
Page
956 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 46
Menifee Mayor and City Council
May 17, 2023
Page
957 of 1033
Item Title: 10.15
Acceptance
of
Public
Improvements
and
90%
Release
of
Security
for
Tract
Map
36485-8,
Audie
Murphy
Ranch,
by
Sutter
Mitland 01, LLC
Item Page Number: 47
Menifee Mayor and City Council
May 17, 2023
Page
958 of 1033
CITY OF MENIFEE
SUBJECT: Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes
Company, LLC.
MEETING DATE: May 17, 2023
TO: Mayor and City Council
PREPARED BY: Run Chen, Senior Engineer
REVIEWED BY: Nick Fidler, Public Works Director
APPROVED BY: Armando G. Villa, City Manager
-------------------------------------------------------------------------------------------------------------------------------
RECOMMENDED ACTION
1. Approve and authorize the filing of final map for Tract 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC, located west of Thornton Avenue between Valley Boulevard and Chambers Avenue; and
2. Approve and authorize the City Manager to execute a Subdivision Improvement Agreement to guarantee completion of required onsite and offsite improvements associated with Tract Map 36658-2.
DISCUSSION
Tract Map 36658-2, also known as Cimarron Ridge (“Project”), is a proposed subdivision of 41.75 gross acres of land to be subdivided into 116 total lots for residential use: 16 lots for open space and 11 lots for roads and utilities. Tract Map 36658-2 is the second phase of the Cimarron Ridge development by Pulte Homes. The Project is located west of the intersection of Thornton Avenue and Valley Boulevard between Thornton Avenue and Chambers Avenue.
On August 12, 2015, the Planning Commission adopted Resolution No. PC15-226, recommending that the City Council approve Tentative Tract Map (TTM) No. 2013-208 (TR 36658). On October 21, 2015, the City Council adopted Resolution 15-466 approving TTM 2013- 208. Pulte Homes Company, LLC. (“Developer”) is now requesting approval and filing of the final map for Tract 36658-2 and approval of the associated Subdivision Improvement Agreement (“SIA”) as required by the Project’s conditions of approval. The SIA requires that improvement securities are posted to guarantee the completion of the required onsite and offsite improvements.
The SIA requires that offsite improvements be completed within 24-months, and onsite improvements be completed within 12-months, from the date of City Council approval.
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 1
Menifee Mayor and City Council
May 17, 2023
Page
959 of 1033
City of Menifee Staff Report
TM 36658-2 Final Map
May 17, 2023
1 5
1 7
Staff has reviewed the Developer’s request and determined that the associated SIA meets the requirements of the Project’s conditions of approval. A summary of the bonds being posted to guarantee the required improvements are shown in the tables below.
Table 1 – Offsite Improvements TM 36658-2
Improvement Security Faithful
Performance Labor & Materials
Streets and Drainage US00124296SU23A $ 11,831,000 $ 5,915,500 Riv. Co. Flood Control US00124296SU23A $ 2,614,000 $ 2,614,000 Water System US00124296SU23A $ 3,032,500 $ 1,516,250 Sewer System US00124296SU23A $ 852,500 $ 426,250 Total $ 18,330,000 $ 10,472,000
Table 2 – Onsite Improvements TM 36658-2
Improvement Security Faithful Performance Labor & Materials Streets and Drainage LICX1974060 $ 3,056,500 $ 1,528,250 Water System LICX1974060 $ 602,000 $ 301,000
Sewer System LICX1974060 $ 624,000 $ 312,000
Total $ 4,282,500 $ 2,141,250
Table 3 – Survey Monument TM 36658-2
Improvement Security
Survey Monument LICX1974061 $ 156,600
Total $ 156,600
STRATEGIC PLAN OBJECTIVE
Safe and Vibrant Community
FISCAL IMPACT
There is no fiscal impact associated with the recommended action.
ATTACHMENTS
1. Final Map
2. Subdivision Improvement Agreement
3. Bond – Offsite Improvements
4. Bond – Onsite Improvements
5. Bond – Survey Monument
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 2
Menifee Mayor and City Council
May 17, 2023
Page
960 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 3
Menifee Mayor and City Council
May 17, 2023
Page
961 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 4
Menifee Mayor and City Council
May 17, 2023
Page
962 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 5
Menifee Mayor and City Council
May 17, 2023
Page
963 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 6
Menifee Mayor and City Council
May 17, 2023
Page
964 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 7
Menifee Mayor and City Council
May 17, 2023
Page
965 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 8
Menifee Mayor and City Council
May 17, 2023
Page
966 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 9
Menifee Mayor and City Council
May 17, 2023
Page
967 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 10
Menifee Mayor and City Council
May 17, 2023
Page
968 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 11
Menifee Mayor and City Council
May 17, 2023
Page
969 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 12
Menifee Mayor and City Council
May 17, 2023
Page
970 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 13
Menifee Mayor and City Council
May 17, 2023
Page
971 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 14
Menifee Mayor and City Council
May 17, 2023
Page
972 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 15
Menifee Mayor and City Council
May 17, 2023
Page
973 of 1033
Item Title: 10.16
Final Map, Security Improvement Agreement and Bonds for Tract Map 36658-2, Cimarron Ridge, by Pulte Homes Company, LLC.
Item Page Number: 16
Menifee Mayor and City Council
May 17, 2023
Page
974 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 17
Menifee Mayor and City Council
May 17, 2023
Page
975 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 18
Menifee Mayor and City Council
May 17, 2023
Page
976 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 19
Menifee Mayor and City Council
May 17, 2023
Page
977 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 20
Menifee Mayor and City Council
May 17, 2023
Page
978 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 21
Menifee Mayor and City Council
May 17, 2023
Page
979 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 22
Menifee Mayor and City Council
May 17, 2023
Page
980 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 23
Menifee Mayor and City Council
May 17, 2023
Page
981 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 24
Menifee Mayor and City Council
May 17, 2023
Page
982 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 25
Menifee Mayor and City Council
May 17, 2023
Page
983 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
CONSTRUCTION COST WORKSHEET
PARCEL MAP OR TRACT MAP NO. TR 36658-2 DATE:
IP:
2/3/2023
IP17-051
FAITHFUL PERFORMANCE
SECURITY
MATERIAL & LABOR
SECURITY
(100% of Estimated
Construction Costs)
(**50% of Estimated
Construction Costs)IMPROVEMENTS
Street/Drainage
*Flood Control
$
$
$
$
$
3,056,656.03
0.00 $
$
$
$
$
3,056,500.00
0.00 $
$
$
$
$
1,528,250.00
0.00 Dom Wtr EMWD 601,999.20
0.00 602,000.00
0.00 301,000.00
0.00Rec Wtr
Sewer
EMWD
EMWD 624,038.40 624,000.00 312,000.00
Total 4,282,693.63 $
$
4,282,500.00 $ 2,141,250.00
Warranty Retention (10%) 428,250.00
DESIGN ENGINEER'S CALCULATION OF IMPROVEMENT BONDING COSTS Construction items and their quantities, as shown on the attached sheets, are accurate for the improvements required to construct the above project and the mathmatical extensions, using City's unit costs, are accurate for determining bonding costs
Above amounts do G do not G include additional 20% for recordation prior to having signed plans (Ordinance460, Section 10.3E).
2/3/2023
Signature Date
Michael Brendecke
Name Typed or printed
83363
RCE#
3/31/2025
Exp. Date
Civil Engineer's Stamp
*Flood Control Construction Cost Estimate to be provided by Flood Control District. Provide a copy of Flood Control District letter stating cost estmate.
*** PLEASE READ INSTRUCTIONS BELOW ***
1. Quantities are to be taken from the Improvement Plans. Unit cost are to be as provided on "City of Menifee Improvement Requirement Worksheet."
2. Show Performance Bond Amounts to the nearest $500.00. Material and Labor Bond Amounts are 50% of Performance Bond Amountss. **100% for Flood Control items.
3. For Construction items not covered by "The City of Menifee Improvement Requirements Worksheet", Design Engineer is to provide his opinion of construction cost and use that cost. If City of Menifee Unit Costs are determined to be too low, in the opinion of the design engineer, the higher costs as provided by the Design Engineer should be used.
1 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 26
Menifee Mayor and City Council
May 17, 2023
Page
984 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
STREET AND DRAINAGE IMPROVEMENTS
ITEM QUANTITY UNIT
S.F.
UNIT AMOUNT
COST
ROADWAY SECTION 1 Area =
Excavation
1. Projects with Grading Plan for Roadway
Area x 0.50' (hinge point to hinge point) C.Y. $ 25.00 $ 0.00
2. Projects without a Grading Plan Cut (c) =
Fill (f) =
C.Y.
C.Y.Road area and side slopes to daylight
If balance, provide (a.) only, either cut or fill
If export, provide (a.)&(b.) a = fill, b = cut - fill
If import, provide (a)&(c), a = cut, c = fill - cut
(Unit costs for (a),(b), & (c) are 20% of actual
costs to assure that work will be corrected to
eliminate hazardous conditions.)
(a.) Excavate and Fill
(b.) Excavate and Export
(c.) Import and Fill
-
-
-
C.Y.
C.Y.
C.Y.
TON
$
$
$
$
0.40 $
1.10 $
2.80 $
90.00 $
0.00 0.00
0.00 Asphalt Concrete (144 lbs/cu.ft) 5,115 460,350.00
227,950.00
0.00 Thickness in Feet (0.33' min.) = 0.33
Agg Base Class II 4,559 C.Y. $
$
50.00 $
Thickness in Feet = 0.5
Asphalt Emulsion (Fog Seal/Paint Binder)
ROADWAY SECTION 2
Ton
S.F.
600.00 $
Area =
Excavation
1. Projects with Grading Plan for Roadway
Area x 0.50' (hinge point to hinge point)
2. Projects without a Grading Plan:
Road area and side slopes to daylight
(a.) Excavate and Fill
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
TON
$ 25.00 $ 0.00
Cut (c) =
Fill (f) =
-
-
-
-
$
$
$
$
0.40 $
1.10 $
2.80 $
90.00 $
0.00 0.00
0.00 0.00
(b.) Excavate and Export
(c.) Import and Fill
Asphalt Concrete (144 lbs/cu.ft)
Thickness in Feet (0.33' min.) = 0.39
Agg Base Class II -
-
C.Y. $
$
50.00 $ 0.00
0.00 Thickness in Feet = 0.5
Asphalt Emulsion (Fog Seal/Paint Binder)
ROADWAY SECTION 3
Ton
S.F.
600.00 $
Area =
Excavation
1. Projects with Grading Plan for Roadway
Area x 0.50' (hinge point to hinge point)
2. Projects without a Grading Plan:
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
TON
$ 25.00 $ 0.00
Cut (c) =
Fill (f) =
(a.) Excavate and Fill
(b.) Excavate and Export
(c.) Import and Fill
-
-
-
-
$
$
$
$
0.40 $
1.10 $
2.80 $
90.00 $
0.00 0.00
0.00 0.00Asphalt Concrete (144 lbs/cu.ft)
Thickness in Feet (0.33' min.) = 0.39
Agg Base Class II -
-
C.Y. $ 50.00 $ 0.00
Thickness in Feet = 0.5
Asphalt Emulsion (Fog Seal/Paint Binder)
Sawcut Exist. A.C. Pavement
Ton
L.F.
S.F.
$
$
$
600.00 $
1.00 $
0.00 0.00
0.00Cold Plane A.C. Pavement 0.50 $
2 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 27
Menifee Mayor and City Council
May 17, 2023
Page
985 of 1033
Grinding A.C. , in place S.Y.
S.Y.
L.F.
L.F.
L.F.
L.F.
EA.
S.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
S.F.
S.F.
S.F.
S.F.
EA.
EA.
L.F.
L.F.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
0.60 $
8.00 $
0.00 0.00Remove A.C. Pavement
Remove Curb and Gutter
Remove A.C. Dike
18.00 $
3.00 $
0.00 0.00
Remove Chain Link Fence
Remove Barricade
7.50 $ 0.00
10.00 $
250.00 $
0.90 $
0.00 Relocate Mailbox 0.00
AC overlay (min. 0.10') 0.00
Curb and Gutter (Type A-6)
Curb and Gutter (Type A-8)
Type "C" Curb
12,351
355
14.00 $
16.00 $
12.00 $
10.00 $
15.00 $
8.00 $
172,914.00
0.00 0.00
Type "D-1" Curb 0.00
Type "6A" Curb 5,325.00
0.00A.C. Dike (6")(incl. material & labor)
A.C. Dike (8")(incl. material & labor)
P.C.C. Cross Gutter and Spandrels
P.C.C. Sidewalk
10.00 $
10.00 $
6.00 $
0.00 2,507
55,179
20,485
25,070.00
331,074.00
163,880.00
0.00 P.C.C. Driveway Approach (120 EA.)
P.C.C. Dip Section Std. 307
ADA Access Ramp Type 1 (w/ new construction)
ADA Access Ramp (in existing improvements)
Barricades
8.00 $
6.00 $
10 1,500.00 $
2,500.00 $
100.00 $
35.00 $
15,000.00
0.00 0.00
Metal Beam Guard Railing 0.00
Utility Trench, one side (Edison, Telephone, Cable)
(total length of Streets) 6,255 L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
10.00 $ 62,550.00
0.00Chain Link Fence ( 6' )
Relocate Fence
15.00 $
12.00 $ 0.00
Pipe Gate 1,000.00 $ 0.00
Relocate Power Pole 10,000.00 $ 0.00
Street Lights (including conduit)
Adjust Water Valve to Grade ( if no water plan )
Adjust MH to Grade ( if no sewer plan )
Curb Cuts
37 32
5,000.00 $ 185,000.00
0.00150.00 $
400.00 $ 0.00
10.00 $ 320.00
0.00$
$
$
$
$
$
$
$
$
$
$
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
LANDSCAPING
Maintenance Walk STD 113
Colored Stamped Concrete
Street Trees ( 15 Gallon )
Landscape and Irrigation
Landscape Fill Material
Water Meter
S.F.
S.F.
EA
$
$
$
$
$
$
$
$
$
$
$
$
4.00 $
10.00 $
100.00 $
3.50 $
27.00 $
7,000.00 $
10,000.00 $
3,000.00 $
$
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
S.F.
C.Y.
EA
Electric Meter S.F.
EARemove trees
$
$
$
3 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 28
Menifee Mayor and City Council
May 17, 2023
Page
986 of 1033
$ $ 0.00
DRAINAGE
Remove Concrete Bulkhead 1 EA.
EA.
C.Y.
EA.
EA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
200.00 $
300.00 $
400.00 $
500.00 $
2,000.00 $
2,000.00 $
2,000.00 $
6.50 $
200.00
0.00Slope Anchors for Pipes
Cut Off Wall ( Std 2' ) 0.00
A. C. Overside Drain 0.00
Under Sidewalk Drain Std 309
Flat Outlet Drainage Structure Std 303
Curb Outlet Drainage Structure Std 308
Terrace Drain & Down Drain
Interceptor Drain
0.00 EA 0.00
EA 0.00
S.F.
S.F.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
C.Y.
EA.
L.F.
E.A.
E.A.
0.00 6.50 $ 0.00
R.C. Box Culvert (2 - 3'X5' )
Concrete Channel
400.00 $
200.00 $
80.00 $
0.00 0.00
Rip Rap ( 1/4 Ton ) Methob B ( 1.9 tons /CY)
Rip Rap ( 1/2 Ton ) Method B
Rip Rap ( 1 Ton ) Method B
Rip Rap ( 2 Ton ) Method B
Grouted Rip Rap ( 1/4 Ton ) Method B
Grouted Rip Rap ( 1/2 Ton ) Method B
Grouted Rip Rap ( 1 Ton ) Method B
Grouted Rip Rap ( 2 Ton ) Method B
18" R.C.P. round, arch or elliptical
24" R.C.P. round, arch or elliptical
30" R.C.P. round, arch or elliptical
36" R.C.P. round, arch or elliptical
42" R.C.P. round, arch or elliptical
48" R.C.P. round, arch or elliptical
18" C.S.P. or HDPE N12
0.00 90.00 $ 0.00
100.00 $
110.00 $
100.00 $
120.00 $
130.00 $
140.00 $
113.00 $
132.00 $
153.00 $
178.00 $
204.00 $
235.00 $
40.00 $
0.00 0.00
0.00 0.00
0.00 0.00
332
216
37,516.00
28,512.00
0.00 558 99,324.00
0.00 0.00
0.00 24" C.S.P. or HDPE N12 50.00 $ 0.00
30" C.S.P. or HDPE N12 60.00 $ 0.00
36" C.S.P. or HDPE N12 70.00 $ 0.00
42" C.S.P. or HDPE N12 80.00 $ 0.00
48" C.S.P. or HDPE N12 100.00 $
2,500.00 $
4,000.00 $
7,500.00 $
11,000.00 $
14,500.00 $
2,500.00 $
3,500.00 $
4,500.00 $
5,000.00 $
12,500.00 $
12,500.00 $
4,500.00 $
5,000.00 $
6,500.00 $
2,700.00 $
6,500.00 $
400.00 $
3,500.00 $
20.00 $
0.00 Catch Basin W=4' 0.00
Catch Basin W=7' 0.00
Catch Basin W=14' 2
6 15,000.00
66,000.00
0.00 Catch Basin W=21'
Catch Basin W=28'
Inlet Type IX or X 0.00
Junction Structure No. 1
Junction Structure No. 2
Junction Structure No. 6
Transition Structure No. 1
Transition Structure No. 2
Transition Structure No. 3
Manhole No. 1
0.00 3 13,500.00
0.00 0.00
0.00 0.00
3 2
15,000.00
0.00Manhole No. 2
Manhole No. 3 0.00
Manhole No. 4 13,000.00
0.00Structural Reinforcement Concrete
Headwall for 36" or smaller storm drain
3" PVC for Under-driveway drains
Filterra Internal Bypass Curb Inlet
Concrete Collar
0.00 122
4 2,440.00
41,200.00
400.00
0.00 10,300.00 $
400.00 $
$
1 $ 0.00
$ 0.00
4 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 29
Menifee Mayor and City Council
May 17, 2023
Page
987 of 1033
$
$
$
$
0.00 0.00
SIGNING, STRIPING AND SIGNALS
Remove Painted Traffic Stripes and Markings
4" Painted Solid Stripes
S.F
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
S.F
S.F
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
S.F
S.F.
S.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2.50 $
0.21 $
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 4" Painted Solid Stripes (2 Coats )
4" Painted Broken Stripes
0.30 $
0.16 $
4" Painted Double Solid Stripes
6" Painted Bike Lane Stripes
0.47 $
0.65 $
8" Painted Channelizing Line 0.82 $
12" Painted Crosswalk & Limit Line
Painted One-Way, No Passing
Painted Two-Way Left Turn Lane
Painted Pavement Markings
1.30 $
0.36 $
0.82 $
2.70 $
Remove Thermoplastic Trafffic Stripes and Markings
4" Thermoplastic Solid Stripes
2.50 $ 0.00
0.52 $ 0.00
0.00 0.00
0.00 0.00
112.52
0.00 0.00
0.00 4" Thermoplastic Broken Stripes
4" Thermoplastic Double Solid Stripes
6" Thermoplastic Bike Lane Stripes
8" Thermoplastic Channelizing Line
12" Thermoplastic Crosswalk & Limit Line
Thermoplastic One-Way, No Passing
Thermoplastic Two-Way Left Turn Lane
Thermoplastic Pavement Markings
Marking
0.47 $
0.83 $
0.63 $
0.78 $
116 0.97 $
1.13 $
2.83 $
3.61 $
2.25 $ 0.00
0.00 0.00
Thermoplastic Cross Walk and Pavement Marking
Remove, Sign, Salvage
3.00 $
50.00 $
100.00 $
275.00 $
150.00 $
425.00 $
250.00 $
150.00 $
300.00 $
60.00 $
40.00 $
45.00 $
3.75 $
Relocate Roadside Sign 0.00
Street Name Sign 19
7 5,225.00
0.00Install Sign ( Strap and Saddle Bracket Method)
Install Sign (Mast Arm Hanger Method)
Stop Sign & Post
0.00 1,750.00
0.00Road Sign on existing pole / post (One Post)
Road Sign on existing pole / post (Two Post)
Object Marker - Modified Type "F" Delineator
Delineator ( Class 1 Type F)
0.00 0.00
0.00 Delineator ( Class 2 ) 0.00
Pavement Marker, Reflective 0.00
New Traffic Signal & Lighting (Major Intersection) LS $ 250,000.00 $ 0.00 New Traffic Signal & Lighting (Minor Intersection) LS
LS
$
$
$
$
$
$
$
$
$
$
$
$
$
150,000.00 $
100,000.00 $
450.00 $
300.00 $
400.00 $
25.00 $
0.00 0.00Retrofit of Ex. Traffic Signal & Lighting
6' Round Signal Loops EA
EA
EA
L.F.
L.F.
E.A.
E.A.
LS
0.00 Install Pull Box (#3-1/2) 62
2 18,600.00
800.00Install Pull Box (#5e)
2" PVC Interconnect Conduit & Cable 0.00
3" PVC Interconnect Conduit & Cable 30.00 $ 0.00
Service Pedestal 2 5,000.00 $
10,000.00 $
8,000.00 $
40,000.00 $
30,000.00 $
15,000.00 $
$
10,000.00
370,000.00
0.00 39W LED Street Light (Ameron 1C223) 37
Survey
Design/submittals/review LS 0.00
Mobilization LS 0.00
Traffic Control LS 0.00
A.
B.
C.
Subtotal 2,388,012.52
477,602.50
191,041.00
Administrative Contingency (20% x A)
CM - Inspection - LC (8%)
$
$
5 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 30
Menifee Mayor and City Council
May 17, 2023
Page
988 of 1033
D Streets/Drainage Total (A + B) $ 3,056,656.03
6 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 31
Menifee Mayor and City Council
May 17, 2023
Page
989 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
DOMESTIC WATER IMPROVEMENTS
ITEM QUANTITY UNIT UNIT AMOUNT
COST
4" Waterline PVC C-900 DR-18
6" Waterline PVC C-900 DR-18
8" Waterline PVC C-900 DR-18
12" Waterline PVC C-900 DR-18
16" Waterline PVC C-905 DR-18
18" Waterline PVC C-905 DR-18
20" Waterline PVC C-905 DR-18
4" Gate Valve RS
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25.00 $ 0.00
0.0030.00 $
35.00 $
55.00 $
90.00 $
135.00 $
180.00 $
715.00 $
830.00 $
1,340.00 $
2,300.00 $
6,270.00 $
14,300.00 $
4,000.00 $
4,500.00 $
3,500.00 $
4,000.00 $
2,400.00 $
4,000.00 $
800.00 $
2,480.00 $
2,780.00 $
4,500.00 $
200.00 $
500.00 $
2,000.00 $
1,000.00 $
1,430.00 $
1,750.00 $
2,200.00 $
3,150.00 $
250.00 $
320.00 $
$
6,055 211,925.00
0.00 0.00
0.00 0.00
0.00 6" Gate Valve RS 0.00
8" Gate Valve RS 19
15 3
25,460.00
0.0012" Gate Valve RS
16" Gate Valve RS 0.00
18" Gate Valve RS 0.00
6" Fire Hydrant (Standard)
6" Fire Hydrant (Super)
4" Blowoff
60,000.00
0.00 0.00
6" Blowoff 0.00
1" Air and Vacuum Valve.
2" Air and Vacuum Valve.
1" Service Connection ( No Meter)
1-1/2" Service Connection ( No Meter)
2" Service Connection ( No Meter)
4" Service Connection ( No Meter)
Adjust Water Valve to Grade
Removal of Blowoff
7,200.00
0.00 116
4 92,800.00
9,920.00
0.00 0.00
0.00 0.00
Join at existing end of 8" pipe
1" Hot Tap
2 4,000.00
0.00 4" Hot Tap 0.00
6" Hot Tap 0.00
8" Hot Tap 0.00
12" Hot Tap 0.00
8" Miscellaneous Fittings
12" Miscellaneous Fittings
27 6,750.00
0.00 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
A.
B.
C.
Subtotal $ 418,055.00
83,611.00
501,666.00
Administrative Contingency (20% x A)
Water Total (A + B)
$
$
TO HAVING SIGNED PLANS
20% x CD.
E.
$
$
100,333.20
Water Total (C + D) 601,999.20
7 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 32
Menifee Mayor and City Council
May 17, 2023
Page
990 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
RECYCLED WATER IMPROVEMENTS
ITEM QUANTITY UNIT UNIT AMOUNT
COST
4" Waterline PVC C-900 DR-18 Purple
6" Waterline PVC C-900 DR-18 Purple
8" Waterline PVC C-900 DR-18 Purple
12" Waterline PVC C-900 DR-18 Purple
16" Waterline PVC C-905 DR-18 Purple
18" Waterline PVC C-905 DR-18 Purple
20" Waterline PVC C-905 DR-18 Purple
4" Gate Valve RS
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25.00 $ 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 30.00 $
35.00 $
55.00 $
90.00 $
135.00 $
180.00 $
715.00 $
830.00 $
1,340.00 $
2,300.00 $
6,270.00 $
14,300.00 $
3,500.00 $
4,000.00 $
2,400.00 $
4,000.00 $
800.00 $
2,480.00 $
2,780.00 $
4,500.00 $
200.00 $
500.00 $
2,000.00 $
1,000.00 $
1,430.00 $
1,750.00 $
2,200.00 $
3,150.00 $
$
6" Gate Valve RS
8" Gate Valve RS
12" Gate Valve RS
16" Gate Valve RS
18" Gate Valve RS
4" Blowoff
6" Blowoff
1" Air and Vacuum Valve.
2" Air and Vacuum Valve.
1" Service Connection ( No Meter)
1-1/2" Service Connection ( No Meter)
2" Service Connection ( No Meter)
4" Service Connection ( No Meter)
Adjust Water Valve to Grade
Removal of Blowoff
Join at existing end of 8" pipe
1" Hot Tap
4" Hot Tap
6" Hot Tap
8" Hot Tap
12" Hot Tap
$
$
$
$
$
$
$
$
$
A.
B.
C.
Subtotal $
Administrative Contingency (20% x A)
Water Total (A + B)
$
$
TO HAVING SIGNED PLAND
20% x CD.
E.
$
$
0.00 Water Total (C + D) 0.00
8 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 33
Menifee Mayor and City Council
May 17, 2023
Page
991 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
SANITARY SEWER IMPROVEMENTS
ITEM QUANTITY
3608
UNIT UNIT AMOUNT
90,200.00
COST
4" PVC SDR 35 (Use it for Residential Laterals)
6" PVC SDR 35 Green
8" PVC SDR 35 Green
10" PVC SDR 35 Green
12" PVC SDR 35 Green
15" PVC SDR 35 Green
8" VCP
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
L.F.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25.00 $
30.00 $
35.00 $
46.00 $
54.00 $
90.00 $
55.00 $
62.00 $
72.00 $
81.00 $
162.00 $
183.00 $
195.00 $
215.00 $
236.00 $
3,140.00 $
4,500.00 $
3,300.00 $
730.00 $
200.00 $
2,100.00 $
1,500.00 $
1,500.00 $
2,000.00 $
400.00 $
500.00 $
35.00 $
250.00 $
$
0.00 203,560.00
0.00 5816
0.00 0.00
0.00 10" VCP 0.00
12" VCP 0.00
15" VCP 0.00
18" VCP 0.00
21" VCP 0.00
24" VCP 0.00
27" VCP 0.00
30" VCP 0.00
Standard Manhole 48"
Standard Manhole 60"
Shallow Manhole (5' or less)
Clean out
30 94,200.00
0.00 0.00
0.00 Clean out Lateral
Tie to Existing Manhole
Rechannel Existing Manhole
Join Existing 8" Pipe
Join Existing 12" Pipe
Chimney
116
2 23,200.00
4,200.00
0.00 1 1,500.00
0.00 0.00
Adjust M.H. to grade
Concrete Encasement
8" Backflow Valves
0.00 0.00
66 16,500.00
0.00 $ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
A.
B.
C.
Subtotal $ 433,360.00
86,672.00
520,032.00
Administrative Contingency (20% x A) $
Sewer Total (A + B) $
TO HAVING SIGNED PLAND ( ORD.460, SEC.
20% x CD.
E.
$
$
104,006.40
Sewer Total (C + D) 624,038.40
9 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 34
Menifee Mayor and City Council
May 17, 2023
Page
992 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
COST ESTIMATE CALCULATION SHEET
PARCEL MAP OR TRACT NO.
PP, CU, PU, MS OR VL NO.
TR 36658-2 SCH: DATE: 2/3/2023
IMPROVEMENT COSTS (Including Contingencies)
I. Streets/Drainage (Line C from Street Improvement Calculations) II. Domestic Water (Line C from Domestic Water Improvement Calculations) III. Recycled Water (Line C from Recycled Water Improvement Calculations) IV. Sewer (Line C from Sewer Improvement Calculations)
$
$
$
$
$
3,056,656.03
501,666.00
520,032.00
Total 4,078,354.03
INSPECTION DEPOSIT CALCULATION
Street/Drainage
NOTE: Use 3% for Inspection $ 91,699.68
10 Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 35
Menifee Mayor and City Council
May 17, 2023
Page
993 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 36
Menifee Mayor and City Council
May 17, 2023
Page
994 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
STREET AND DRAINAGE IMPROVEMENTS
ITEM
ROADWAY SECTION 1A
QUANTITY UNIT
S.F.
UNIT AMOUNT
COST
Area =
Excavation
1. Projects with Grading Plan for Roadway
Area x 0.50' (hinge point to hinge point) C.Y. $ 25.00 $ 0.00
2. Projects without a Grading Plan Cut (c) =
Fill (f) =
C.Y.
C.Y.Road area and side slopes to daylight
If balance, provide (a.) only, either cut or fill
If export, provide (a.)&(b.) a = fill, b = cut - fill
If import, provide (a)&(c), a = cut, c = fill - cut
(Unit costs for (a),(b), & (c) are 20% of actual
costs to assure that work will be corrected to
eliminate hazardous conditions.)
(a.) Excavate and Fill
(b.) Excavate and Export
(c.) Import and Fill
-
-
-
C.Y.
C.Y.
C.Y.
TON
$
$
$
$
0.40 $
1.10 $
2.80 $
90.00 $
0.00 0.00
0.00 Asphalt Concrete (144 lbs/cu.ft) 1,339 120,510.00
52,150.00
0.00 Thickness in Feet (4" min.) = 0.33
Agg Base Class II 1,043 C.Y. $
$
50.00 $
Thickness in Feet (6" min) = 0.5
Asphalt Emulsion (Fog Seal/Paint Binder)
ROADWAY SECTION 1B
Ton
S.F.
600.00 $
Area =
Excavation
1. Projects with Grading Plan for Roadway
Area x 0.50' (hinge point to hinge point)
2. Projects without a Grading Plan:
Road area and side slopes to daylight
(a.) Excavate and Fill
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
TON
$ 25.00 $ 0.00
Cut (c) =
Fill (f) =
- $
$
$
$
0.40 $
1.10 $
2.80 $
90.00 $
0.00 0.00(b.) Excavate and Export -
-(c.) Import and Fill 0.00
Asphalt Concrete (144 lbs/cu.ft) 4,872 438,480.00
Thickness in Feet (5" min.) = 0.42
Agg Base Class II 5,221
-
C.Y. $
$
50.00 $ 261,050.00
0.00 Thickness in Feet (10.5" min) = 0.875
Asphalt Emulsion (Fog Seal/Paint Binder)
ROADWAY SECTION 1C
Ton
S.F.
600.00 $
Area =
Excavation
1. Projects with Grading Plan for Roadway
Area x 0.50' (hinge point to hinge point)
2. Projects without a Grading Plan:
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
TON
$ 25.00 $ 0.00
Cut (c) =
Fill (f) =
(a.) Excavate and Fill - $
$
$
$
0.40 $
1.10 $
2.80 $
90.00 $
0.00 0.00(b.) Excavate and Export -
-(c.) Import and Fill 0.00
Asphalt Concrete (144 lbs/cu.ft)
Thickness in Feet (0.6" min.) = 0.5
Agg Base Class II
18,642 1,677,780.00
21,671 C.Y. $ 50.00 $ 1,083,550.00
Thickness in Feet (13.5" min) = 1.13
Asphalt Emulsion (Fog Seal/Paint Binder)
Agg Base Class II (compacted)
- Ton $
$
600.00 $
50.00 $
0.00 5 C.Y. 250.00
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 37
Menifee Mayor and City Council
May 17, 2023
Page
995 of 1033
Sawcut Exist. A.C. Pavement
Cold Plane A.C. Pavement
Grinding A.C. , in place
Remove A.C. Pavement
Remove Curb and Gutter
Remove A.C. Dike
1211 L.F.
S.F.
S.Y.
S.Y.
L.F.
L.F.
L.F.
L.F.
EA.
S.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
S.F.
S.F.
S.F.
S.F.
EA.
EA.
L.F.
L.F.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1.00 $
0.50 $
1,211.00
0.00 1,211 0.60 $ 726.60
0.008.00 $
18.00 $
3.00 $
0.00 0.00
Remove Chain Link Fence
Remove Barricade
7.50 $ 0.00
10.00 $
250.00 $
0.90 $
0.00 Relocate Mailbox 0.00
AC overlay (min. 0.10') 0.00
Curb and Gutter (Type A-6)
Curb and Gutter (Type A-8)
Type "C" Curb
11634
9964
14.00 $
16.00 $
12.00 $
10.00 $
13.00 $
15.00 $
8.00 $
162,876.00
159,424.00
0.00 Type "D-1" Curb 0.00
Type "D" (6") 943 12,259.00
58,560.00
0.00 Type "D" Curb (8") 3904
A.C. Dike (6")(incl. material & labor)
A.C. Dike (8")(incl. material & labor)
P.C.C. Cross Gutter and Spandrels
P.C.C. Sidewalk
2418
21718
133607
5394
10.00 $
10.00 $
6.00 $
24,180.00
217,180.00
801,642.00
43,152.00
0.00 P.C.C. Driveway Approach (20 EA.)
P.C.C. Dip Section Std. 307
ADA Access Ramp (w/ new construction)
ADA Access Ramp (in existing improvements)
Barricades
8.00 $
6.00 $
55 1,500.00 $
2,500.00 $
100.00 $
35.00 $
82,500.00
0.00 0.00
Metal Beam Guard Railing 40
15,434
1,400.00
Utility Trench, one side (Edison, Telephone, Cable)
(total length of Streets) L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
S.F.
S.F.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
10.00 $ 154,340.00
0.00Chain Link Fence ( 6' ) 15.00 $
Relocate Fence 12.00 $ 0.00
Pipe Gate 1,000.00 $ 0.00
Relocate Power Pole 13 10,000.00 $ 130,000.00
510,000.00
0.00 Street Lights (including conduit)
Adjust Water Valve to Grade ( if no water plan )
Adjust MH to Grade ( if no sewer plan )
Modified P.C.C. Cross Gutter and Spandrels
P.C.C. Commercial Driveway Approach (4 EA.)
102 5,000.00 $
150.00 $
400.00 $ 0.00
4437
2812
10.00 $ 44,370.00
22,496.00
0.00 8.00 $
$
$
$
$
$
$
$
$
$
$
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 LANDSCAPING
Maintenance Walk STD 113
Colored Stamped Concrete
Street Trees ( 15 Gallon )
Landscape and Irrigation
Landscape Fill Material
Water Meter
S.F.
S.F.
EA
$
$
$
$
$
$
$
$
4.00 $
10.00 $
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
100.00 $
3.50 $S.F.
C.Y.
EA
27.00 $
7,000.00 $
10,000.00 $
3,000.00 $
Electric Meter S.F.
EARemove trees
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 38
Menifee Mayor and City Council
May 17, 2023
Page
996 of 1033
10' Wide Decomposed Granite Trail 74033 S.F. $
$
$
$
$
4.00 $ 296,132.00
0.00$
$
$
$
0.00 0.00
0.00 DRAINAGE
Concrete Bulkhead 4 EA.
EA.
C.Y.
EA.
EA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
200.00 $
300.00 $
400.00 $
500.00 $
2,000.00 $
2,000.00 $
2,000.00 $
6.50 $
800.00
0.00Slope Anchors for Pipes
Cut Off Wall ( Std 2' ) 16 6,400.00
0.00A. C. Overside Drain
Under Sidewalk Drain Std 309
Flat Outlet Drainage Structure Std 303
Curb Outlet Drainage Structure Std 308
Terrace Drain & Down Drain
Interceptor Drain
0.00 EA 0.00
EA 0.00
S.F.
S.F.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
C.Y.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
C.Y.
EA.
EA.
0.00 6.50 $ 0.00
R.C. Box Culvert (2 - 3'X5' )
Concrete Channel
400.00 $
200.00 $
80.00 $
0.00 0.00
Rip Rap ( 1/4 Ton ) Methob B ( 1.9 tons /CY)
Rip Rap ( 1/2 Ton ) Method B
Rip Rap ( 1 Ton ) Method B
Rip Rap ( 2 Ton ) Method B
Grouted Rip Rap ( 1/4 Ton ) Method B
Grouted Rip Rap ( 1/2 Ton ) Method B
Grouted Rip Rap ( 1 Ton ) Method B
Grouted Rip Rap ( 2 Ton ) Method B
18" R.C.P. round, arch or elliptical
24" R.C.P. round, arch or elliptical
30" R.C.P. round, arch or elliptical
36" R.C.P. round, arch or elliptical
42" C.M.P.
30 2,400.00
0.0090.00 $
100.00 $
110.00 $
100.00 $
120.00 $
130.00 $
140.00 $
113.00 $
132.00 $
153.00 $
178.00 $
204.00 $
235.00 $
40.00 $
0.00 0.00
0.00 0.00
0.00 0.00
1990
775
323
1185
87 224,870.00
102,300.00
49,419.00
210,930.00
17,748.00
0.0048" R.C.P. round, arch or elliptical
18" C.S.P. or HDPE N12
24" C.S.P. or HDPE N12
30" C.S.P. or HDPE N12
36" C.S.P. or HDPE N12
42" C.S.P. or HDPE N12
60" C.S.P. or HDPE N12
Catch Basin W=4'
0.00 331 50.00 $ 16,550.00
0.0060.00 $
70.00 $ 0.00
415
5 80.00 $ 33,200.00
700.00
0.00 140.00 $
2,500.00 $
4,000.00 $
7,500.00 $
11,000.00 $
14,500.00 $
2,500.00 $
3,500.00 $
4,500.00 $
5,000.00 $
12,500.00 $
12,500.00 $
4,500.00 $
5,000.00 $
6,500.00 $
2,700.00 $
6,500.00 $
400.00 $
3,500.00 $
2,500.00 $
Catch Basin W=7' 0.00
Catch Basin W=14' 4
4 30,000.00
44,000.00
0.00 Catch Basin W=21'
Catch Basin W=28'
Inlet Type IX or X 3
6 7,500.00
0.00Junction Structure No. 1
Junction Structure No. 2
Junction Structure No. 6
Transition Structure No. 1
Transition Structure No. 2
Transition Structure No. 3
Manhole No. 1
27,000.00
0.00 0.00
0.00 0.00
9 3
45,000.00
19,500.00
0.00 Manhole No. 2
Manhole No. 3
Manhole No. 4 2
11 6
13,000.00
4,400.00
21,000.00
5,000.00
Structural Reinforcement Concrete
Headwall for 36" or smaller storm drain
Concrete Drop Inlet CB110 2
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 39
Menifee Mayor and City Council
May 17, 2023
Page
997 of 1033
Concrete Collar 3 EA.
L.F.
EA.
EA.
EA.
$
$
$
$
$
$
$
200.00 $
30.00 $
680.00 $
200.00 $
2,000.00 $
$
600.00
16,500.00
3,400.00
600.00
6" PVC Drain Pipe 550
518" Brooks Box w/Steel Grate
Remove Concrete Bulkhead
42" C.M.P. Riser W/Debris Screen
3 3 6,000.00
0.00 $ 0.00
SIGNING, STRIPING AND SIGNALS
Remove Painted Traffic Stripes and Markings
4" Painted Solid Stripes
S.F
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
S.F
S.F
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
S.F
S.F.
S.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2.50 $
0.21 $
0.00 0.00
4" Painted Solid Stripes (2 Coats )
4" Painted Broken Stripes
7,603 0.30 $ 2,280.90
0.000.16 $
4" Painted Double Solid Stripes
6" Painted Solid Line, Broken Line & Bike Lane Line
8" Painted Solid Line/Broken Line
12" Painted Crosswalk & Limit Line
Painted One-Way, No Passing
0.47 $ 0.00
33,461
2,339
0.65 $ 21,749.65
1,917.98
0.00 0.82 $
1.30 $
0.36 $ 0.00
Painted Two-Way Left Turn Lane
Painted Pavement Markings
0.82 $ 0.00
2.70 $ 0.00
Remove Thermoplastic Trafffic Stripes and Markings
4" Thermoplastic Solid Stripes
2.50 $ 0.00
0.52 $ 0.00
4" Thermoplastic Broken Stripes
4" Thermoplastic Double Solid Stripes
6" Painted Double Solid Stripes (2 Coats)
8" Thermoplastic Channelizing Line
12" Thermoplastic Line
0.47 $ 0.00
0.83 $ 0.00
995 0.63 $ 626.85
0.000.78 $
1,576 0.97 $ 1,528.72
0.00Thermoplastic One-Way, No Passing
Thermoplastic Two-Way Left Turn Lane
Thermoplastic Pavement Markings
Pavement Marking
1.13 $
2.83 $ 0.00
2,152
2,820
3.61 $ 7,768.72
0.002.25 $
Thermoplastic Cross Walk and Pavement Marking
Remove, Sign, Salvage
3.00 $ 8,460.00
0.0050.00 $
100.00 $
275.00 $
150.00 $
425.00 $
250.00 $
150.00 $
300.00 $
60.00 $
40.00 $
45.00 $
3.75 $
Relocate Roadside Sign 0.00
Street Name Sign 8 2,200.00
17,700.00
0.00 Install Sign ( Strap and Saddle Bracket Method)
Install Sign (Mast Arm Hanger Method)
Stop Sign & Post
118
7 1,750.00
0.00Road Sign on existing pole / post (One Post)
Road Sign on existing pole / post (Two Post)
Object Marker - Modified Type "F" Delineator
Delineator ( Class 1 Type F)
0.00 0.00
12 1
480.00
0.00Delineator ( Class 2 )
Pavement Marker, Reflective 0.00
New Traffic Signal & Lighting LS $ 450,000.00 $ 450,000.00 Retrofit of Ex. Traffic Signal & Lighting
6' Round Signal Loops
LS
EA
$
$
$
$
$
$
$
$
$
$
100,000.00 $
450.00 $
0.00 0.00
Install Pull Box (#3-1/2) EA 300.00 $ 0.00
Install Pull Box (#5e) EA 400.00 $ 0.00
2" PVC Interconnect Conduit & Cable
39W LED Street Light (Ameron 1C123)
96W LED Street Light (Ameron 1C128)
Service Pedestal
L.F.
E.A.
E.A.
E.A.
LS
25.00 $ 0.00
34 72
8 10,000.00 $
15,000.00 $
5,000.00 $
8,000.00 $
40,000.00 $
340,000.00
1,080,000.00
40,000.00
0.00Survey
Design/submittals/review LS 0.00
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 40
Menifee Mayor and City Council
May 17, 2023
Page
998 of 1033
Mobilization LS
LS
$
$
30,000.00 $ 0.00
0.00Traffic Control 15,000.00 $
A.
B.
C.
D
Subtotal $
$
$
$
9,241,498.42
1,848,299.68
739,319.87
11,829,117.98
Administrative Contingency (20% x A)
CM - Inspection - LC (8%)
Streets/Drainage Total (A + B)
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 41
Menifee Mayor and City Council
May 17, 2023
Page
999 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
DOMESTIC WATER IMPROVEMENTS
ITEM QUANTITY UNIT UNIT AMOUNT
COST
4" Waterline PVC C-900 DR-18
6" Waterline PVC C-900 DR-18
8" Waterline PVC C-900 DR-18
8" Waterline PVC C-900 DR-14
8" Fusable PVC
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25.00 $ 0.00
0.0030.00 $
35.00 $11,477
2,819
36 401,695.00
98,665.00
1,260.00
1,890.00
1,100.00
30,305.00
3,375.00
2,700.00
925,425.00
7,965.00
0.00 35.00 $
35.00 $
8" Dia. DIP, CL-50 54 35.00 $
12" Waterline PVC C-900 DR-14
12" Waterline PVC C-900 DR-18
18" Fusable PVC
20 55.00 $
551
25 55.00 $
135.00 $
135.00 $
135.00 $
135.00 $
180.00 $
715.00 $
830.00 $
1,340.00 $
2,300.00 $
6,270.00 $
14,300.00 $
4,000.00 $
4,500.00 $
3,500.00 $
4,000.00 $
2,400.00 $
4,000.00 $
5,000.00 $
800.00 $
2,180.00 $
2,480.00 $
2,780.00 $
4,500.00 $
200.00 $
500.00 $
2,000.00 $
1,000.00 $
1,430.00 $
1,750.00 $
2,200.00 $
3,150.00 $
250.00 $
320.00 $
425.00 $
$
18" Waterline PVC C-905 DR-14
18" Waterline PVC C-905 DR-18
18" Dia. CML&C Water Main
20" Waterline PVC C-905 DR-18
4" Gate Valve RS
20 6,855
59 4 2,860.00
0.006" Gate Valve RS
8" Gate Valve RS 67
3 89,780.00
6,900.00
0.00 12" Gate Valve RS
16" Gate Valve RS
18" Gate Valve RS 8 114,400.00
148,000.00
0.00 6" Fire Hydrant (Standard)
6" Fire Hydrant (Super)
37 4" Blowoff 0.00
6" Blowoff/Temp Blowoff
1" Air and Vacuum Valve.
2" Air and Vacuum Valve.
8" pressure regulator
18 7
72,000.00
16,800.00
8,000.00
10,000.00
35,200.00
2,180.00
2,480.00
11,120.00
18,000.00
0.00 2
2 1" Service Connection ( With Meter)
1" Service Connection ( No Meter)
1-1/2" Service Connection ( No Meter)
2" Service Connection ( No Meter)
4" Service Connection ( No Meter)
Adjust Water Valve to Grade
Removal of Blowoff
44 1
1 4
4 0.00
Join at existing end of 8" pipe
1" Hot Tap
0.00 0.00
4" Hot Tap 0.00
6" Hot Tap 0.00
8" Hot Tap 0.00
12" Hot Tap 0.00
8" Miscellaneous Fittings
12" Miscellaneous Fittings
18" Miscellaneous Fittings
Blue Retroreflective FH Marker
Remove Existing 12" Water Main
Remove Existing 16" Water Main
Remove & Replace Existing 12" Water Main
Remove Existing Fittings Air Valve and Blowoff
102
17 25,500.00
6,720.00
7,225.00
0.00 21
28 905
589
323
L.F.
L.F.
L.F.
E.A.
25.00 $ 22,625.00
14,725.00
16,150.00
800.00
25.00 $
50.00 $
8 100.00 $
$A.
B.
C.
Subtotal 2,105,845.00
421,169.00
2,527,014.00
Administrative Contingency (20% x A)
Water Total (A + B)
$
$
PRIOR TO HAVING SIGNED PLANS
20% x CD.
E.
$
$
505,402.80
Water Total (C + D) 3,032,416.80
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 42
Menifee Mayor and City Council
May 17, 2023
Page
1000 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
IMPROVEMENT REQUIREMENT WORKSHEET
SANITARY SEWER IMPROVEMENTS
ITEM QUANTITY
4022
UNIT UNIT AMOUNT
100,550.00
COST
4" PVC SDR 35 (Use it for Residential Laterals)
6" PVC SDR 35 Green
8" PVC SDR 35 Green
8" Fusible PVC C-900 Sewer
10" PVC SDR 35 Green
12" PVC SDR 35 Green
15" PVC SDR 35 Green
8" VCP
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
L.F.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
EA.
L.F.
EA.
EA.
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
25.00 $
30.00 $
35.00 $
35.00 $
46.00 $
54.00 $
90.00 $
55.00 $
62.00 $
72.00 $
81.00 $
162.00 $
183.00 $
195.00 $
215.00 $
236.00 $
3,140.00 $
4,000.00 $
4,500.00 $
3,300.00 $
730.00 $
200.00 $
2,100.00 $
1,500.00 $
1,500.00 $
2,000.00 $
400.00 $
500.00 $
35.00 $
200.00 $
250.00 $
$
0.00 315,245.00
1,260.00
0.00 9007
36 0.00
37 3,330.00
0.00 10" VCP 0.00
12" VCP 0.00
15" VCP 0.00
18" VCP 0.00
21" VCP 0.00
24" VCP 0.00
27" VCP 0.00
30" VCP 0.00
Standard Manhole 48"
Standard Manhole 48" W/ Sauereisen Coating
Standard Manhole 60"
Shallow Manhole (5' or less)
Clean out
49 3
153,860.00
12,000.00
0.00 0.00
2 1,460.00
0.00Clean out Lateral
Tie to Existing Manhole
Rechannel Existing Manhole
Join Existing 8" Pipe
Join Existing 12" Pipe
Chimney
0.00 1
1 1,500.00
1,500.00
0.00 0.00
Adjust M.H. to grade
Concrete Encasement
Plug Sewer
0.00 0.00
6 1,200.00
0.008" Backflow Valves
0.00 $ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
$ 0.00
A.
B.
C.
Subtotal $ 591,905.00
118,381.00
710,286.00
Administrative Contingency (20% x A) $
Sewer Total (A + B) $
TO HAVING SIGNED PLAND ( ORD.460, SEC.
20% x CD.
E.
$
$
142,057.20
Sewer Total (C + D) 852,343.20
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 43
Menifee Mayor and City Council
May 17, 2023
Page
1001 of 1033
CITY OF MENIFEE ENGINEERING DEPARTMENT
COST ESTIMATE CALCULATION SHEET
PARCEL MAP OR TRACT NO.
PP, CU, PU, MS OR VL NO.
TR 36658 BACKBONE PH 1 SCH: DATE: 7/15/2021
IMPROVEMENT COSTS (Including Contingencies)
I. Streets/Drainage (Line C from Street Improvement Calculations) II. Domestic Water (Line C from Domestic Water Improvement Calculations) III. Recycled Water (Line C from Recycled Water Improvement Calculations) IV. Sewer (Line C from Sewer Improvement Calculations)
$ 11,829,117.98
$
$
$
2,527,014.00
710,286.00
Total $ 15,066,417.98
INSPECTION DEPOSIT CALCULATION
Street/Drainage
NOTE: Use 3% for Inspection $ 354,873.54
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 44
Menifee Mayor and City Council
May 17, 2023
Page
1002 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 45
Menifee Mayor and City Council
May 17, 2023
Page
1003 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 46
Menifee Mayor and City Council
May 17, 2023
Page
1004 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 47
Menifee Mayor and City Council
May 17, 2023
Page
1005 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 48
Menifee Mayor and City Council
May 17, 2023
Page
1006 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 49
Menifee Mayor and City Council
May 17, 2023
Page
1007 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 50
Menifee Mayor and City Council
May 17, 2023
Page
1008 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 51
Menifee Mayor and City Council
May 17, 2023
Page
1009 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 52
Menifee Mayor and City Council
May 17, 2023
Page
1010 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 53
Menifee Mayor and City Council
May 17, 2023
Page
1011 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 54
Menifee Mayor and City Council
May 17, 2023
Page
1012 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 55
Menifee Mayor and City Council
May 17, 2023
Page
1013 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 56
Menifee Mayor and City Council
May 17, 2023
Page
1014 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 57
Menifee Mayor and City Council
May 17, 2023
Page
1015 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 58
Menifee Mayor and City Council
May 17, 2023
Page
1016 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 59
Menifee Mayor and City Council
May 17, 2023
Page
1017 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 60
Menifee Mayor and City Council
May 17, 2023
Page
1018 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 61
Menifee Mayor and City Council
May 17, 2023
Page
1019 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 62
Menifee Mayor and City Council
May 17, 2023
Page
1020 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 63
Menifee Mayor and City Council
May 17, 2023
Page
1021 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 64
Menifee Mayor and City Council
May 17, 2023
Page
1022 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 65
Menifee Mayor and City Council
May 17, 2023
Page
1023 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 66
Menifee Mayor and City Council
May 17, 2023
Page
1024 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 67
Menifee Mayor and City Council
May 17, 2023
Page
1025 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 68
Menifee Mayor and City Council
May 17, 2023
Page
1026 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 69
Menifee Mayor and City Council
May 17, 2023
Page
1027 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 70
Menifee Mayor and City Council
May 17, 2023
Page
1028 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 71
Menifee Mayor and City Council
May 17, 2023
Page
1029 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 72
Menifee Mayor and City Council
May 17, 2023
Page
1030 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 73
Menifee Mayor and City Council
May 17, 2023
Page
1031 of 1033
Item Title: 10.16
Final
Map,
Security
Improvement
Agreement
and
Bonds
for
Tract
Map
36658-2,
Cimarron
Ridge,
by
Pulte
Homes
Company, LLC.
Item Page Number: 74
Menifee Mayor and City Council
May 17, 2023
Page
1032 of 1033
P
ROCLAMATION
NATIONAL PUBLIC WORKS WEEK
MAY 21-27, 2023
WHEREAS, public works professionals focus on infrastructure, facilities and services that are of vital importance to sustainable and resilient communities and to the public health, high quality of life and well-being of the people of the City of Menifee; and WHEREAS, these infrastructure, facilities and services could not be provided without the dedicated efforts of public works professionals, who are engineers, managers, and employees at all levels of government and the private sector, who are responsible for rebuilding, improving, and protecting our nation’s transportation, water supply, water treatment and solid waste systems, public buildings, and other structures and facilities essential for our citizens; and WHEREAS, it is in the public interest for the citizens, civic leaders and children in Menifee to gain knowledge of and to maintain an ongoing interest and understanding of the importance of public works and public works programs in their respective communities; and WHEREAS, the year 2023 marks the 63rd annual National Public Works Week sponsored by the American Public Works Association.
NOW THEREFORE, I, Mayor Bill Zimmerman, on behalf of the Menifee City Council do hereby designate the week of May 21–27, 2023 as National Public Works Week; I urge all citizens to join with representatives of the American Public Works Association and government agencies in activities, events, and ceremonies designed to recognize our public works professionals, engineers, managers, and employees and to acknowledge the substantial contributions they make to protecting our national health, safety, and quality of life.
Dated this 17th day of May 2023.
______________________________________________
BILL ZIMMERMAN, MAYOR
CITY OF MENIFEE
Item Title: 10.17
National Public Works Week Proclamation
Item Page Number: 1
Menifee Mayor and City Council
May 17, 2023
Page
1033 of 1033