Departments of Planning & Economic Development
Ripon, California
Conditional Use Permit (UP20-33)
ITEM QUANTITY UNIT UNIT PRICE FOR BONDING COST
1. EARTHWORK
Cut/Fill
(0-1,000) 0 CY $31.12 $0
(1,000-20,000) 0 CY $16.97 $0
(20,000+) 0 CY $10.11 $0
Export/Import
(0-1,000) 0 CY $39.59 $0
(1,000-20,000) 0 CY $31.12 $0
(20,000+) 0 CY $16.97 $0
Clearing and Grubbing 0 SF $0.63 $0
Erosion Control
Sand/Gravel Bag 20 EA $4.24 $85
Straw Mat 0 SF $0.39 $0
Straw Bales 0 EA $7.08 $0
Silt Fence 2,160 LF $2.26 $4,882
Fiber Rolls 0 LF $4.24 $0
Inlet Protection 4 EA $247.50 $990
2. STRUCTURAL
STORM DRAIN SYSTEMS
Cleanouts (Storm Drain)
Type 1 Storm Manhole (SD-10) 0 EA $6,363.03 $0
Concrete Lug 2 EA $1,555.41 $3,111
Concrete Pipe Collar 0 EA $3,535.01 $0
Reinforced Concrete Pipe (RCP)
12 " 55 LF $77.78 $4,278
18" 0 LF $134.34 $0
Curb Inlet
Type 1 Curb Inlet (SD-8) 2 EA $8,551.91 $17,104
ESTIMATE FOR DRAFT PROJECT IMPROVEMENT AGREEMENT (PIA)
1 EXHIBIT B
ITEM QUANTITY UNIT UNIT PRICE FOR BONDING COST
3. UTILITIES
A-Sewer
Manhole
Sanitary Sewer Manhole (S-6) 3 EA $4,807.60 $14,423
Sewer Lateral (House Connection, S-11)
4", 30' Long 0 EA $1,887.69 $0
Sewer Main (S-4) * (All Materials)
6" 0 LF $98.97 $0
8" 218 LF $102.08 $22,253
* Add 2% for every foot of cover over 5 feet
B-Water
Air & Vacuum Valve
(W-28) 2 EA $2,545.21 $5,090
Blow-off Assembly
2" Blow-off 1 EA $1,254.25 $1,254
6" RPDA Backflow Prevention Assembly 1 EA $3,535.01 $3,535 1-1/2" RPP Backflow Prevention Assembly (W-19) 1 EA $3,535.01 $3,535 Fire Hydrant
New, 3 Way (W-23) 2 EA $6,221.62 $12,443
Valves
6" 2 EA $1,555.41 $3,111
12" 1 EA $5,755.00 $5,755
Water Main (WP-02) (All Materials)
6" 30 LF $77.78 $2,333
12" 635 LF $108.87 $69,132
Water Service w/ meter
2" Service & 1-1/2" Meter - Irrigation (W-13) 1 EA $3,933.77 $3,934 B-Non-Potable Water
Air & Vacuum Valve
(W-28) 0 EA $2,545.21 $0
Blow-off Assembly
2" Blow-off 0 EA $1,254.25 $0
RPP Backflow Prevention Assembly (W-19) 0 EA $3,535.01 $0 Valves
12" 0 EA $5,755.00 $0
Water Main (WP-02) (All Materials)
12" 0 LF $108.87 $0
Water Service w/ meter
2" Service & 1-1/2" Meter (W-13) 0 EA $3,933.77 $0
2 ITEM QUANTITY UNIT UNIT PRICE FOR BONDING COST
4. Surface Improvement
Curb+Gutter
Removal 885 LF $3.30 $2,921
6" Curb & Gutter (ST-21) 1,640 LF $38.18 $62,615
Driveway (ST-24) 3,925 SF $9.90 $38,858
Paving (AC)
AC Pavement (Removal) 6,760 SF $4.24 $28,662
AC Paving (4" Surface) 8,632 SF $3.10 $26,759
Base (Class Two)
18" Surface 8,632 SF $1.84 $15,883
Paving Subgrade Preparation 8,632 SF $0.56 $4,834
Ped Ramp (ST-28)
1-4 (ST-28) 1 EA $1,979.60 $1,980
4+ (ST-27) 6 EA $1,696.80 $10,181
Sidewalk
Removal 0 SF $2.12 $0
1-5000 0 SF $7.77 $0
5000+ 9,036 SF $6.22 $56,204
Trench Resurfacing 1,100 LF $35.36 $38,896
5. Traffic
Detector Loops 0 EA $636.30 $0
Video Detection (Per Approach) 0 EA $11,312.05 $0
Pull Box
Type 3 0 EA $339.37 $0
Type 5 0 EA $374.72 $0
Type 6 0 EA $388.86 $0
Signal Ahead Flasher 0 EA $6,363.03 $0
Remove Striping 1,150 LF $2.83 $3,255
Street Light
(L-1, L2, L3) 5 EA $8,484.04 $42,420
Street Name Sign 0 EA $565.60 $0
Street Striping
0-4000' 1,150 LF $1.42 $1,633
4000' + 0 LF $0.86 $0
Traffic Control (Estimated Improvement)
0 - $1,000,000 1 LS $35,000
$1,000,000+ 0 LS $0
6. Miscellaneous
Saw Cut (AC/PCC Pvt) 1,668 LF $5.65 $9,424
Subtotal $556,772
Plus 10% Contingency $55,677
TOTAL AMOUNT OF SECURITY $612,450
Sign Stamp
PREPARED BY: Rafael Gonzalez DATE: September 09, 2024
REVISED: September 19, 2024
3