3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU (0:'
5HF:WU (0:'
6HZHU (0:'
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVżGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
,36
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
2))6,7(&25621$9(18(
675((7 6''20:$7(5
6LJQDWWWXUH
07/20/22
RICHARD REAVES 80614 03/31/23
Tract #36803, IP21-013 for the Construction of Offsite Street and Drainage, Water, Recycled Water, and Sewer Improvements &,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
675((7$1''5$,1$*(,03529(0(176
81,7
52$':$<6(&7,21 $UHD 6)
([FDYDWLRQ
&XW
F
&<
5RDGDUHDDQGVLGHVORSHVWRGD\OLJKW )LOO
I
&<
&<
&<
&<
721
7KLFNQHVVLQ)HHW
PLQ
&<
7KLFNQHVVLQ)HHW
7RQ
/)
/)
/)
/)
6)
6)
($
($
($
/)
6)
($
($
($
($
($
($
$
% $GPLQLVWUDWLYH&RQWLQJHQF\
[$
& &0,QVSHFWLRQ/&
'
(
) 6WUHHWV'UDLQDJH7RWDO
'(
6WUHHWV'UDLQDJH7RWDO
$%
6XEWRWDO
3DYHPHQW0DUNHU5HIOHFWLYH 6WUHHW1DPH6LJQ
,QVWDOO6LJQ
6WUDSDQG6DGGOH%UDFNHW0HWKRG
6WRS6LJQ 3RVW
5HPRYH6LJQ6DOYDJH 7KHUPRSODVWLF3DYHPHQW0DUNLQJV 3DLQWHG'RXEOH6ROLG6WULSHV 6,*1,1*675,3,1*$1'6,*1$/6
6WUHHW/LJKWV
LQFOXGLQJFRQGXLW
3LSH*DWH
$'$$FFHVV5DPS
ZQHZFRQVWUXFWLRQ
3&&6LGHZDON
3&&'ULYHZD\$SSURDFK $&'LNH
LQFOPDWHULDO ODERU
&XUEDQG*XWWHU
7\SH$
5HPRYH$&'LNH
5HPRYH%DUULFDGH
6LJQ
$VSKDOW(PXOVLRQ
)RJ6HDO3DLQW%LQGHU
$JJ%DVH&ODVV,,
,IEDODQFHSURYLGH
D
RQO\HLWKHUFXWRUILOO
,IH[SRUWSURYLGH
D
E
D ILOOE FXWILOO
,ILPSRUWSURYLGH
D
F
D FXWF ILOOFXW
8QLWFRVWVIRU
D
E
F
DUHRIDFWXDOFRVWV
WRDVVXUHWKDWZRUNZLOOEHFRUUHFWHGWRHOLPLQDWH
KD]DUGRXVFRQGLWLRQV
D
([FDYDWHDQG)LOO
E
([FDYDWHDQG([SRUW
%21'$02817)255(&25'$7,2135,2572
+$9,1*6,*1('3/$16
25'6(&(
[&
,7(0 48$17,7< 81,7 $02817
&267
$UHD[
KLQJHSRLQWWRKLQJHSRLQW
3URMHFWVZLWKRXWD*UDGLQJ3ODQ
3URMHFWVZLWK*UDGLQJ3ODQIRU5RDGZD\
&<
F
,PSRUWDQG)LOO
$VSKDOW&RQFUHWH
OEVFXIW
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJHJ
127(
8VHIRU,QVSHFWLRQ
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
2))6,7((9$1652$'
675((7 6'
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU (0:'
5HF:WU (0:'
6HZHU (0:'
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVӑGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
,366'
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
W
08/29/22
RICHARD D REAVES 80614 03/31/23
ENG/PW
City of Menifee
08/30/2022
RECEIVED
APPROVED
COST
ESTIMATE
9/28/22 E.S.
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
675((7$1''5$,1$*(,03529(0(176
81,7
52$':$<6(&7,21 $UHD 6)
([FDYDWLRQ
&XW
F
&<
5RDGDUHDDQGVLGHVORSHVWRGD\OLJKW )LOO
I
&<
&<
&<
&<
721
7KLFNQHVVLQ)HHW
PLQ
&<
7KLFNQHVVLQ)HHW
7RQ
/)
6<
6<
/)
6)
/)
/)
6)
($
&<
($
&<
/)
/)
($
($
/)
/)
6)
($
($
($
$
% $GPLQLVWUDWLYH&RQWLQJHQF\
[$
& &0,QVSHFWLRQ/&
'
(
) 6WUHHWV'UDLQDJH7RWDO
'(
+HDGZDOOIRURUVPDOOHUVWRUPGUDLQ
6,*1,1*675,3,1*$1'6,*1$/6
[&
%21'$02817)255(&25'$7,2135,2572
+$9,1*6,*1('3/$16
25'6(&(
6XEWRWDO
6WUHHWV'UDLQDJH7RWDO
$%
6LJQ
,QVWDOO6LJQ
6WUDSDQG6DGGOH%UDFNHW0HWKRG
6LJQ 3RVW
0DUNLQJ
7KHUPRSODVWLF&KDQQHOL]LQJ/LQH 7KHUPRSODVWLF%LNH/DQH6WULSHV 5LS5DS
7RQ
0HWKRE%
WRQV&<
&XW2II:DOO
6WG
$&2YHUVLGH'UDLQ 0DQKROH1R
5&3URXQGDUFKRUHOOLSWLFDO
5&3URXQGDUFKRUHOOLSWLFDO
$&'LNH
LQFOPDWHULDO ODERU
$&RYHUOD\
PLQ
&XUEDQG*XWWHU
7\SH$
'5$,1$*(
6WUHHW/LJKWV
LQFOXGLQJFRQGXLW
3&&6LGHZDON
$VSKDOW(PXOVLRQ
)RJ6HDO3DLQW%LQGHU
5HPRYH$&'LNH
*ULQGLQJ$&LQSODFH 5HPRYH$&3DYHPHQW
6DZFXW([LVW$&3DYHPHQW
$JJ%DVH&ODVV,,
S
\
,IH[SRUWSURYLGH
D
E
D ILOOE FXWILOO
,ILPSRUWSURYLGH
D
F
D FXWF ILOOFXW
8QLWFRVWVIRU
D
E
F
DUHRIDFWXDOFRVWV
WRDVVXUHWKDWZRUNZLOOEHFRUUHFWHGWRHOLPLQDWH
D
([FDYDWHDQG)LOO
E
([FDYDWHDQG([SRUW
&<
F
,PSRUWDQG)LOO
$VSKDOW&RQFUHWH
OEVFXIW
$UHD[
KLQJHSRLQWWRKLQJHSRLQW
3URMHFWVZLWKRXWD*UDGLQJ3ODQ
3URMHFWVZLWK*UDGLQJ3ODQIRU5RDGZD\
&267
,7(0 48$17,7< 81,7 $02817
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJHJ
127(
8VHIRU,QVSHFWLRQ
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
2))6,7(+2//$1'52$'
675((7 6'
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU (0:'
5HF:WU (0:'
6HZHU (0:'
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVżGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
,366'
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
6LJQDWDWDDDWDWDWDDWWWWDWWDWDWWDWWWWDDDDDDDDDDDDDDDDDDDDDDDDDXUH 08/29/22
RICHARD D REAVES 80614 03/31/23
ENG/PW
City of Menifee
08/30/2022
RECEIVED
APPROVED
COST
ESTIMATE
9/28/22 E.S.
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
675((7$1''5$,1$*(,03529(0(176
81,7
52$':$<6(&7,21 $UHD 6)
([FDYDWLRQ
&XW
F
&<
5RDGDUHDDQGVLGHVORSHVWRGD\OLJKW )LOO
I
&<
&<
&<
&<
721
7KLFNQHVVLQ)HHW
PLQ
&<
7KLFNQHVVLQ)HHW
7RQ
/)
6)
6<
6<
/)
6)
/)
6)
($
($
($
/)
/)
($
($
($
($
&<
($
/)
($
$
% $GPLQLVWUDWLYH&RQWLQJHQF\
[$
& &0,QVSHFWLRQ/&
'
(
) 6WUHHWV'UDLQDJH7RWDO
'(
,7(0 48$17,7< 81,7 $02817
3URMHFWVZLWK*UDGLQJ3ODQIRU5RDGZD\
&267
&<
F
,PSRUWDQG)LOO
$VSKDOW&RQFUHWH
OEVFXIW
$UHD[
KLQJHSRLQWWRKLQJHSRLQW
3URMHFWVZLWKRXWD*UDGLQJ3ODQ
$JJ%DVH&ODVV,,
,IEDODQFHSURYLGH
D
RQO\HLWKHUFXWRUILOO
,IH[SRUWSURYLGH
D
E
D ILOOE FXWILOO
,ILPSRUWSURYLGH
D
F
D FXWF ILOOFXW
8QLWFRVWVIRU
D
E
F
DUHRIDFWXDOFRVWV
WRDVVXUHWKDWZRUNZLOOEHFRUUHFWHGWRHOLPLQDWH
KD]DUGRXVFRQGLWLRQV
D
([FDYDWHDQG)LOO
E
([FDYDWHDQG([SRUW
$VSKDOW(PXOVLRQ
)RJ6HDO3DLQW%LQGHU
6DZFXW([LVW$&3DYHPHQW &ROG3ODQH$&3DYHPHQW
5HPRYH$&'LNH
*ULQGLQJ$&LQSODFH
5HPRYH$&3DYHPHQW
&XUEDQG*XWWHU
7\SH$
$&RYHUOD\
PLQ
3&&6LGHZDON
$'$$FFHVV5DPS
ZQHZFRQVWUXFWLRQ
5HORFDWH3RZHU3ROH 6WUHHW/LJKWV
LQFOXGLQJFRQGXLW
'5$,1$*(
5&3URXQGDUFKRUHOOLSWLFDO
5&3URXQGDUFKRUHOOLSWLFDO
-XQFWLRQ6WUXFWXUH1R
6WUXFWXUDO5HLQIRUFHPHQW&RQFUHWH +HDGZDOOIRURUVPDOOHUVWRUPGUDLQ
0DQKROH1R
0DQKROH1R
0DQKROH1R
%21'$02817)255(&25'$7,2135,2572
+$9,1*6,*1('3/$16
25'6(&(
[&
6XEWRWDO
6WUHHWV'UDLQDJH7RWDO
$%
6,*1,1*675,3,1*$1'6,*1$/6
3DLQWHG&KDQQHOL]LQJ/LQH 6WUHHW1DPH6LJQ
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJHJ
127(
8VHIRU,QVSHFWLRQ
2))6,7(&25621$9(
5(&:$7(5'20:$7(5
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU (0:'
5HF:WU (0:'
6HZHU (0:'
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVӑGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
,38&RUVRQ$YH
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
10-25-22
QDWXUUUUUUUUUUUUUUUUUUUUUUHHHHHHHHHHHHHH
RICHARD REAVES 80614 03-31-23
COST ESTIMATE
APPROVED FOR
BONDS 10/25/22 E.S.
81,7
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
'20(67,&:$7(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&267
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
*DWH9DOYH56
*DWH9DOYH56
)LUH+\GUDQW
6WDQGDUG
6HUYLFH&RQQHFWLRQ
1R0HWHU
+XE(OERZ
+XE(OERZ
[5HGXFHU
+XE(OERZ
[5HGXFHU
'&'$
:DWHU0HWHU
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
0LVFHOODQHRXV)LWWLQJV
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
[&
:DWHU7RWDO
&'
%DFNIORZ
[[)ODQJHG7HH
[[)ODQJHG7HH
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
5(&<&/(':$7(5,03529(0(176
81,7
($
$
%
&
'
(
&267
,7(0 48$17,7< 81,7 $02817
/DQGVFDSH0HWHU
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
[&
:DWHU7RWDO
&'
81,7
($
$
%
&
'
(
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
6$1,7$5<6(:(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&267
$GMXVW0+WRJUDGH
[&
6HZHU7RWDO
&'
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
6HZHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJHJ
127(
8VHIRU,QVSHFWLRQ
2))6,7((9$1652$'
5(&:$7(5'20:$7(5
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU (0:'
5HF:WU (0:'
6HZHU (0:'
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVӑGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
,38(YDQV5RDG
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
10-25-22
QDWXUUUUUUUUUUUHHHHHHHHHHHHHHHHHHHHHHHH
RICHARD REAVES 80614 03-31-23
COST ESTIMATE
APPROVED FOR
BONDS 10/25/22 E.S.
81,7
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
'20(67,&:$7(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&267
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
*DWH9DOYH56
*DWH9DOYH56
*DWH9DOYH56
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
$GMXVW:DWHU9DOYHWR*UDGH
5HPRYDORI%ORZRII
+XE(OERZ
+XE(OERZ
[5HGXFHU
'&'$
&URVV
:DWHUPHWHU
:DWHU0HWHU
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
0LVFHOODQHRXV)LWWLQJV
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
[&
:DWHU7RWDO
&'
%DFNIORZ
%DFNIORZ
[[)ODQJHG7HH
%DFNIORZ
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
5(&<&/(':$7(5,03529(0(176
81,7
/)
($
($
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
&267
,7(0 48$17,7< 81,7 $02817
:DWHUOLQH39&&
'53XUSOH
*DWH9DOYH56
*DWH9DOYH56
%ORZRII
$LUDQG9DFXXP9DOYH
6HUYLFH&RQQHFWLRQ
1R0HWHU
5HPRYDORI%ORZRII
-RLQDWH[LVWLQJHQGRISLSH
%DFNIORZ3UHYHQWHU
0LVFHOODQHRXV)LWWLQJ
/DQGVFDSH0HWHU
(QG&DS
;)ODQJHG7HH
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
[&
:DWHU7RWDO
&'
81,7
($
$
%
&
'
(
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
6$1,7$5<6(:(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&267
$GMXVW0+WRJUDGH
[&
6HZHU7RWDO
&'
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
6HZHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJHJ
127(
8VHIRU,QVSHFWLRQ
2))6,7(+2//$1'52$'
5(&:$7(5'20:$7(56(:(5
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU (0:'
5HF:WU (0:'
6HZHU (0:'
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVżGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
,38+ROODQG5RDG
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
10-25-22
6LJQDWWWWWWWWWWXUH
RICHARD REAVES 80614 03-31-23
COST ESTIMATE
APPROVED FOR
BONDS 10/25/22 E.S.
81,7
/)
($
($
($
($
$
%
&
'
(
[&
:DWHU7RWDO
&'
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
+RW7DS
0LVFHOODQHRXV)LWWLQJV
)LUH+\GUDQW
6WDQGDUG
*DWH9DOYH56
&267
:DWHUOLQH39&&
'5
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
'20(67,&:$7(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
5(&<&/(':$7(5,03529(0(176
81,7
/)
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
[&
:DWHU7RWDO
&'
(QG&DS
0LVFHOODQHRXV)LWWLQJV
[)ODQJH7HH
[)ODQJH7HH
0HWHU
%DFNIORZ3UHYHQWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
%ORZRII
*DWH9DOYH56
*DWH9DOYH56
:DWHUOLQH39&&
'53XUSOH
&267
,7(0 48$17,7< 81,7 $02817
81,7
/)
($
($
$
%
&
'
( 6HZHU7RWDO
&'
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
6HZHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
[&
7LHWR([LVWLQJ0DQKROH
6WDQGDUG0DQKROH
39&6'5*UHHQ
&267
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
6$1,7$5<6(:(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJHJ
127(
8VHIRU,QVSHFWLRQ
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
216,7(
675((7 6'
35,9$7(
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU
5HF:WU
6HZHU
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVӑGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
,366'
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
JQDWXUH
06/03/22
RICHARD REAVES 80614 06/02/2022 Tract #36803, IP21-012 & IP21-014 for the Construction of Onsite Street and Drainage, Water, and Sewer Improvements &,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
675((7$1''5$,1$*(,03529(0(176
81,7
52$':$<6(&7,21 $UHD 6)
([FDYDWLRQ
&XW
F
&<
5RDGDUHDDQGVLGHVORSHVWRGD\OLJKW )LOO
I
&<
&<
&<
&<
721
7KLFNQHVVLQ)HHW
PLQ
&<
7KLFNQHVVLQ)HHW
7RQ
52$':$<6(&7,21 $UHD 6)
([FDYDWLRQ
3URMHFWVZLWKRXWD*UDGLQJ3ODQ
&XW
F
&<
5RDGDUHDDQGVLGHVORSHVWRGD\OLJKW )LOO
I
&<
&<
&<
&<
721
7KLFNQHVVLQ)HHW
PLQ
&<
7KLFNQHVVLQ)HHW
7RQ
52$':$<6(&7,21 $UHD 6)
([FDYDWLRQ
3URMHFWVZLWKRXWD*UDGLQJ3ODQ
&XW
F
&<
)LOO
I
&<
&<
&<
&<
721
7KLFNQHVVLQ)HHW
PLQ
&<
7KLFNQHVVLQ)HHW
7RQ $VSKDOW(PXOVLRQ
)RJ6HDO3DLQW%LQGHU
F
,PSRUWDQG)LOO
$VSKDOW&RQFUHWH
OEVFXIW
$JJ%DVH&ODVV,,
D
([FDYDWHDQG)LOO
E
([FDYDWHDQG([SRUW
&< $UHD[
KLQJHSRLQWWRKLQJHSRLQW
$VSKDOW(PXOVLRQ
)RJ6HDO3DLQW%LQGHU
3URMHFWVZLWK*UDGLQJ3ODQIRU5RDGZD\
F
,PSRUWDQG)LOO
$VSKDOW&RQFUHWH
OEVFXIW
$JJ%DVH&ODVV,,
D
([FDYDWHDQG)LOO
E
([FDYDWHDQG([SRUW
&< $UHD[
KLQJHSRLQWWRKLQJHSRLQW
$VSKDOW(PXOVLRQ
)RJ6HDO3DLQW%LQGHU
3URMHFWVZLWK*UDGLQJ3ODQIRU5RDGZD\
$JJ%DVH&ODVV,,
,IEDODQFHSURYLGH
D
RQO\HLWKHUFXWRUILOO
,IH[SRUWSURYLGH
D
E
D ILOOE FXWILOO
,ILPSRUWSURYLGH
D
F
D FXWF ILOOFXW
8QLWFRVWVIRU
D
E
F
DUHRIDFWXDO
FRVWVWRDVVXUHWKDWZRUNZLOOEHFRUUHFWHGWR
HOLPLQDWHKD]DUGRXVFRQGLWLRQV
D
([FDYDWHDQG)LOO
E
([FDYDWHDQG([SRUW
$VSKDOW&RQFUHWH
OEVFXIW
,7(0 48$17,7< 81,7 $02817
&267
$UHD[
KLQJHSRLQWWRKLQJHSRLQW
3URMHFWVZLWKRXWD*UDGLQJ3ODQ
3URMHFWVZLWK*UDGLQJ3ODQIRU5RDGZD\
&<
F
,PSRUWDQG)LOO
/)
6)
6<
6<
/)
/)
/)
/)
($
6)
/)
/)
/)
/)
/)
/)
/)
6)
6)
6)
6)
($
($
/)
/)
/)
/)
/)
/)
($
($
($
($
($
6)
6)
($
6)
&<
($
6)
($ 5HPRYHWUHHV
/DQGVFDSH)LOO0DWHULDO
:DWHU0HWHU
(OHFWULF0HWHU
&RORUHG6WDPSHG&RQFUHWH
6WUHHW7UHHV
*DOORQ
/DQGVFDSHDQG,UULJDWLRQ
/$1'6&$3,1*
0DLQWHQDQFH:DON67'
$GMXVW0+WR*UDGH
LIQRVHZHUSODQ
5HORFDWH3RZHU3ROH
6WUHHW/LJKWV
LQFOXGLQJFRQGXLW
$GMXVW:DWHU9DOYHWR*UDGH
LIQRZDWHUSODQ
&KDLQ*DWH
5HORFDWH)HQFH
3LSH*DWH
%DUULFDGHV
0HWDO%HDP*XDUG5DLOLQJ
WRWDOOHQJWKRI6WUHHWV
&KDLQ/LQN)HQFH
3&&'LS6HFWLRQ6WG
$'$$FFHVV5DPS
ZQHZFRQVWUXFWLRQ
$'$$FFHVV5DPS
LQH[LVWLQJLPSURYHPHQWV
3&&&URVV*XWWHUDQG6SDQGUHOV 3&&6LGHZDON
3&&'ULYHZD\$SSURDFK
7\SH'&XUE
$&'LNH
LQFOPDWHULDO ODERU
$&'LNH
LQFOPDWHULDO ODERU
&XUEDQG*XWWHU
7\SH$
7\SH$&XUE
7\SH'&XUE
5HORFDWH0DLOER[
$&RYHUOD\
PLQ
&XUEDQG*XWWHU
7\SH$
5HPRYH$&'LNH
5HPRYH&KDLQ/LQN)HQFH
5HPRYH%DUULFDGH
*ULQGLQJ$&LQSODFH
5HPRYH$&3DYHPHQW
5HPRYH&XUEDQG*XWWHU
6DZFXW([LVW$&3DYHPHQW
&ROG3ODQH$&3DYHPHQW
($
($
&<
($
($
($
($
6)
6)
&<
&<
&<
&<
&<
&<
&<
&<
&<
&<
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
&<
($
($
($ +HDGZDOOIRU
6WUXFWXUDO5HLQIRUFHPHQW&RQFUHWH
+HDGZDOOIRURUVPDOOHUVWRUPGUDLQ
[
'URS,QOHW
0DQKROH1R
0DQKROH1R
0DQKROH1R
7UDQVLWLRQ6WUXFWXUH1R
7UDQVLWLRQ6WUXFWXUH1R
0DQKROH1R
-XQFWLRQ6WUXFWXUH1R
-XQFWLRQ6WUXFWXUH1R
7UDQVLWLRQ6WUXFWXUH1R
&DWFK%DVLQ:
,QOHW7\SH,;RU;
-XQFWLRQ6WUXFWXUH1R
&DWFK%DVLQ:
&DWFK%DVLQ:
&DWFK%DVLQ:
&63RU+'3(1
&63RU+'3(1
&DWFK%DVLQ:
&63RU+'3(1
&63RU+'3(1
&63RU+'3(1
5&3URXQGDUFKRUHOOLSWLFDO
5&3URXQGDUFKRUHOOLSWLFDO
&63RU+'3(1
5&3URXQGDUFKRUHOOLSWLFDO
5&3URXQGDUFKRUHOOLSWLFDO
5&3URXQGDUFKRUHOOLSWLFDO
*URXWHG5LS5DS
7RQ
0HWKRG%
*URXWHG5LS5DS
7RQ
0HWKRG%
5&3URXQGDUFKRUHOOLSWLFDO
5LS5DS
7RQ
0HWKRG%
*URXWHG5LS5DS
7RQ
0HWKRG%
*URXWHG5LS5DS
7RQ
0HWKRG%
5LS5DS
7RQ
0HWKRE%
WRQV&<
5LS5DS
7RQ
0HWKRG%
5LS5DS
7RQ
0HWKRG%
,QWHUFHSWRU'UDLQ
5&%R[&XOYHUW
;
&RQFUHWH&KDQQHO
&XUE2XWOHW'UDLQDJH6WUXFWXUH6WG
7HUUDFH'UDLQ 'RZQ'UDLQ
&XW2II:DOO
6WG
$&2YHUVLGH'UDLQ
8QGHU6LGHZDON'UDLQ6WG
'5$,1$*(
&RQFUHWH%XONKHDG
6ORSH$QFKRUVIRU3LSHV
)ODW2XWOHW'UDLQDJH6WUXFWXUH6WG
6)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
6)
6)
/)
/)
/)
/)
/)
/)
/)
/)
6)
6)
6)
($
($
($
($
($
($
($
($
($
($
($
($
/6
/6
/6
($
($
($
/)
/)
/)
/6
/6
/6
/6
$
% $GPLQLVWUDWLYH&RQWLQJHQF\
[$
& &0,QVSHFWLRQ/&
'
(
) 6WUHHWV'UDLQDJH7RWDO
'(
%21'$02817)255(&25'$7,2135,2572
+$9,1*6,*1('3/$16
25'6(&(
[&
6XEWRWDO
'HVLJQVXEPLWWDOVUHYLHZ
0RELOL]DWLRQ
7UDIILF&RQWURO
6WUHHWV'UDLQDJH7RWDO
$%
39&&RQGXLW )LEHU2SWLF&DEOH
6XUYH\
,QVWDOO3XOO%R[
39&,QWHUFRQQHFW&RQGXLW &DEOH
39&,QWHUFRQQHFW&RQGXLW &DEOH
5HWURILWRI([7UDIILF6LJQDO /LJKWLQJ
5RXQG6LJQDO/RRSV
,QVWDOO3XOO%R[
3DYHPHQW0DUNHU5HIOHFWLYH
1HZ7UDIILF6LJQDO /LJKWLQJ
0DMRU,QWHUVHFWLRQ
1HZ7UDIILF6LJQDO /LJKWLQJ
0LQRU,QWHUVHFWLRQ
2EMHFW0DUNHU0RGLILHG7\SH)'HOLQHDWRU
'HOLQHDWRU
&ODVV7\SH)
'HOLQHDWRU
&ODVV
6WRS6LJQ 3RVW
5RDG6LJQRQH[LVWLQJSROHSRVW
2QH3RVW
5RDG6LJQRQH[LVWLQJSROHSRVW
7ZR3RVW
6WUHHW1DPH6LJQ
,QVWDOO6LJQ
6WUDSDQG6DGGOH%UDFNHW0HWKRG
,QVWDOO6LJQ
0DVW$UP+DQJHU0HWKRG
7KHUPRSODVWLF&URVV:DONDQG3DYHPHQW0DUNLQJ
5HPRYH6LJQ6DOYDJH
5HORFDWH5RDGVLGH6LJQ
7KHUPRSODVWLF7ZR:D\/HIW7XUQ/DQH
7KHUPRSODVWLF3DYHPHQW0DUNLQJV 0DUNLQJ
7KHUPRSODVWLF&KDQQHOL]LQJ/LQH
7KHUPRSODVWLF&URVVZDON /LPLW/LQH
7KHUPRSODVWLF2QH:D\1R3DVVLQJ
7KHUPRSODVWLF%URNHQ6WULSHV
7KHUPRSODVWLF'RXEOH6ROLG6WULSHV
7KHUPRSODVWLF%LNH/DQH6WULSHV
3DLQWHG3DYHPHQW0DUNLQJV
5HPRYH7KHUPRSODVWLF7UDIIILF6WULSHVDQG0DUNLQJV
7KHUPRSODVWLF6ROLG6WULSHV
3DLQWHG&URVVZDON /LPLW/LQH
3DLQWHG2QH:D\1R3DVVLQJ
3DLQWHG7ZR:D\/HIW7XUQ/DQH
3DLQWHG'RXEOH6ROLG6WULSHV
3DLQWHG%LNH/DQH6WULSHV
3DLQWHG&KDQQHOL]LQJ/LQH
3DLQWHG6ROLG6WULSHV
3DLQWHG6ROLG6WULSHV
&RDWV
3DLQWHG%URNHQ6WULSHV
6,*1,1*675,3,1*$1'6,*1$/6
5HPRYH3DLQWHG7UDIILF6WULSHVDQG0DUNLQJV
3DLQWHG6ROLG6WULSHV
81,7
/)
/)
/)
/)
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
[&
:DWHU7RWDO
&'
:DWHU0HWHU
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
3UHVVXUH5HJXODWRU
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
0LVFHOODQHRXV)LWWLQJV
7KUXVW%ORFN
:DWHU0HWHU
+RW7DS
+RW7DS
+RW7DS
$GMXVW:DWHU9DOYHWR*UDGH
5HPRYDORI%ORZRII
-RLQDWH[LVWLQJHQGRISLSH
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
$LUDQG9DFXXP9DOYH
$LUDQG9DFXXP9DOYH
6HUYLFH&RQQHFWLRQ
1R0HWHU
)LUH+\GUDQW
6XSHU
%ORZRII
%ORZRII
%ORZRII
*DWH9DOYH56
*DWH9DOYH56
)LUH+\GUDQW
6WDQGDUG
*DWH9DOYH56
*DWH9DOYH56
*DWH9DOYH56
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
*DWH9DOYH56
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
&267
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
'20(67,&:$7(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
5(&<&/(':$7(5,03529(0(176
81,7
/)
/)
/)
/)
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
[&
:DWHU7RWDO
&'
+RW7DS
+RW7DS
+RW7DS
+RW7DS
+RW7DS
$GMXVW:DWHU9DOYHWR*UDGH
5HPRYDORI%ORZRII
-RLQDWH[LVWLQJHQGRISLSH
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
$LUDQG9DFXXP9DOYH
$LUDQG9DFXXP9DOYH
6HUYLFH&RQQHFWLRQ
1R0HWHU
*DWH9DOYH56
%ORZRII
%ORZRII
*DWH9DOYH56
*DWH9DOYH56
*DWH9DOYH56
:DWHUOLQH39&&
'53XUSOH
*DWH9DOYH56
*DWH9DOYH56
:DWHUOLQH39&&
'53XUSOH
:DWHUOLQH39&&
'53XUSOH
:DWHUOLQH39&&
'53XUSOH
:DWHUOLQH39&&
'53XUSOH
:DWHUOLQH39&&
'53XUSOH
:DWHUOLQH39&&
'53XUSOH
&267
,7(0 48$17,7< 81,7 $02817
81,7
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
/)
($
$
%
&
'
(
[&
6HZHU7RWDO
&'
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
6HZHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
&RQFUHWH(QFDVHPHQW
%DFNZDWHU9DOYH
-RLQ([LVWLQJ3LSH
&KLPQH\
$GMXVW0+WRJUDGH
7LHWR([LVWLQJ0DQKROH
5HFKDQQHO([LVWLQJ0DQKROH
-RLQ([LVWLQJ3LSH
6KDOORZ0DQKROH
RUOHVV
&OHDQRXW
&OHDQRXW/DWHUDO
9&3
6WDQGDUG0DQKROH
6WDQGDUG0DQKROH
9&3
9&3
9&3
9&3
9&3
9&3
39&6'5*UHHQ
9&3
9&3
39&6'5*UHHQ
39&6'5*UHHQ
39&6'5*UHHQ
&267
39&6'5
8VHLWIRU5HVLGHQWLDO/DWHUDOV
39&6'5*UHHQ
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
6$1,7$5<6(:(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJH
127(
8VHIRU,QVSHFWLRQ
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
216,7(
6(:(5
35,9$7(
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU
5HF:WU
6HZHU
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVӑGRƔGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
,386(:(521/<
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
06/16/22
RICHARD REAVES 80614 03/31/23
81,7
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
/)
($
$
%
&
'
(
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
6$1,7$5<6(:(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
&267
39&6'5
8VHLWIRU5HVLGHQWLDO/DWHUDOV
39&6'5*UHHQ
39&6'5*UHHQ
39&6'5*UHHQ
39&6'5*UHHQ
39&6'5*UHHQ
9&3
9&3
9&3
9&3
9&3
9&3
9&3
9&3
9&3
6WDQGDUG0DQKROH
6WDQGDUG0DQKROH
6KDOORZ0DQKROH
RUOHVV
&OHDQRXW
&OHDQRXW/DWHUDO
7LHWR([LVWLQJ0DQKROH
5HFKDQQHO([LVWLQJ0DQKROH
-RLQ([LVWLQJ3LSH
-RLQ([LVWLQJ3LSH
&KLPQH\
$GMXVW0+WRJUDGH
&RQFUHWH(QFDVHPHQW
%DFNZDWHU9DOYH
[&
6HZHU7RWDO
&'
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
6HZHU7RWDO
$%
%21'$02817)255(&25'$7,21
35,2572+$9,1*6,*1('3/$16
25'6(&(
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,'RPHVWLF:DWHU
/LQH&IURP'RPHVWLF:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJH
127(
8VHIRU,QVSHFWLRQ
216,7(
:$7(5
35,9$7(
3$5&(/0$32575$&70$312 '$7(
,3
,03529(0(176
6WUHHW'UDLQDJH
)ORRG&RQWURO
'RP:WU
5HF:WU
6HZHU
7RWDO
:DUUDQW\5HWHQWLRQ
&RQVWUXFWLRQLWHPVDQGWKHLUTXDQWLWLHVDVVKRZQRQWKHDWWDFKHGVKHHWVDUHDFFXUDWHIRUWKHLPSURYHPHQWV UHTXLUHGWRFRQVWUXFWWKHDERYHSURMHFWDQGWKHPDWKPDWLFDOH[WHQVLRQVXVLQJ&LW\ VXQLW
FRVWVDUHDFFXUDWHIRUGHWHUPLQLQJERQGLQJFRVWV
$ERYHDPRXQWVභGRżGRQRWLQFOXGHDGGLWLRQDOIRUUHFRUGDWLRQSULRUWRKDYLQJVLJQHGSODQV
2UGLQDQFH6HFWLRQ(
6LJQDWXUH 'DWH
1DPH7\SHGRUSULQWHG 5&( ([S'DWH
&LYLO(QJLQHHU
V6WDPS
)ORRG&RQWURO&RQVWUXFWLRQ&RVW(VWLPDWHWREHSURYLGHGE\)ORRG&RQWURO'LVWULFW3URYLGHDFRS\RI )ORRG&RQWURO'LVWULFWOHWWHUVWDWLQJFRVWHVWPDWH
4XDQWLWLHVDUHWREHWDNHQIURPWKH,PSURYHPHQW3ODQV8QLWFRVWDUHWREHDVSURYLGHGRQ &LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQW:RUNVKHHW
6KRZ3HUIRUPDQFH%RQG$PRXQWVWRWKHQHDUHVW0DWHULDODQG/DERU%RQG$PRXQWVDUH RI3HUIRUPDQFH%RQG$PRXQWVV
IRU)ORRG&RQWUROLWHPV
)RU&RQVWUXFWLRQLWHPVQRWFRYHUHGE\7KH&LW\RI0HQLIHH,PSURYHPHQW5HTXLUHPHQWV:RUNVKHHW 'HVLJQ(QJLQHHULVWRSURYLGHKLVRSLQLRQRIFRQVWUXFWLRQFRVWDQGXVHWKDWFRVW,I&LW\RI0HQLIHH 8QLW&RVWVDUHGHWHUPLQHGWREHWRRORZLQWKHRSLQLRQRIWKHGHVLJQHQJLQHHUWKHKLJKHUFRVWVDV SURYLGHGE\WKH'HVLJQ(QJLQHHUVKRXOGEHXVHG
'(6,*1(1*,1((5
6&$/&8/$7,212),03529(0(17%21',1*&2676
3/($6(5($',16758&7,216%(/2:
&RQVWUXFWLRQ&RVWV
&RQVWUXFWLRQ&RVWV
)$,7+)8/3(5)250$1&( 0$7(5,$/ /$%25
6(&85,7< 6(&85,7<
RI(VWLPDWHG
RI(VWLPDWHG
,38
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&216758&7,21&267:25.6+((7
6LJQDWWWWWWWWWWWWWWWWWWWWWXUH
01-31-23
RICHARD REAVES 80614 03-31-25 - ONSITE WATER
APPROVED FOR
BONDS E.S. 1/31/23
81,7
/)
/)
/)
/)
/)
/)
/)
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
($
$
%
&
'
(
[&
:DWHU7RWDO
&'
:DWHU0HWHU
35,2572+$9,1*6,*1('3/$16
3UHVVXUH5HJXODWRU
6XEWRWDO
$GPLQLVWUDWLYH&RQWLQJHQF\
[$
:DWHU7RWDO
$%
0LVFHOODQHRXV)LWWLQJV
7KUXVW%ORFN
:DWHU0HWHU
+RW7DS
+RW7DS
+RW7DS
$GMXVW:DWHU9DOYHWR*UDGH
5HPRYDORI%ORZRII
-RLQDWH[LVWLQJHQGRISLSH
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
6HUYLFH&RQQHFWLRQ
1R0HWHU
$LUDQG9DFXXP9DOYH
$LUDQG9DFXXP9DOYH
6HUYLFH&RQQHFWLRQ
1R0HWHU
)LUH+\GUDQW
6XSHU
%ORZRII
%ORZRII
%ORZRII
*DWH9DOYH56
*DWH9DOYH56
)LUH+\GUDQW
6WDQGDUG
*DWH9DOYH56
*DWH9DOYH56
*DWH9DOYH56
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
*DWH9DOYH56
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
&267
:DWHUOLQH39&&
'5
:DWHUOLQH39&&
'5
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
,03529(0(175(48,5(0(17:25.6+((7
:$7(5,03529(0(176
,7(0 48$17,7< 81,7 $02817
3$5&(/0$32575$&712 6&+
'$7(
33&83806259/12
7RWDO
,163(&7,21'(326,7&$/&8/$7,21
6WUHHW'UDLQDJH
127(
8VHIRU,QVSHFWLRQ
,96HZHU
/LQH&IURP6HZHU,PSURYHPHQW&DOFXODWLRQV
&,7<2)0(1,)(((1*,1((5,1*'(3$570(17
&267(67,0$7(&$/&8/$7,216+((7
,03529(0(17&2676
,QFOXGLQJ&RQWLQJHQFLHV
,6WUHHWV'UDLQDJH
/LQH&IURP6WUHHW,PSURYHPHQW&DOFXODWLRQV
,,:DWHU
/LQH&IURP:DWHU,PSURYHPHQW&DOFXODWLRQV
,,,5HF\FOHG:DWHU
/LQH&IURP5HF\FOHG:DWHU,PSURYHPHQW&DOFXODWLRQV
APPROVED FOR BONDS
E.S. 02/12/25
Tract #36803, IP22-016 for the
Construction of Landscape Improvements
Date: CITY OF MENIFEE ENGINEERING DEPARTMENT Project No. 12/4/2024 IMPROVEMENT REQUIREMENT WORKSHEET IP22-016L
LANDSCAPE & IRRIGATION IMPROVEMENTS
UNIT
S.F. $ 9.00 $ 846.00
L.F. $ 12.00 $ 2,700.00
L.F. $ 15.00 $ 15,780.00
EA $ 20.00 $ 2,660.00
S.F. $ 6.00 $ 53,496.00
L.F. $ 28.00 $ 29,456.00
SF $ 3.25 $ 85,884.50
EA $ 425.00 $ 1,700.00
EA $ 475.00 $ 950.00
EA $ 200.00 $ 5,000.00
EA $ 200.00 $ 2,800.00
LF $ 3.00 $ 8,100.00
EA $ 950.00 $ 950.00
EA $ 1,700.00 $ 1,700.00
EA $ 3,500.00 $ 3,500.00
EA $ 1,100.00 $ 1,100.00
EA $ 7,000.00 $ 14,000.00
EA $ 10,000.00 $ 10,000.00
EA $ 13,600.00 $ 13,600.00
EA $ 9,400.00 9,400.00
EA $ 75.00 $ 825.00
EA $ 350.00 $ 28,700.00
EA $ 150.00 $ 12,300.00
EA $ 35.00 $ 29,295.00
EA $ 15.00 $ 13,860.00
EA $ 20.00 980.00
EA $ 25.00 2,175.00
SF $ 0.40 $ 10,570.40
SF $ 0.60 $ 15,855.60
EA $ 600.00 $ 7,200.00
*Permits not included.
A. $ 385,383.50
B. Administrative Contingency (20% x A) $ 77,076.70
C. CM - Inspection - LC (8%) $ 30,830.68
D Streets/Drainage Total (A + B) $ 493,290.88
25 2,700
1 1
Groundcover ( 2 Gallon )4 9
1 Quick coupler 14
1 1
ITEM QUANTITY UNIT AMOUNT
COST
Trees ( 24" Box )8 2
Point to Point Drip Irrigation 26,426
Concrete mow curb - 6" wide (at limit of work) 225
D.G. (trail) 8,916
Vinyl fence (HDPE) 1,052
LANDSCAPING
RCV Drip (15-62 gpm) 2
Subtotal
CALSENSE Controller (includ. install, parts & labor) 1
Landscape Soil Preparation/Fine Grading 26,426
Estimated One Year Maintenance 12
Recycled Water Use Signage 11
Shrub ( 5 Gallon )
Shrub ( 1 Gallon )
82 Stainless Steel Enclosure (includ. install, parts & labor) 1 Vine (1 Gallon )8 7
26,426
Root Barrier for Street Trees
RCV Drip (0.3-20 gpm)
Ball Valve
Mainline
Master Valve
Flow Sensor
Basket Strainer
3" Layer Mulch
837
924
2 Recycled Water Meter (price by other) Electric Meter (price by other)
Presure Regulator
4 Concrete flatwork (excluded street sidewalk) 94
Concrete footing - 12" wide (post deep @ every 8' max) 133 Concrete mow curb - 8" wide (at Basin fence) 1,052
CITY OF MENIFEE
OFFICE OF THE CITY SURVEYOR
MONUMENT BOND COMPUTATION
MAP # SCHEDULE MAP CHECKE R
Cost per Monument
$2500.00* $300
$2500.00* $600
x + 20% = Total Bond Amount
x x 120% = $0.00
$
Date:
REVISED 2010
Total Monuments to be Bonded Cost per Monument
Monument Inspection Fee (Deposit Based)
( ) Set monuments
( ) Monuments will need to be recovered and/or reset at time of inspection Submitted Monument Bond Computation to Planning Dept. Plan Check Review * Based on a crew of, 1) Registered Principal Eng. Technician, 1) Senior Eng. Technician.
Schedule Parcel Maps
Minimum Cost
Schedule Tract Maps
36803 A Dennis Janda
275 300 $99,000.00
Tract #36803 for Placement of Survey Monuments