AGREEMENT FOR COMPLETION OF PUBLIC IMPROVEMENTS
P ARCELffRACT NO. 37881
I. PARTIES AND DATE.
This Agreement for the Completion of Public Improvements ("Agreement") is entered into as of this 3rd day of June 2025, by and between the City of San Jacinto, a California municipal corporation ("City") and KB Home Cal Management Services LLC, a Delaware corporation, with its principal office located at 36310 Inland Valley Drive Suite 300, Wildomar, CA ("Developer"). City and Developer are sometimes hereinafter individually referred to as "Party" and hereinafter collectively referred to as the "Parties." II. RECITALS.
A. On December 2, 2020, Developer submitted to City an application for approval of a tentative parcel/tract map for real property located within City, a legal description of which is attached hereto as Exhibit "A" ("Property"). The tentative tract map was prepared on behalf of Developer by KWC Engineers and is identified in City records as Parcel/Tract Map No. 37881 (the "Tract").
B. Developer's application for a tentative parcel/tract map for the Tract was deemed complete on January 24, 2023. On 01/25/2023, the San Jacinto CITY COUNCIL conditionally approved Developer's application for a tentative parcel/tract map for the Tract.
C. Developer has not completed all of the work or made all of the public improvements required by San Jacinto's Municipal Code Section 16.24, the Subdivision Map Act (Government Code sections 66410 et seq.) ("Map Act"), the conditions of approval for the Tract, or other ordinances, resolutions, or policies of City requiring construction of improvements in conjunction with the subdivision of land.
D. Pursuant to San Jacinto Municipal Code Section 16.24.010 (B) and the applicable prov1s1ons of the Map Act, Developer and City enter into this Agreement for the timely construction and completion of the public improvements and the furnishing of the security therefor, acceptable to the City Engineer and City Attorney, for the Tract.
E. Developer's execution of this Agreement and the provision of the security are made in consideration of City's approval of the final map for the Tract. 24438.J0000\32065804.2
SUBDIVISION IMPROVEMENT AGREEMENT
(Updated: 20 I 9)
tracts are approved and recorded as a single phase map, City shall not accept any one or more of the improvements until all of the Public Improvements are completed by Developer and approved by City. Issuance by City of occupancy permits for any buildings or structures located on the Property shall not be construed in any manner to constitute City's acceptance or approval of any Public Improvements. Notwithstanding the foregoing, City may not accept any Public Improvements unless and until Developer provides one (1) set of"as-built" or record drawings or plans to the City Engineer for all such Public Improvements. The drawings shall be certified and shall reflect the condition of the Public Improvements as constructed, with all changes incorporated therein.
12.0 Warranty and Guarantee. Developer hereby warrants and guarantees all Public Improvements against any defective work or labor done, or defective materials furnished in the performance of this Agreement for a period of one (1) year following :completion of the work and acceptance by City ("Warranty"). During the Warranty, Developer shall sweep the streets within the Property and shall maintain all landscaping within the Property in a vigorous and thriving condition as determined by the City and shall repair, replace, or reconstruct any defective or otherwise unsatisfactory portion of the Public Improvements in accordance with the current ordinances, resolutions, regulations, codes, standards, or other requirements of City, and to the approval of the City Engineer. All repairs, replacements, or reconstruction during the Warranty shall be at the sole cost, expense, and liability of Developer and its surety. As to any Public Improvements that have been repaired, replaced, or reconstructed during the Warranty, Developer and its surety hereby agree to extend the Warranty for an additional one (1) year period following City's acceptance of the repaired, replaced, or reconstructed Public Improvements. Nothing herein shall relieve Developer from any other liability it may have under federal, state, or local law to repair, replace, or reconstruct any Public Improvement following expiration of the Warranty or any extension thereof. Developer's warranty obligation under this section shall survive the expiration or termination of this Agreement.
13.0 Security; Surety Bonds. Prior to execution of this Agreement, Developer shall provide City with surety bonds in the amounts and under the terms set forth below ("Security").
The amount of the Security shall be based on the City Engineer's approximation of the actual cost to construct the Public Improvements, including the replacement cost for all landscaping ("Estimated Costs"). If City determines, in its sole and absolute discretion, that the Estimated Costs have changed, Developer shall adjust the Security in the amount requested by City.
Developer's compliance with this provision (Section 13.0 et seq.) shall in no way limit or modify Developer's indemnification obligation provided in Section 16.0 ofthis Agreement.
13.1 Performance Bond. To guarantee the faithful performance of the Public Improvements and all the provisions of this Agreement, to protect City ifDeveloper is in default as set forth in Section 8.0 et seq. of this Agreement, and to secure Developer's one-year guarantee and warranty of the Public Improvements, including the maintenance of all landscaping in a vigorous and thriving condition, Developer shall provide City a faithful performance bond in the amount of seven million two hundred seven thousand seven hundred twenty-two dollars ($7,207,722), which sum shall be not less than one hundred percent (100%) of the
7 24438.J0000\32065804.2
SUBDIVISION IMPROVEMENT AGREEMENT
(Updated: 20 I 9)
Estimated Costs. The City Council may, in its sole and absolute discretion and upon recommendation of the City Engineer, partially release a portion or portions of the security provided under this section as the Public Improvements are accepted by City, provided that Developer is not in default on any provision of this Agreement or condition of approval for the Tract, and the total remaining security is not less than twenty-five percent (25%) of the Estimated Costs. All security provided under this section shall be released at the end of the Warranty period, or any extension thereof as provided in Section 12.0 of this Agreement, provided that Developer is not in default on any provision of this Agreement or condition of approval for the Tract.
13.2 Labor & Material Bond. To secure payment to the contractors, subcontractors, laborers, material men, and other persons furnishing labor, materials, or equipment for performance of the Public Improvements and this Agreement, Developer shall provide City a labor and materials bond in the amount of seven million two hundred seven thousand seven hundred twenty-two dollars ($7,207,722), which sum shall not be less than one hundred percent (100%) of the Estimated Costs. The security provided under this section may be released by written authorization of the City Engineer after six (6) months from the date City accepts the final Public Improvements. The amount of such security shall be reduced by the total of all stop notice or mechanic's lien claims of which City is aware, plus an amount equal to twenty percent (20%) of such claims for reimbursement of City's anticipated administrative and legal expenses arising out of such claims.
13.3 Additional Requirements. The surety for any surety bonds provided as Security shall have a current A.M. Best's rating of no less than A:VIII, shall be licensed to do business in California, and shall be satisfactory to City. As part of the obligation secured by the Security and in addition to the face amount of the Security, the Developer or its surety shall secure the costs and reasonable expenses and fees, including reasonable attorney's fees and costs, incurred by City in enforcing the obligations of this Agreement. The Developer and its surety stipulate and agree that no change, extension of time, alteration, or addition to the terms of this Agreement, the Public Improvements, or the plans and specifications for the Public Improvements shall in any way affect its obligation on the Security.
13.4 Evidence and Incorporation of Security. Evidence of the Security shall be provided on the forms set forth in Exhibit "C", unless other forms are deemed acceptable by the City Engineer and the City Attorney, and when such forms are completed to the satisfaction of City, the forms and evidence of the Security shall be attached hereto as Exhibit "C" and incorporated herein by this reference.
14.0 Monument Security. Prior to City's execution of this Agreement, to guarantee payment to the engineer or surveyor for the setting of all subdivision boundaries, lot corners, and street centerline monuments for the Tract in compliance with the applicable provisions of City's Municipal and/or Development Code ("Subdivision Monuments"), Developer shall deposit cash with City in the amount of [Forty-seven thousand one hundred seventy dollars] ($47,170), which sum shall not be less than one hundred percent (100%) of the costs of setting the Subdivision 8 24438.J0000\32065804.2
SUBDIVISION IMPROVEMENT AGREEMENT
(Updated: 2019)
City of San Jacinto Plan Check Fee Calculation Public Improvements Sheet 1 of 5
DATE: 04/16/25
PROJECT: PREPARED BY: RS
STREET WORK
TYPE QUANTITY UNIT UNIT PRICE TOTAL
Roadway Excavation 0 C.Y. 15.00 0
A.B. Class II 1 Thickness (ft.)
54853 S.F. 3977 Ton 30.00 119,305
A.C. 0.25 Thickness (ft.)
54853 S.F. 994 Ton 90.00 89,479
A.B. Class II 1 Thickness (ft.)
62153 S.F. 4506 Ton 30.00 135,183
A.C. 0.25 Thickness (ft.)
62153 S.F. 1127 Ton 90.00 101,387
A.C. Grind & Overlay 10514 S.F. 2.50 26,285
A.C. Dike 56 L.F. 10.00 560
Curb and Gutter - 6" 1159 L.F. 15.00 17,385
Curb and Gutter - 8" 1154 L.F. 17.00 19,618
Curb Only - 6" 0 L.F. 12.00 0
Curb Only - 8" 1911 L.F. 15.00 28,665
Cross Gutter and Spandrel 2351 S.F. 11.00 25,861
6' PCC Sidewalk 5090 S.F. 5.00 25,450
P.C.C. Paving - 6" S.F. 5.00 0
DG Trail 12784 S.F. 1.75 22,372
Sawcut 1314 L.F. 1.10 1,445
Wheelchair Ramp 1 EA. 1,800.00 1,800
Street Name Sign 0 EA. 425.00 0
Abandon Water Service/Dispose of Meter/Box/Pipe 0 EA. 500.00 0 Signs and Posts 7 EA. 200.00 1,400
Traffic Striping/raised pavement markers 1 L.S. 75000 75,000 Adjust M.H. to Grade 0 EA. 600.00 0
Remove Existing Fence 0 L.F. 3.00 0
6' Chain Link Fence 0 L.F. 45.00 0
Concrete Swale 421 C.Y. 200.00 84,200
Adjust Gate Valve to Grade 0 EA. 250.00 0
Adjust Electrical Vault to Grade 0 EA. 5,000.00 0
Meandering Sidewalk 0 S.F. 5.00 0
Relocate Existing 1" Water Meter 0 EA. 150.00 0
Remove Median 6687 L.F. 10.00 66,870
Relocate Existing Sign/Post 2 EA. 350.00 700
Remove Existing Sign/Post 12 EA. 260.00 3,120
Relocate Existing Power Poles 4 EA. 3,000.00 12,000
Traffic Signal Improvements 2 EA. 360,000.00 720,000
SUBTOTAL: 1,578,085
Street Lights 63 EA. 15,000.00 945,000
ENGINEER'S ESTIMATE
STREET LIGHTS
TR 37881 Rancho De Alamo
City of San Jacinto Plan Check Fee Calculation Public Improvements Sheet 2 of 5
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: RS
TYPE QUANTITY UNIT UNIT PRICE Permit Fee
Total Earthwork C.Y. n/a $0.00
STORM DRAIN SYSTEM
TYPE QUANTITY UNIT UNIT PRICE TOTAL
18" Reinforced Concrete Pipe 0 L.F. 80.00 0
24" Reinforced Concrete Pipe 0 L.F. 95.00 0
30" Reinforced Concrete Pipe 0 L.F. 110.00 0
36" Reinforced Concrete Pipe 0 L.F. 125.00 0
42" Reinforced Concrete Pipe 0 L.F. 150.00 0
48" Reinforced Concrete Pipe 0 L.F. 175.00 0
54" Reinforced Concrete Pipe 0 L.F. 225.00 0
60" Reinforced Concrete Pipe 0 L.F. 275.00 0
Manhole No. 1 5 EA. 4000.00 20,000
Manhole No. 2 0 EA. 5000.00 0
Manhole No. 3 0 EA. 5700.00 0
Manhole No. 4 0 EA. 6500.00 0
Catch Basin 3 EA. 4000.00 12,000
Transition Structure 0 EA. 2500.00 0
Inlet Structure (drop) 0 EA. 1500.00 0
Junction Structure 1 EA. 4500.00 4,500
Headwall 0 EA. 5000.00 0
Rip Rap 0 TON 40.00 0
Parkway Drain 0 EA. 2000.00 0
Removal/Relocation- Catch Basin 0 EA. 4000.00 0
Outlet Structure 0 EA. 5000.00 0
Concrete Collar (to 48") 0 EA. 1100.00 0
Concrete Pipe Slope Anchor 0 EA. 1500.00 0
Reinforced Concrete Structure 0 C.Y. 400.00 0
"V" Gutter 0 S.F. 7.00 0
A.C. Grind & Overlay 0 S.F. 2.50 0
4' Concrete Channel 0 L.F. 1.00 0
MWS Pump 0 L.S. 1.00 0
48" Overflow Structure 0 EA. 4,000.00 0
Additional Item 0 0.00 0
SUBTOTAL: 36,500
GRADING PERMIT FEE
City of San Jacinto Plan Check Fee Calculation Public Improvements Sheet 3 of 5
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: RS
WATER SYSTEM
TYPE QUANTITY UNIT UNIT PRICE TOTAL
16" Water Pipe 0 L.F. 150.00 0
12" Recycled Water Pipe 1794 L.F. 100.00 179,400
10" Water Pipe 0 L.F. 80.00 0
8" Water Pipe 1336 L.F. 60.00 80,160
6" Water Pipe 0 L.F. 40.00 0
4" Water Pipe 0 L.F. 20.00 0
16" Gate Valve 0 EA. 4,000.00 0
12" Gate Valve 2 EA. 3,000.00 6,000
10" Gate Valve 0 EA. 1,800.00 0
8" Gate Valve 4 EA. 1,500.00 6,000
6" Gate Valve 0 EA. 1,200.00 0
4" Gate Valve 0 EA. 1,000.00 0
16" Butterfly Valve 0 EA. 2,700.00 0
12" Butterfly Valve 0 EA. 1,800.00 0
8" Butterfly Valve 0 EA. 800.00 0
6" Butterfly Valve 0 EA. 520.00 0
4" Butterfly Valve 0 EA. 330.00 0
6" Fire Hydrants 0 EA. 3,000.00 0
6" Super Fire Hydrants 2 EA. 4,000.00 8,000
Misc. Fittings (Tees, Crosses, Etc.) L/S
4" 0 EA. 120.00 0
6" 0 EA. 160.00 0
8" 2 EA. 200.00 400
10" 0 EA. 240.00 0
12" 1 EA. 280.00 280
Blow Off 6" 1 EA. 1,800.00 1,800
Blow Off 4" 0 EA. 1,600.00 0
Air Vac & Release 2" 0 EA. 2,000.00 0
Air Vac & Release 1" 0 EA. 1,800.00 0
Meter 2" W/O Service 0 EA. 350.00 0
Meter 1 1/2" W/O Service 0 EA. 270.00 0
Meter 1" W/O Service 0 EA. 150.00 0
Meter 5/8" W/O Service 0 EA. 80.00 0
Service Connections 2" 0 EA. 1,300.00 0
Service Connections 1 1/2" 0 EA. 1,100.00 0
Service Connections 1" 0 EA. 350.00 0
Hot Tap 8" 0 EA. 5,000.00 0
Hot Tap Water Service 0 EA. 330.00 0
Jack & Bore 0 L.F. 300.00 0
Joint at Existing 8" 0 EA. 650.00 0
SUBTOTAL: 282,040
City of San Jacinto Plan Check Fee Calculation Public Improvements Sheet 4 of 5
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: RS
SEWER SYSTEM
TYPE QUANTITY UNIT UNIT PRICE TOTAL
36" V.C. Pipe 0 L.F. 125.00 0
33" V.C. Pipe 0 L.F. 120.00 0
30" V.C. Pipe 0 L.F. 115.00 0
27" V.C. Pipe 0 L.F. 110.00 0
24" V.C. Pipe 0 L.F. 100.00 0
21" V.C. Pipe 0 L.F. 90.00 0
18" V.C. Pipe 0 L.F. 80.00 0
15" V.C. Pipe 0 L.F. 70.00 0
12" V.C. Pipe 0 L.F. 60.00 0
10" V.C. Pipe 0 L.F. 50.00 0
8" V.C. Pipe 1186 L.F. 45.00 53,370
6" V.C. Pipe 0 L.F. 40.00 0
4" V.C. Pipe 0 L.F. 30.00 0
15" Pipe Plastic Solid Wall 0 L.F. 50.00 0
12" Pipe Plastic Solid Wall 0 L.F. 45.00 0
10" Pipe Plastic Solid Wall 0 L.F. 40.00 0
8" Pipe Plastic Solid Wall 0 L.F. 35.00 0
6" Pipe Plastic Solid Wall 0 L.F. 25.00 0
4" Pipe Plastic Solid Wall 0 L.F. 15.00 0
Standard Manhole 48" 3 EA. 3,000.00 9,000
Standard Manhole 48" Extra Depth 0 EA. 3,500.00 0
Standard Manhole 60" 0 EA. 3,500.00 0
Shallow Manhole 0 EA. 2,000.00 0
Tie Into Existing Manhole 0 EA. 1,000.00 0
Raise Manhole to Grade 0 EA. 225.00 0
Rechannel Existing Manhole 0 EA. 1,200.00 0
Join Existing 8" Pipe 0 EA. 400.00 0
Join Existing 12" Pipe 0 EA. 600.00 0
4" Lateral and Clean-out 0 EA. 600.00 0
Wyes 0 EA. 90.00 0
Pavement Replacement 0 S.F. 4.00 0
Concrete Encasement 0 L.F. 20.00 0
TV Sewer 0 L.F. 0.50 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
SUBTOTAL: 62,370
City of San Jacinto Plan Check Fee Calculation Public Improvements Sheet 5 of 5
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: RS
Ownership of Sewer & Water Facilities:
Water belongs to:
Sewer belongs to:
IMPROVEMENT TYPE:
Cost PC Fee
$1,578,085 $47,343
STREETLIGHTS: $945,000 $28,350
$36,500 $1,095
$282,040 $4,231
$62,370 $936
GRADING PERMIT: $0 $0
Total Cost: $2,903,995 $81,954
OTHER FEES:
STORAGE FEE:
FIRE LIFE & SAFETY FEE:
NOTES: THIS WORKSHEET IS FOR PUBLIC IMPROVEMENTS ONLY.
FOR PRIVATE IMPROVEMENTS (PARKING LOT, PRIVATE UTILITIES, ETC.)
PLEASE USE THE PRIVATE IMPROVEMENTS WORKSHEET
THIS WORKSHEET IS ONLY FOR CALCULATING PLAN CHECK FEES.
AT THE TIME OF PLAN APPROVAL, A SEPARATE WORK SHEET
SHALL BE PREPARED FOR CALCULATION OF INSPECTION FEES
PC Fee Rate
3.00%
3.00%
1.50%
1.50%
3.00%
PLAN CHECK FEE CALCULATION
ENGINEERING DEPARTMENT
CITY OF SAN JACINTO
ROADWORK:
STORM DRAIN:
WATER SYSTEM:
SEWER SYSTEM:
$580.80
$2,904.00
N/A
Water Agency
EMWD
City of San Jacinto
Sewer Agency
EMWD
City of San Jacinto
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 1 of 6
ENGINEER'S ESTIMATE
DATE: 4/16/25
PROJECT: PREPARED BY: REC
ONSITE WORK - PAVING
TYPE QUANTITY UNIT UNIT PRICE TOTAL
Roadway Excavation 0 C.Y. 15.00 0
A.B. Class II 0.833 Thickness (ft.)
268850 S.F. 16237 Ton 30.00 487,096
A.C. 0.25 Thickness (ft.)
268850 S.F. 4873 Ton 90.00 438,562
A.B. Class II 0 Thickness (ft.)
0 S.F. 0 Ton 30.00 0
A.C. 0 Thickness (ft.)
0 S.F. 0 Ton 90.00 0
Curb and Gutter - 6" 14,900 L.F. 15.00 223,500
Curb and Gutter - 8" 0 L.F. 17.00 0
Curb Only - 6" 0 L.F. 12.00 0
Curb Only - 8" 0 L.F. 15.00 0
Cross Gutter and Spandrel 15,400 S.F. 11.00 169,400
Sidewalk 87,550 S.F. 5.00 437,750
P.C.C. Paving - 6" 0 S.F. 5.00 0
P.C.C. Paving - 8" 0 S.F. 6.00 0
A.C. Berm - 6" 0 L.F. 10.00 0
A.C. Berm - 8" 0 L.F. 12.00 0
Redwood Header 0 L.F. 4.00 0
Stop Sign 18 EA. 200.00 3,600
1/2 Alley Apron 0 S.F. 4.50 0
Street Name Sign 18 EA. 425.00 7,650
Speed Limit Sign 0 EA. 100.00 0
24' Driveway Approach - 6" thick 371 S.F. 10.00 3,710
Curb Ramp 38 EA. 2,000.00 76,000
Steel Pipe Gate 0 EA. 150.00 0
Gutter Depression 16 EA. 1,250.00 20,000
Traffic Striping/Raised Pavements Markers 1 LS. 6,000.00 6,000 SUBTOTAL: 1,873,267
Street Lights 0 EA. 15,000.00 0
Subtotal: 0
TYPE QUANTITY UNIT UNIT PRICE Permit Fee
Total Earthwork C.Y. n/a $0.00
GRADING PERMIT FEE
TR 37881 Rancho De Alamo
STREET LIGHTS
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 2 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: REC
ONSITE - STORM DRAIN
TYPE QUANTITY UNIT UNIT PRICE TOTAL
12" Reinforced Concrete Pipe 0 L.F. 75.00 0
18" Reinforced Concrete Pipe 1516 L.F. 80.00 121,280
24" Reinforced Concrete Pipe 1024 L.F. 95.00 97,280
30" Reinforced Concrete Pipe 33 L.F. 110.00 3,630
36" Reinforced Concrete Pipe 1207 L.F. 125.00 150,875
42" Reinforced Concrete Pipe 0 L.F. 150.00 0
48" Reinforced Concrete Pipe 150 L.F. 175.00 26,250
54" Reinforced Concrete Pipe 0 L.F. 225.00 0
60" Reinforced Concrete Pipe 0 L.F. 275.00 0
4" PVC SCH.40 0 L.F. 25.00 0
Manhole No. 1 7 EA. 4000.00 28,000
Manhole No. 2 3 EA. 5000.00 15,000
Manhole No. 3 0 EA. 5700.00 0
Manhole No. 4 2 EA. 6500.00 13,000
24" X 24" Grate basin 0 EA. 2000.00 0
18" X 18" Grate Basin 0 EA. 1500.00 0
Catch Basin 16 EA. 4000.00 64,000
Transition Structure #3 4 EA. 2500.00 10,000
12" NDS Catch Basin 0 EA. 35.00 0
ADS Pipe Cleanout 0 EA. 100.00 0
Concrete Drop Inlet 2 EA. 3000.00 6,000
Rip Rap 60 TON 40.00 2,400
Parkway Drain 0 EA. 2000.00 0
Junction Structure No. 2 4 EA. 4,872.00 19,488
No. 2 Backing 0 C.Y. 500.00 0
Headwall 2 EA. 4,000.00 8,000
Weir Wall 0 L.F. 20.00 0
Concrete Forebay with Baffle Walls 2 EA. 9,000.00 18,000 SUBTOTAL: 565,203
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 3 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: REC
ONSITE WORK - WATER
TYPE QUANTITY UNIT UNIT PRICE TOTAL
12" Water Pipe 0 L.F. 100.00 0
10" Water Pipe 0 L.F. 80.00 0
8" Water Pipe 8240 L.F. 60.00 494,400
6" Reclaimed Water Pipe 1073 L.F. 40.00 42,920
4" Water Pipe 0 L.F. 20.00 0
12" Gate Valve 0 EA. 3,000.00 0
10" Gate Valve 0 EA. 1,800.00 0
8" Gate Valve 44 EA. 1,500.00 66,000
6" Gate Valve 0 EA. 1,200.00 0
4" Gate Valve 0 EA. 1,000.00 0
10" Double Check Detector Ass'y 0 EA. 5,000.00 0
6" Post Indicator Valve 0 EA. 1,000.00 0
8" Water Check Valve 0 EA. 1,200.00 0
6" Fire Hydrants 13 EA. 3,000.00 39,000
Misc. Fittings (Tees, Crosses, Etc.) L/S
4" 0 EA. 120.00 0
6" 2 EA. 160.00 320
8" 9 EA. 200.00 1,800
10" 0 EA. 240.00 0
12" 0 EA. 280.00 0
Meter 2" W/O Service 0 EA. 350.00 0
Meter 1 1/2" W/O Service 0 EA. 270.00 0
Meter 1" W/O Service 194 EA. 150.00 29,100
Meter 5/8" W/O Service 0 EA. 80.00 0
Service Connections 2" 0 EA. 1,300.00 0
Service Connections 1 1/2" 0 EA. 1,100.00 0
Service Connections 1" 194 EA. 350.00 67,900
Blow-offs 7 EA. 1,600.00 11,200
Air Vac & Air Release 11 EA. 1,800.00 19,800
Hot Tap 3 EA. 2,000.00 6,000
12" BFV 0 EA. 1,000.00 0
8" BFV 0 EA. 500.00 0
Thrust Block 0 C.Y. 150.00 0
8" A.C.P Removal 0 L.F. 20.00 0
Water Service/Meter Removal 0 EA. 500.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
SUBTOTAL: 778,440
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 4 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: REC
ONSITE WORK- SEWER
TYPE QUANTITY UNIT UNIT PRICE TOTAL
12" V.C. Pipe 0 L.F. 60.00 0
10" V.C. Pipe 0 L.F. 50.00 0
8" SDR-35. Pipe 8140 L.F. 35.00 284,900
6" V.C. Pipe 0 L.F. 40.00 0
4" V.C. Pipe 0 L.F. 30.00 0
Standard Manholes 22 EA. 3,000.00 66,000
Drop Manholes 0 EA. 3,500.00 0
Service Lateral & Clean-out 191 EA. 500.00 95,500
Wyes 0 EA. 90.00 0
Pavement Replacement 0 S.F. 4.00 0
Adjust Manhole 0 EA. 300.00 0
Concrete Encasement 0 L.F. 20.00 0
Backwater Valve 0 EA. 900.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
SUBTOTAL: 446,400
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 5 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: 0
ONSITE WORK- EROSION CONTROL
TYPE QUANTITY UNIT UNIT PRICE TOTAL
Concrete Washout (with disposal) 0 EA 3,000.00 0
Desilting Basin 0 CF 1.30 0
Fiber Roll 0 LF 6.50 0
Gravel Bags 0 EA 4.00 0
Hay Bale 0 LF 7.60 0
0 SF 0.15 0
0 SF 0.10 0
Plastic Liner (visqueen) 0 SF 0.30 0
Silt Fence (non-reinforced) 0 LF 7.50 0
Silt Fence (reinforced) 0 LF 10.00 0
Stabilized Construction Entrance (with plates) 0 EA 3,390.00 0 Stabilized Construction Entrance (without plates) 0 EA 2,400.00 0 Straw / Coconut Fiber Mat 0 SF 0.28 0
Pyromat 0 SF 1.00 0
SUBTOTAL: 0
Hydroseeding / Hydro Mulch (with Bonded Fiber
Hydroseeding / Hydro Mulch (without Bonded Fiber
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 6 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 04/16/25
PREPARED BY: REC
Ownership of Sewer & Water Facilities:
Water belongs to:
Sewer belongs to:
IMPROVEMENT TYPE:
Cost PC Fee
$1,873,267 $56,198
$565,203 $16,956
EROSION CONTROL: $0 $0
$778,440 $11,677
$446,400 $6,696
GRADING PERMIT: $0 $0
Total Cost: $3,663,310 $91,527
OTHER FEES:
STORAGE FEE:
FIRE LIFE & SAFETY FEE:
NOTES: THIS WORKSHEET IS FOR PRIVATE IMPROVEMENTS ONLY.
FOR PUBLIC IMPROVEMENTS (STREETS, PUBLIC UTILITIES, ETC.)
PLEASE USE THE PUBLIC IMPROVEMENTS WORKSHEET
THIS WORKSHEET IS ONLY FOR CALCULATING PLAN CHECK FEES
AT THE TIME OF PLAN APPROVAL, A SEPARATE WORK SHEET
SHALL BE PREPARED FOR CALCULATION OF INSPECTION FEES
N/A
WATER SYSTEM:
$732.66
$3,663.31
ROADWORK:
PC Fee Rate
3.00%
CITY OF SAN JACINTO
ENGINEERING DEPARTMENT
PLAN CHECK FEE CALCULATION
STORM DRAIN:
3.00%
3.00%
1.50%
SEWER SYSTEM: 1.50%
Water Agency
EMWD
City of San Jacinto
Sewer Agency
EMWD
City of San Jacinto
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 1 of 6
ENGINEER'S ESTIMATE
DATE: 10/28/24
PROJECT: PREPARED BY: REC
Rough Grading
ONSITE WORK - PAVING
TYPE QUANTITY UNIT UNIT PRICE TOTAL
Roadway Excavation 0 C.Y. 15.00 0
A.B. Class II 0.5 Thickness (ft.)
4870 S.F. 177 Ton 30.00 5,296
A.C. 0.25 Thickness (ft.)
4870 S.F. 88 Ton 90.00 7,944
A.B. Class II 0.5 Thickness (ft.)
1200 S.F. 44 Ton 30.00 1,305
A.C. 0.25 Thickness (ft.)
1200 S.F. 22 Ton 90.00 1,958
Curb and Gutter - 6" 0 L.F. 15.00 0
Curb and Gutter - 8" 0 L.F. 17.00 0
Curb Only - 6" 0 L.F. 12.00 0
Curb Only - 8" 0 L.F. 15.00 0
Cross Gutter and Spandrel 0 S.F. 11.00 0
Sidewalk 0 S.F. 5.00 0
P.C.C. Paving - 6" 0 S.F. 5.00 0
P.C.C. Paving - 8" 0 S.F. 6.00 0
A.C. Berm - 6" 0 L.F. 10.00 0
A.C. Berm - 8" 0 L.F. 12.00 0
Redwood Header 0 L.F. 4.00 0
Stop Sign 0 EA. 200.00 0
1/2 Alley Apron 0 S.F. 4.50 0
Street Name Sign 0 EA. 425.00 0
Speed Limit Sign 0 EA. 100.00 0
Street Lights 0 EA. 15,000.00 0
24' Driveway Approach - 6" thick 144 S.F. 10.00 1,440
Curb Ramp 0 EA. 2,000.00 0
Steel Pipe Gate 0 EA. 150.00 0
Gutter Depression 0 EA. 900.00 0
Traffic Striping/Raised Pavements Markers 0 EA. 500.00 0 SUBTOTAL: 17,943
TYPE QUANTITY UNIT UNIT PRICE Permit Fee
Total Earthwork 39,000 C.Y. n/a $0.00
TR 37881 Rancho De Alamo
GRADING PERMIT FEE
APPROVED 10/29/2024
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 2 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 10/28/24
PREPARED BY: REC
ONSITE - STORM DRAIN
TYPE QUANTITY UNIT UNIT PRICE TOTAL
12" Reinforced Concrete Pipe 0 L.F. 75.00 0
18" Reinforced Concrete Pipe 0 L.F. 80.00 0
24" Reinforced Concrete Pipe 0 L.F. 95.00 0
30" Reinforced Concrete Pipe 0 L.F. 110.00 0
36" Reinforced Concrete Pipe 0 L.F. 125.00 0
42" Reinforced Concrete Pipe 0 L.F. 150.00 0
48" Reinforced Concrete Pipe 0 L.F. 175.00 0
54" Reinforced Concrete Pipe 0 L.F. 225.00 0
60" Reinforced Concrete Pipe 0 L.F. 275.00 0
Manhole No. 1 0 EA. 4000.00 0
Manhole No. 2 0 EA. 5000.00 0
Manhole No. 3 0 EA. 5700.00 0
Manhole No. 4 0 EA. 6500.00 0
6" PVC 50 L.F. 40.00 2,000
8" PVC (Perforated Pipe) 1592 EA. 60.00 95,520
6" Cleanout 4 EA. 100.00 400
6" Wide Strip Basin 0 EA. 2500.00 0
Catch Basin 0 EA. 4000.00 0
Transition Structure #3 0 EA. 2500.00 0
12" NDS Catch Basin 0 EA. 35.00 0
ADS Pipe Cleanout 0 EA. 100.00 0
Grate Inlet 0 EA. 1500.00 0
Rip Rap 0 TON 40.00 0
Parkway Drain 0 EA. 2000.00 0
Removal/Relocation- Catch Basin 0 EA. 4000.00 0
Outlet Structure 0 EA. 5000.00 0
Concrete Collar (to 48") 0 EA. 1100.00 0
Concrete Pipe Slope Anchor 0 EA. 1500.00 0
Reinforced Concrete Structure 0 C.Y. 400.00 0
"V" Gutter 0 S.F. 7.00 0
209 C.Y. 1,045.00 218,405
1 L.S. 100,000.00 100,000
1 EA. 4,500.00 4,500
Earthen Swale 678 L.F. 6.00 4,068
Concrete Spillway 34 C.Y. 1,045.00 35,530
SUBTOTAL: 460,423
4' Concrete Channel
MWS Pump
48" Overflow Structure
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 3 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 10/28/24
PREPARED BY: REC
ONSITE WORK - WATER
TYPE QUANTITY UNIT UNIT PRICE TOTAL
12" Water Pipe 0 L.F. 100.00 0
10" Water Pipe 0 L.F. 80.00 0
8" Water Pipe 0 L.F. 60.00 0
6" Water Pipe 0 L.F. 40.00 0
4" Water Pipe 0 L.F. 20.00 0
12" Gate Valve 0 EA. 3,000.00 0
10" Gate Valve 0 EA. 1,800.00 0
8" Gate Valve 0 EA. 1,500.00 0
6" Gate Valve 0 EA. 1,200.00 0
4" Gate Valve 0 EA. 1,000.00 0
10" Double Check Detector Ass'y 0 EA. 5,000.00 0
6" Post Indicator Valve 0 EA. 1,000.00 0
8" Water Check Valve 0 EA. 1,200.00 0
6" Fire Hydrants 0 EA. 3,000.00 0
Misc. Fittings (Tees, Crosses, Etc.) L/S
4" 0 EA. 120.00 0
6" 0 EA. 160.00 0
8" 0 EA. 200.00 0
10" 0 EA. 240.00 0
12" 0 EA. 280.00 0
Meter 2" W/O Service 0 EA. 350.00 0
Meter 1 1/2" W/O Service 0 EA. 270.00 0
Meter 1" W/O Service 0 EA. 150.00 0
Meter 5/8" W/O Service 0 EA. 80.00 0
Service Connections 2" 0 EA. 1,300.00 0
Service Connections 1 1/2" 0 EA. 1,100.00 0
Service Connections 1" 0 EA. 350.00 0
Blow-offs 0 EA. 1,600.00 0
Air Vac & Air Release 0 EA. 1,800.00 0
Hot Tap 0 EA. 2,000.00 0
12" BFV 0 EA. 1,000.00 0
8" BFV 0 EA. 500.00 0
Thrust Block 0 C.Y. 150.00 0
8" A.C.P Removal 0 L.F. 20.00 0
Water Service/Meter Removal 0 EA. 500.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
SUBTOTAL: 0
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 4 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 10/28/24
PREPARED BY: REC
ONSITE WORK- SEWER
TYPE QUANTITY UNIT UNIT PRICE TOTAL
12" V.C. Pipe 0 L.F. 60.00 0
10" V.C. Pipe 0 L.F. 50.00 0
8" V.C. Pipe 0 L.F. 45.00 0
6" V.C. Pipe 0 L.F. 40.00 0
4" V.C. Pipe 0 L.F. 30.00 0
Standard Manholes 0 EA. 3,000.00 0
Drop Manholes 0 EA. 3,500.00 0
Service Lateral & Clean-out 0 EA. 500.00 0
Wyes 0 EA. 90.00 0
Pavement Replacement 0 S.F. 4.00 0
Adjust Manhole 0 EA. 300.00 0
Concrete Encasement 0 L.F. 20.00 0
Backwater Valve 0 EA. 900.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
Additional Item 0 0.00 0
SUBTOTAL: 0
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 5 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 10/28/24
PREPARED BY: 0
ONSITE WORK- EROSION CONTROL
TYPE QUANTITY UNIT UNIT PRICE TOTAL
Concrete Washout (with disposal) 1 EA 3,000.00 3,000
Desilting Basin 0 CF 1.30 0
Fiber Roll 1190 LF 6.50 7,735
Gravel Bags 2461 EA 4.00 9,844
Hay Bale 0 LF 7.60 0
0 SF 0.15 0
0 SF 0.10 0
Plastic Liner (visqueen) 0 SF 0.30 0
Silt Fence (non-reinforced) 17959 LF 7.50 134,693
Silt Fence (reinforced) 0 LF 10.00 0
Stabilized Construction Entrance (with plates) 2 EA 3,390.00 6,780 Stabilized Construction Entrance (without plates) 0 EA 2,400.00 0 Straw / Coconut Fiber Mat 0 SF 0.28 0
Pyromat 0 SF 1.00 0
SUBTOTAL: 162,052
Hydroseeding / Hydro Mulch (with Bonded Fiber
matrix)
Hydroseeding / Hydro Mulch (without Bonded Fiber
matrix)
City of San Jacinto Plan Check Fee Calculation Private Improvements Sheet 6 of 6
PROJECT: TR 37881 Rancho De Alamo DATE: 10/28/24
PREPARED BY: REC
Ownership of Sewer & Water Facilities:
Water belongs to:
Sewer belongs to:
IMPROVEMENT TYPE:
Cost PC Fee
$17,943 $538
$460,423 $13,813
EROSION CONTROL: $162,052 $4,862
$0 $0
$0 $0
GRADING PERMIT: $0 $0
Total Cost: $640,417 $19,213
OTHER FEES:
STORAGE FEE:
FIRE LIFE & SAFETY FEE:
NOTES: THIS WORKSHEET IS FOR PRIVATE IMPROVEMENTS ONLY.
FOR PUBLIC IMPROVEMENTS (STREETS, PUBLIC UTILITIES, ETC.)
PLEASE USE THE PUBLIC IMPROVEMENTS WORKSHEET
THIS WORKSHEET IS ONLY FOR CALCULATING PLAN CHECK FEES
AT THE TIME OF PLAN APPROVAL, A SEPARATE WORK SHEET
SHALL BE PREPARED FOR CALCULATION OF INSPECTION FEES
3.00%
1.50%
SEWER SYSTEM: 1.50%
N/A
WATER SYSTEM:
$128.08
$640.42
ROADWORK:
PC Fee Rate
3.00%
CITY OF SAN JACINTO
ENGINEERING DEPARTMENT
PLAN CHECK FEE CALCULATION
STORM DRAIN:
3.00%
Water Agency
EMWD
City of San Jacinto
Sewer Agency
EMWD
City of San Jacinto
APPROVED 10/29/2024