JOB #202126
APRIL 20,2026
ITEM DESCRIPTION UNIT QUAN. UNIT PRICE AMOUNT
I. IN-TRACT
A. SITE PREPARATION
1. MOBILIZATION LS 1 $15,000.00 $15,000.00
2. GRADING (COMPLETE) LS 1 $220,000.00 $220,000.00
---------------------
SUB-TOTAL $235,000.00
B. DEMOLITION
1. DEMO EXISTING BUILDING LS 1 $13,500.00 $13,500.00
2. DEMO EXISTING WELL HOUSE LS 1 $4,500.00 $4,500.00
3. REMOVE EXISTING WELL AND SEPTIC SYSTEM LS 1 $22,500.00 $22,500.00
4. REMOVE EXISITNG IRRIGATION LINE AND STANDPIPES LF 470 $22.00 $10,340.00 ---------------------
SUB-TOTAL $50,840.00
C. STORM DRAIN
1. 18" STORM DRAIN LF 990 $115.00 $113,850.00
2. CATCH BASIN EA 5 $5,850.00 $29,250.00
3. STANDARD MANHOLE EA 2 $6,500.00 $13,000.00
---------------------
SUB-TOTAL $156,100.00
D. SEWER
1. 8" SEWER LF 1,322 $90.00 $118,980.00
2. 18" SEWER LF 518 $160.00 $82,880.00
3. 4" SEWER SERVICE LATERALS EA 24 $1,800.00 $43,200.00
4. CONNECT SEWER SERVICE TO EXISTING SEPTIC LS 1 $4,500.00 $4,500.00
5. STANDARD MANHOLE EA 6 $6,500.00 $39,000.00
6. DROP MANHOLE EA 1 $7,500.00 $7,500.00
7. 18" STUB & PLUG EA 2 $2,500.00 $5,000.00
---------------------
SUB-TOTAL $301,060.00
E. WATER
1. 8" WATER LF 1903 $95.00 $180,785.00
2. 8" NON-POTABLE WATER LF 1880 $95.00 $178,600.00
3. 8" GATE VALVE EA 19 $2,500.00 $47,500.00
4. 1" WATER SERVICE LATERALS EA 24 $2,000.00 $48,000.00
5. 1" NON POTABLE WATER SERVICE LATERALS EA 24 $2,000.00 $48,000.00
6. CONNECT WATER SERVICE TO EXISTING HOUSE EA 1 $5,000.00 $5,000.00
7. FIRE HYDRANT WITH TEE, GATE VALVE & BURY EA 4 $8,500.00 $34,000.00
8. TEMPORARY BLOWOFF EA 2 $2,500.00 $5,000.00
---------------------
SUB-TOTAL $546,885.00
F. CONCRETE
1. 6" VERTICAL CURB & GUTTER (INCLUDING RETURNS) LF 3,063 $28.00 $85,764.00
2. HANDICAP RAMP (LABOR ONLY) EA 4 $1,200.00 $4,800.00
3. SIDEWALK (INCLUDING RETURNS) SF 18,386 $8.00 $147,088.00
4. RESIDENTIAL DRIVEWAY EA 25 $1,850.00 $46,250.00
---------------------
SUB-TOTAL $283,902.00
RIPON, CA
13.1 ACRES
ENGINEER'S BOND ESTIMATE
FOR
PEREIRA RESIDENTIAL
45 LOTS
EXHIBIT C
ENGINEER'S BOND ESTIMATE
PEREIRA RESIDENTIAL
13.1 ACRES
JOB #202126
PAGE 2
ITEM DESCRIPTION UNIT QUAN. UNIT PRICE AMOUNT
G. PAVEMENT
1. PAVERS/ 0.42' AB SF 51,703 $15.00 $775,545.00
2. PAVERS/ 0.50' AB SF 16,211 $15.50 $251,270.50
3. MONUMENT WELLS EA 3 $500.00 $1,500.00
---------------------
SUB-TOTAL $1,028,315.50
H. ELECTROLIERS
1. 55W LED STREET LIGHTS EA 6 $7,800.00 $46,800.00
---------------------
SUB-TOTAL $46,800.00
I. MISCELLANEOUS
1. STRIPING AND SIGNAGE LS 1 $4,000.00 $4,000.00
2. EROSION CONTROL LS 1 $35,000.00 $35,000.00
---------------------
SUB-TOTAL $39,000.00
SUB-TOTAL============> $2,687,902.50
10% CONTINGENCY============> $268,790.25
CONSTRUCTION TOTAL============> $2,956,692.75
II. N RIPON ROAD
A. DEMOLITION
1. SAWCUT EXISTING PAVEMENT LF 556 $3.00 $1,668.00
2. REMOVE EXISTING PAVEMENT SF 1,261 $4.00 $5,044.00
---------------------
SUB-TOTAL $6,712.00
B. STORM DRAIN
1. 18" STORM DRAIN LF 46 $115.00 $5,290.00
---------------------
SUB-TOTAL $5,290.00
C. SEWER
1. 8" SEWER LF 266 $90.00 $23,940.00
2. 4" SEWER SERVICE LATERALS EA 3 $1,800.00 $5,400.00
3. STANDARD CLEANOUT EA 1 $3,500.00 $3,500.00
4. 8" DROP INTO EXISTING MANHOLE EA 1 $5,000.00 $5,000.00 ---------------------
SUB-TOTAL $37,840.00
D. WATER
1. 12" NON-POTABLE WATER LF 64 $150.00 $9,600.00
2. 12" GATE VALVE EA 1 $6,500.00 $6,500.00
3. 1" WATER SERVICE LATERALS EA 3 $2,500.00 $7,500.00
4. 1" NON-POTABLE WATER SERVICE LATERALS EA 3 $2,000.00 $6,000.00
5. CONNECT NON-POTABLE WATER SERVICE TO
EXISTING NON-POTABLE WATER EA 3 $2,500.00 $7,500.00
6. CONNECT WATER SERVICE TO EXISTING WATER EA 4 $2,000.00 $8,000.00
7. CONNECT TO EXISTING NON-POTABLE WATER EA 1 $2,500.00 $2,500.00 ---------------------
SUB-TOTAL $47,600.00
APRIL 20,2026
ENGINEER'S BOND ESTIMATE
PEREIRA RESIDENTIAL
13.1 ACRES
JOB #202126
PAGE 3
ITEM DESCRIPTION UNIT QUAN. UNIT PRICE AMOUNT
E. CONCRETE
1. 6" VERTICAL CURB & GUTTER (INCLUDING RETURNS) LF 339 $28.00 $9,492.00
2. HANDICAP RAMP (LABOR ONLY) EA 1 $1,200.00 $1,200.00
3. SIDEWALK (INCLUDING RETURNS) SF 4,103 $8.00 $32,824.00
4. RESIDENTIAL DRIVEWAY EA 3 $1,850.00 $5,550.00
---------------------
SUB-TOTAL $49,066.00
F. PAVEMENT
1. 0.38' AC/ 0.75' AB SF 6,292 $6.00 $37,752.00
---------------------
SUB-TOTAL $37,752.00
SUB-TOTAL============> $184,260.00
10% CONTINGENCY============> $18,426.00
CONSTRUCTION TOTAL============> $202,686.00
III. BOESCH DRIVE
A. DEMOLITION
1. SAWCUT EXISTING PAVEMENT LF 2,650 $3.00 $7,950.00
2. REMOVE EXISTING PAVEMENT SF 4,375 $4.00 $17,500.00
3. REMOVE EXISTING CONCRETE SF 8,115 $10.00 $81,150.00
---------------------
SUB-TOTAL $106,600.00
B. STORM DRAIN
1. 18" STORM DRAIN LF 32 $115.00 $3,680.00
2. CATCH BASIN EA 3 $5,850.00 $17,550.00
3. CONNECT NEW CATCH BASIN TO 18" STORM DRAIN EA 3 $2,250.00 $6,750.00
4. CONNECT 18" STORM INTO EXISTING STORM MANHOLE EA 1 $3,100.00 $3,100.00 ---------------------
SUB-TOTAL $31,080.00
C. SEWER
1. 8" SEWER LF 766 $90.00 $68,940.00
2. 4" SEWER SERVICE LATERALS EA 12 $1,800.00 $21,600.00
3. STANDARD MANHOLE EA 2 $6,500.00 $13,000.00
4. STANDARD CLEANOUT EA 1 $3,500.00 $3,500.00
5. 8" DROP INTO EXISTING SEWER MANHOLE EA 3 $3,100.00 $9,300.00
6. CONNECT TO EXISTING 12" SEWER EA 3 $2,250.00 $6,750.00 ---------------------
SUB-TOTAL $123,090.00
D. WATER
1. 8" WATER LF 12 $95.00 $1,140.00
2. 12" NON-POTABLE WATER LF 1,302 $115.00 $149,730.00
3. 12" GATE VALVE EA 4 $4,000.00 $16,000.00
4. 1" WATER SERVICE LATERALS EA 12 $2,000.00 $24,000.00
5. 1" NON-POTABLE WATER SERVICE LATERALS EA 12 $2,000.00 $24,000.00
6. CONNECT WATER SERVICE TO EXISTING WATER EA 12 $1,500.00 $18,000.00 ---------------------
SUB-TOTAL $232,870.00
APRIL 20,2026
ENGINEER'S BOND ESTIMATE
PEREIRA RESIDENTIAL
13.1 ACRES
JOB #202126
PAGE 4
ITEM DESCRIPTION UNIT QUAN. UNIT PRICE AMOUNT
E. CONCRETE
1. 6" VERTICAL CURB & GUTTER (INCLUDING RETURNS) LF 1,266 $28.00 $35,448.00
2. HANDICAP RAMP (LABOR ONLY) EA 3 $1,200.00 $3,600.00
3. SIDEWALK (INCLUDING RETURNS) SF 7,820 $8.00 $62,560.00
4. RESIDENTIAL DRIVEWAY EA 12 $1,850.00 $22,200.00
5. PAVER INTERSECTION SF 8,057 $15.50 $124,883.50
---------------------
SUB-TOTAL $248,691.50
F. PAVEMENT
1. PAVERS/ 0.50' AB SF 5,363 $15.50 $83,126.50
---------------------
SUB-TOTAL $83,126.50
SUB-TOTAL============> $825,458.00
10% CONTINGENCY============> $82,545.80
CONSTRUCTION TOTAL============> $908,003.80
IV. JOHN ROOS AVENUE
A. DEMOLITION
1. SAWCUT EXISTING PAVEMENT LF 861 $3.00 $2,583.00
2. REMOVE EXISTING PAVEMENT SF 1,069 $4.00 $4,276.00
3. SAWCUT EXISTING CONCRETE LF 449 $3.00 $1,347.00
4. REMOVE EXISTING CONCRETE SF 152 $10.00 $1,520.00
5. REMOVE EXISITNG BARRICADE LF 40 $45.00 $1,800.00
---------------------
SUB-TOTAL $11,526.00
B. STORM DRAIN
1. 30" STORM DRAIN LF 369 $270.00 $99,630.00
2. STANDARD MANHOLE EA 1 $6,500.00 $6,500.00
3. 30" STUB & PLUG EA 1 $1,200.00 $1,200.00
---------------------
SUB-TOTAL $107,330.00
C. SEWER
1. 8" SEWER LF 279 $90.00 $25,110.00
2. 4" SEWER SERVICE LATERALS EA 8 $1,800.00 $14,400.00
3. STANDARD MANHOLE EA 1 $6,500.00 $6,500.00
4. CONNECT TO EXISTING 8" SEWER EA 1 $2,250.00 $2,250.00 ---------------------
SUB-TOTAL $48,260.00
D. WATER
1. 8" WATER LF 369 $95.00 $35,055.00
2. 12" NON-POTABLE WATER LF 697 $115.00 $80,155.00
3. 8" GATE VALVE EA 2 $2,500.00 $5,000.00
4. 12" GATE VALVE EA 4 $4,000.00 $16,000.00
5. 1" WATER SERVICE LATERALS EA 8 $2,000.00 $16,000.00
6. 1" NON POTABLE WATER SERVICE LATERALS EA 8 $2,000.00 $16,000.00
7. FIRE HYDRANT WITH TEE, GATE VALVE & BURY EA 1 $8,500.00 $8,500.00
8. TEMPORARY BLOWOFF EA 1 $2,500.00 $2,500.00
9. CONNECT WATER SERVICE TO EXISTING WATER EA 3 $1,500.00 $4,500.00
10. CONNECT TO EXISTING WATER EA 1 $1,200.00 $1,200.00
---------------------
SUB-TOTAL $184,910.00
APRIL 20,2026
ENGINEER'S BOND ESTIMATE
PEREIRA RESIDENTIAL
13.1 ACRES
JOB #202126
PAGE 5
ITEM DESCRIPTION UNIT QUAN. UNIT PRICE AMOUNT
E. CONCRETE
1. 4.5" DRIVE OVER CURB & GUTTER (INCL. TRANSITIONS) LF 606 $27.00 $16,362.00
2. HANDICAP RAMP (LABOR ONLY) EA 1 $1,200.00 $1,200.00
3. SIDEWALK (INCLUDING RETURNS) SF 2,321 $8.00 $18,568.00 ---------------------
SUB-TOTAL $36,130.00
F. PAVEMENT
1. AC BERM LF 111 $45.00 $4,995.00
2. PAVERS/ 0.50' AB SF 12,998 $15.50 $201,469.00
3. MONUMENT WELLS EA 1 $500.00 $500.00
---------------------
SUB-TOTAL $206,964.00
G. ELECTROLIERS
1. 55W LED STREET LIGHTS EA 1 $7,800.00 $7,800.00
---------------------
SUB-TOTAL $7,800.00
SUB-TOTAL============> $602,920.00
10% CONTINGENCY============> $60,292.00
CONSTRUCTION TOTAL============> $663,212.00
OFF SITE CONSTRUCTION TOTAL============> $1,773,901.80
IN TRACT CONSTRUCTION TOTAL============> $2,956,692.75
CONSTRUCTION GRAND TOTAL============> $4,730,594.55
NOTE:
1. THE ABOVE DEVELOPMENT COST ESTIMATE DOES NOT INCLUDE LAND, ADJACENT RIGHT-OF-WAY, INTEREST, TAXES, COMMISSIONS, LEGAL FEES, ENGINEERING FEES, GEOTECHNICAL FEES, CITY FEES.
FEES CHARGED IN CONNECTION WITH A BUILDING PERMIT. PRICES REFLECT CURRENT NORMAL
CONSTRUCTION COSTS AND ARE SUBJECT TO CHANGE ONCE STREET IMPROVEMENT PLANS HAVE BEEN APPROVED.
PREPARED BY JS
REVIEWED BY MR
K:\202126 Pereira Residential\Engineering\Estimates\2024.09.15 Bond Estimate APRIL 20,2026