Press Alt + R to read the document text or Alt + P to download or print.
This document contains no pages.
22-0815_DAILEY, PATRICK F._Release of Certificate of Deposit32400 PASEO ADELANTO
SAN JUAN CAPISTRANO. CA 92675
(949) 4931171
(949) 4931053 FAX
"W re. sanj uancap Isa•ano. oig
August 15, 2022
First Citizens Bank (OneWest Bank)
Attn: Michelle Tung, Relationship Associate
24191 Paseo De Valencia Suite A
Laguna Woods, CA 92637
lOIJIT.UOIIV — 1116VVlQylI llJJ1411111VIH VI 1 v.". av ♦•
Grading Surety Agreement Security Deposit 2449488341
Dear Sir or Madam:
MEMBERS OF THE CRY COUNCIL
TROY BOURNE
SERGIO FARIAS
HOWARD HART
DEREK REEVE
JOHN TAYLOR
This letter is to inform you that the Irrevocable Assignment of Power to Withdraw Time
Certificate of Deposit Grading Surety Agreement Security Deposit 2449488341 for benefit of
the City of San Juan Capistrano is officially released as of August 8, 2022.
The City of San Juan Capistrano hereby fully and forever releases and discharges One West
Bank from any and all liability under the abovementioned Irrevocable Assignment of Power to
Withdraw Time Certificate of Deposit Grading Surety Agreement Security Deposit. If you have
any questions, please do not hesitate to call me at (949) 443-6310.
Sincerely,
C L(P Q
Christy Jakl, CMC
Assistant City Clerk
cc: Thomas Toman, Public Works Director
Joe Parco, City Engineer
Jeremy Hohnbaum, Senior Civil Engineer
Madison LaScalza, Engineering/Planning Technician
Patrick Dailey
enclosures
San Juan Capistrano: Preserving the Past to Enhance the Future
PnnteC on 100°6 recyUaC paper
CITY OF SAN JUAN CAPISTRANO
IRREVOCABLE ASSIGNMENT OF POWER TO
WITHDRAW TIMI; CERTIFICATE OF DEPOSIT
GRADING SURETY AGREEMENT SECURITY DEPOSIT
WHEREAS, ')(IA hereinafter referred to as the "Developer,"
has entered into that certain "GRADING SU tETY AGREEMENT" dated ,
2016, and identified as project 31400 EI Camino Real (City Job No:B 15-1420), located at 31400
EI Camino Real, City of San Juan Capistrano ("Agreement") with the City of San Juan
Capistrano, hereinafter referred to as the "City'; and
WHEREAS, the Developer is required by the Agreement to provide the City with a
security deposit to guarantee (1) the Developer's full and faithful performance of all terms,
conditions and covenants of the Agreement; (2) the payment of all contractors, subcontractors,
laborers and materialmen who have furnished labor or materials to Developer for those
improvements that are the subject of the Agreement; and (3) the performance of all warranty and
guarantee obligations under the Agreement, collectively referred to as the "Obligations"; and
WHEREAS, to provide for performance of the Agreement and the Obligations further
described therein, the Developer has deposited a "Time Certificate of Deposit"
�'
numbered 41 4N 5+1 drawn by
(BANK/FINANCIAL INSTITUTION), a financial institution subject to regulation by the State
of California and/or the Federal Government of the United States of America ("Bank"), in the
amount of One Hundred Forty Four Thousand Eight Hundred Seventy Dollars ($144,870)
with the City to be used by the City Engineer or his or her designee, to perform the Obligations
under the Agreement which, in the opinion of the City Engineer or his or her designee, the
Developer fails to adequately perform.
NOW THEREFORE, the Developer hereby irrevocably assigns to the City Engineer or
his or her designee and without any additional authority from the Developer, the sole power to
withdraw any or all of the said funds which are needed to perform any of the Obligations
contemplated by the Agreement, which have not been performed to the satisfaction of the City
Engineer or his or her designee, or within the time specified in said Agreement, if any. The
Developer irrevocably relinquishes any and all power to withdraw from the "Time Certificate of
Deposit." This authorization and said "Time Certificate of Deposit" shall in no event be
construed as a limitation upon the liability of the Developer in securing performance of the
Agreement and the Obligations thereunder. Bank agrees that the Bank will transfer funds from
the "Time Certificate of Deposit" to the City in accordance with instructions provided to the
Bank by the City at the time of the draw upon receipt of one or more notices signed by the City
Engineer or his or her designee that funds arc required to satisfy the Obligations. The "Time
Certificate of Deposit" shall be held by Bank until the City releases the "Time Certificate of
Deposit" by letter to the Developer and Bank upon determination by the City Engineer or his or
61142.02100\24821706.t B15-1420
CITY OF SAN JUAN CAPISTRANO
her designee that the Developer has fully and satisfactorily completed the Agreement and
Obligations thereunder. Developer and Bank agree that: (1) until such time as the Obligations
are fully performed, the "'Time Certificate of Deposit" shall be the property of and shall be held
in trust by Bank for the benefit of City and any statements issued by Bank for the same shall be
delivered to City; (2) Developer shall not encumber or pledge the funds held in the "Time
Certificate of Deposit" for any purpose; (3) Bank will not permit Developer or any other person
or entity to withdraw funds from the "Time Certificate of Deposit," unless and until the Bank
receives the signed original of the letter to Developer from the City Engineer or his or designee
certifying that the Developer has fully and satisfactorily completed the Agreement and
Obligations thereunder.
IT IS FURTHER AGREED, in the event that the funds in the "Time Certificate of
Deposit" should for any reason become unavailable for distribution to City prior to the
completion of the Obligations, then within five (5) business days' notice from City, Developer
shall provide a substitute security in a form and amount that is reasonably acceptable to City.
IT IS FURTHER AGREED, Bank shall subordinate any present or future security
interest it may have in the "Time Certificate of Deposit" to the security interest of City therein
and shall not exercise any right of set-off, recoupment, counterclaim or any similar right in
connection with any funds in the "Time Certificate of Deposit" until such time as the "Time
Certificate of Deposit" has been released by City. As of the date hereof, Developer and Bank
represent that there are no control agreements outstanding in respect of the "Time Certificate of
Deposit" and neither is aware of any lien or encumbrance that may or will affect the "Time
Certificate of Deposit." 1n+
Dater �NUWek �A4V-
NAMI= OF RANK /111NANC11 NSTI'I' 'll
Ey:
Its: Ilklmn/ani, /gin
M,j)i,ing.Adylless:
/�i-
Date: W491�&,tcy, V � le Q
By: DFVG PCft
By: a�
Its: rye,^
Mailing Adddrreess i. Z�
u t}
61147.02 1 00X24821706.1 B15-1420
CITY OF SAN JUAN CAPISTRANO
Signatures of those signing for the Developer and Financial Institution must be notarized and
evidence of corporate authority attached. A copy of the Power -of -Attorney to local
representatives of the Financial Institution must be attached hereto.
(signatures continued on next page)
61147.02210004821.106J B15-1420
CITY OF SAN JUAN CAPISTRANO
ACCEPTED:
CITY OF SAN JUAN CAPISSTTTRANO
By: /e zerf_ Y
Its: City Enginee
Mailing Address:
32400 Paseo Adelanto
San Juan Capistrano, CA 92675
61147.0210004821706.i B15-1420
CALIFORNIA ALL-PURPOSE
CIVIL CODE § 1189
r�rcccss_easresrcrestiieceasceu�ser�xc.�ciecci,�cscecrrresc�czo�e�x:icecs:cr,�s•.�_e„c:�a:�rzcr,��rs.<s�rca
A notary public or other officer completing this certificate verifies only the Identity of the individual who signed the
document to which this certificate is attached, and not the truthfulness, accuracy, or validity of that document.
State of California
County of ORANGE
On 6/30/2016
Date
personally appeared
before me, GABRIELA DOMINGUEZ, NOTARY PUBLIC
Here Insert Name and Title of the Officer
Name(s)
who proved to me on the basis of satisfactory evidence to be the person(o whose name�4�a/are
subs bed to the within instrument and acknowledged to me that he/she/thy executed the same in
hist`W/their authorized capaclty(ipe), and that by his/�their signature(Bj on the instrument the person(st
or the entity upon behalf of which the person(' acted, executed the instrument.
GABRIELA DOMINGUEZ
Commission r 2087808
o Notary Public - California
= Orange County
M Comm. Expires Oct 25.2018 r
I certify under PENALTY OF PERJURY under the laws
of the State of California that the foregoing paragraph
is true and correct.
WITNESS nyvtand and official seal.
Place Notary Seal Above
OPTIONAL
Though this section is optional, completing this information can deter alteration of the document or
fraudulent reattachment of this form to an unintended document.
Description of Attached Document
Title or Type of Document: NrAav Document Date: b13ojt v
Number of Pages: Signer(sj Other Than Named Above:
Capacity(ies) Claimed by Signer(s)
Signer's Name:
❑ Corporate Officer — Title(s):
❑ Partner — ❑ Limited ❑ General
❑ Individual ❑ Attorney in Fact
❑ Trustee ❑ Guardian or Conservator
❑ Other:
Signer Is Representing:
Signer's Name:
❑ Corporate Officer — Title(s):
❑ Partner — ❑ Limited ❑ General
❑ Individual ❑ Attorney in Fact
❑ Trustee ❑ Guardian or Conservator
❑ Other:
Signer Is Representing:
©2014 National Notary Association • www.NationalNotary.org • 1 -800 -US NOTARY (1-800-876-6827) Item #5907
CALIFORNIA ALL-PURPOSE ACKNOWLEDGMENT CIVIL CODE § 1189
xf_�rrA reecsr:esrrc.:caserrc:erc��.cecas,ise.Ge�ecaccacsrrnrrc:ae�.rrsnrcessresssrarcrc:r„crrrr�u-sexrsrc�,r�
A notary public or other officer completing this certificate verifies only the Identity of the individual who signed the
document to which this certificate is attached, and not the truthfulness, accuracy, or validity of that document.
State of California
County of ORANGE
On 6/30/2016
Date
personally appeared
before me, GABRIELA DOMINGUEZ, NOTARY PUBLIC
Here Insert Name and Title of the Officer
Name(s) of
who proved to me on the basis of satisfactory evidence to be the ersonN whose name is re
subscribed to the within instrument and acknowledged to me thaQ a hekhey_executed the same In
is orytheir authorized capacity(ia*, and that by is rftheir signature(r� on the instrument the person(,
or the entity upon behalf of which the persor*) acted, executed the instrument.
GABRIELA DOMINGUEZ
Commlaalon 0 2067606
-e Notary Public - California
orange Count1125.2018 M mm. Ex TresO
5
Place Notary Seal Above
I certify under PENALTY OF PERJURY under the laws
of the State of California that the foregoing paragraph
is true and correct.
WITNESS my d and official
Signature
ign ur o Publi
OPTIONAL
Though this section is optional, completing this information can deter alteration of the document or
fraudulent reattachment of this form to an unintended document.
Description of Attached Do ument
Title or Type of Document: t rCQmPt^ ( Document Date: t,013D1 I lg
Number of Pages: Signers) Other Than Named Above:
Capacity(ies) Claimed by Signer(s)
Signer's Name:
❑ Corporate Officer — Title(s):
❑ Partner — ❑ Limited ❑ General
❑ Individual ❑ Attorney in Fact
❑ Trustee ❑ Guardian or Conservator
❑ Other:
Signer Is Representing:
Signer's Name:
❑ Corporate Officer — Title(s):
❑ Partner — ❑ Limited ❑ General
❑ Individual ❑ Attorney In Fact
❑ Trustee ❑ Guardian or Conservator
Fl Other,
Signer Is Representing:
JCXR'4'CCz74Z.'cc.'C4`cR7L705Gc%sr,e:trF.^t74'ZZ`L'C2�L^t.Z^.c4¢o'(.'f-R9eG`C6` .t7SCI:CcrLe:L'+:.04'L'C�ivL.`C:4'CL'r.4T.t:Cc7e:G'�::S+J.v4?st:4^CCh:(`4'y`�'f9R4Q
02014 National Notary Association • www.NationalNotary.org - 1 -800 -US NOTARY (1-800-876-6827) Item #5907
ettr
Ei * OneWest a Bank
&A� A Ulvislon Of Gi Bank, N A.
This receipt is issued to:
Patrick F Dailey
(For The City Of San Juan Capistrano)
32400 Paseo Adelanto
San Juan Capistrano CA 92675
Opening Date: 06/30/2016
Account Description (Type): Personal Certificate of Deposit
Opening Balance: $144,870.00
Minimum Balance Required: $1,000.00
Initial Term: 3 Months
Interest will be:
Mailed to Customer
X! Credited to Account
I Paid to (alternate name)
Opened by:
CERTIFICATE OF DEPOSIT RECEIPT
Account Number:
IRA Number:
Statement Frequency:
2449488341
Quarterly
Interest Rate: 0.300%
Annual Percentage Yield: 0.30°/a
Interest Payment Frequency: Monthly
Frequency of Compounding: Daily
Maturity Date: 09/30/2016
Grace Period Begins: 09/30/2016
I Transfer to Account Number:
QMember
n7m FDIC
3140b EL CAMWdREAL, DAILEY RESIdENCE'
GONSTRUCTION,GOST:WORKSHEET ,
Grading'and-On Site Improvements
PARCEL MAP OR TRACT MAP 8 BLK 5, TRACT 808 SAN JUAN CAPISTR, DATE: 1/6/2016
GRADING AND GRADING PLAN CHECK GRADING BOND:
ONSITE IMPROVEMENTS: (Applicable % of Estimated
Construction Costs or Minimum,
whichever is greater)
Street/Drainage +
'Flood Control
Erosion
Grsdino
Total
Maintenance Retention (10%
_ $
8,662.50
$
1,100.00
$
6,336.00
$
128,771.50
$
144,870.00
$
28,974.00
(Based on 30% of project cost
cut or fill volume, 50% of on-site,
non -City maintained drainage
and 100% of the cost of erosion
control facilities.)
$ 0.00
DESIGN ENGINEER'S CALCULATION OF PLAN CHECK AND BOND
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 these unit
costs, are accurate for determining plan check costs
Signature
JACQUELYN O'BRYAN
Name Typed or printed
116/2016
Date
55601 12-31-16
RCE# Exp. Date
JACQUELYN
O'BRYAN
RCE 55601
EXPIRM
1201116
Civil Engineers Stamp
1. Quantities are to be taken from the Grading Plans. Unit cost are to be as provided on this
Construction Cast Worksheet.
For Construction items not covered by this Construction Cost Worksheet,
a Design Engineer Is to provide his opinion of construction cost and use of the cost. If the
lit Costs are determined to be too low, in the opinion of the design engineer, the higher costs
3vided by the Design Engineer should be used. 0
160106 ENGINEERS E$TIMATE117/201612:45 PM
CONSTRUCTION COST WORKSHEET
ON SITE STREET IMPROVEMENTS
PROJECT:
DATE: 1/6/2016
QUANTITY UNIT
ITEM
UNIT COST
AMOUNT
L.S.
Move-In's
$
$
0.00
C.Y.
Roadway Excavation
$
18.00$
0.00
S.F.
Balance Street Grade and Parkways
$
0.50 $
0.00
C.Y.
Import/ Export Dirt 1
1
$
9.00 $
0.00
C.Y.
Base Material Class II
1
$
60.00 $
0.00
TON
A.C. Pavement ( Thickness) 144 lbs/Cu. Ft
$
90.00 $
0.00
S.F.
Asphalt Overlay (0.10')
$
0.90 $
0.00
TON
Asphaltic Emulsion (Fog Seal)
$
600.00$
0.00
S.F.
Decorative Pavement Stamped Concrete
$
10.00$
0.00
L.F.
P.C.C. Curb and Gutter (Type A-6)
$
15.00 $
0,00
L.F.
P.C.C. Curb and Gutter (Type A-8)
$
17.00$
0.00
L.F.
P.C.C. Curb and Gutter (Type C)
$
15.00 $
0.00
L.F.
P.C.C. Curb (Type D-1)
$
13.00 $
0.00
L.F.
P.C.C. Curb (Type D)
$
16.00 $
0.00
S.F.
P.C.C. Cross Gutter and Spandrels
$
12.00$
0.00
1500 S.F,
P.C.C. Sidewalk
$
5.25$
7,875.00
S.F.
P.C.C. Drive Approach
$
8.25 $
0.00
EA.
P.C.C. Sidewalk Handicap Ramps
$
1,500.00 $
0.00
L.F.
A.C. Dike (6")
$
12.00$
0.00
L.F.
A.C. Dike (6")
$
10.00$
0.00
EA.
A.C. Overside Drain
$
750.00$
0.00
EA.
Adjust Manhole to Grade
$
600.00$
0.00
EA.
Adjust Water Valve Can to Grade
$
150.00 $
0.00
L.F.
Sawcut - Asphalt
$
1.50 $
0.00
L.F.
Sawcut- Concrete
$
5.00$
0.00
S.F.
Grind A.C. Pavement (.10')
$
1.00$
0.00
S.F.
Remove A.C. Pavement
$
1.20$
0.00
L.F.
Remove Curb and Gutter
$
12.00$
0.00
L.F.
Remove A.C. Dike
$
3.50$
0.00
S.F.
Remove Sidewalk
$
8.00 $
0.00
L.F.
Remove Barricade
$
10.00 $
0.00
L.F.
Install Barricade
$
35.00 $
0.00
EA.
Delineators (Class 2)
$
45,00$
0.00
EA.
Relocate Wooden Power Pole
$
15,000.00$
0.00
EA.
Street Light
$
4,000.00$
0.00
L.F.
Utility Trench
$
25.00 $
0.00
EA.
Electric Service Meter and Pedestal
$
10,000.00 $
0.00
EA.
Street Trees (15 Gallon ) with Root Barriers
$
75n 00 $
0.00
S.F.
Landscaping and Irrigation
$
4.50 $
0.00
L.F.
6' Chain Link Fence
$
15,00 $
0.00
L.F.
Remove Chain Link Fence
$
- 7.50 $
0.00
L.F.
Relocate Chain Link Fence
$
12.00 $
0.00
$
$
0.00
Su btotal $
7,875.00
10% Contingen $
787.50
Total
$
8,662.50
160106 ENGINEERS ESTIMATEI/71201612:45 PM
CONSTRUCTION COST WORKSHEET
ON SITE STORM DRAIN IMPROVEMENTS
Ppn.IFr:T-
DATE: 116/2016
QUANTITY UNIT
ITEM
UNIT
COST
AMOUNT
L.F.
18" R.C.P.
$
76.00$
0.00
LF.
24" R.C.P.
$
82.00$
0.00
EA.
30" R.C.P.
$
87.00 $
0.00
EA.
36" R.C.P.
$
97.00 $
0.00
EA.
42" R.C.P.
$
107.00$
0.00
EA.
48" R.C.P.
$
119.00S
0.00
EA.
54" R.C.P.
$
135.00 $
0.00
EA,
60" R.C.P.
$
150.00S
0.00
L.F.
18" C.M.P. HOPE or Equal
$
40.00 $
0.00
L.F.
24" C.M.P. HDPE or Equal
$
50.00 $
0.00
L.F.
30" C.M.P. HDPE or Equal
$
60.00 $
0.00
L.F.
36" C.M.P. HDPE or Equal
$
70.00$
0.00
L.F.
42" C.M.P. HDPE or Equal
$
80.00$
0.00
L.F.
48" C.M.P. HDPE or Equal
$
100.00 $
0.00
L.F.
54" C.M.P. HDPE or Equal
$
110.00$
0.00
L.F.
60" C.M.P. HDPE or Equal
$
120.00 $
0.00
EA.
Catch Basin W=4'
$
3,700.00$
0.00
EA.
Catch Basin W=7'
$
4,845.05s
0.00
EA,
Catch Basin W=10'
$
6,800.00$
0.00
EA.
Catch Basin W=14'
$
7,080.00 $
0.00
EA.
Catch Basin W=21'
$
8,820.00 $
0.00
EA.
Catch Basin W=28'
$
11,760.00$
0.00
EA.
Manhole #1 - 33" orsmaller i es
$
5,768.00$
0.00
EA.
Manhole #2 - 36" or lar er i es
$
6,695.00 $
0.00
EA.
Manhole #3 - Box
$
5,768.00$
0.00
EA.
Manhole #4
$
6,695.00 $
0.00
EA.
Adjust Manhole to Grade
$
500.00$
0.00
EA.
Junction Structure #1 - pipe to box
$
3,500.00 $
0.00
EA.
Junction Structure #2 - pipe to pipe
$
4,900.00 $
0.00
EA,
Junction Structure #8 - concrete channel
$
6,000.00 $
0.00
EA,
Transition Structure No. 1 (Pipe to Box)
$
15,500.00 $
0.00
EA,
Transition Structure No. 2 Box to Box)
$
12,500.00 $
0.00
L.F.
Transition Structure No. 3 Pi a to Pi e)
$
5,700.00 $
0.00
C.Y.
Ri Ra 114 Ton
$
40.00$
0.00
C.Y.
Ri Ra 1/2 Ton
$
45.00 $
0.00
EA.
Rip Ra 1 Ton)
$
50.00$
0.00
L.F.
Rip Ra 2 Ton
$
55.00$
0.00
C.Y.
Grouting Concrete
$
83,00.$
0.00
$
0.00
2 EA.
THROUGH WALL DOWN DRAIN
$
$
500.00$
0.00
1,000.00
$
0.00
$
0.00
$
0.00
$
0.00
$
$
0.00
Subtotal $
11000.00
10% Contin enc $
100.00
Total $
1,100.00
160106 ENGINEERS ESTIMATEI/7/201612:45 PM
CONSTRUCTION COST WORKSHEET
EROSION CONTROL & WATER QUALITY BMP's
ON SITE EROSION CONTROL IMPROVEMENTS
PROJECT:
DATE: 1/6/2016
QUANTITY
UNIT
ITEM
UNIT
COST
AMOUNT
EROSION CONTROL
EA.
Gravel Bags (1 -foot length)
$
2.50 $
0.00
100.00
L.F.
Gravelbaq Barrier 2 bags on bottom, 1 bag to
$
5.10$
510.00
L.F.
Gravelbag Checkdam (6 bas 3-2-1)
$
10.20 $
0.00
$
0.00
50.00
L.F.
Silt Fencing
$
3.00 $
150.00
L.F.
Silt Fencing - Wire reinforced
$
5,70 $
0.00
L.F.
Fiber Roll / Straw Waffle
$
3.54$
0.00
S.F.
Straw Matt - double sided
$
0.30
0.00
S.F,
Straw Bales
$
9.90
0.00
S.F.
Jute Netting
$
0.36
0.00
S.F.
Polymer Soil Binder / Tackifier
$
0.04
0.00
S.F.
Hydro Mulch -2000#/ac + 20G#/ac binder
$
0.06
0.00
S.F.
Blown Fiber Mix - re k 'd. 3500 #/ac
$
0.17
0.00
S.F.
Blown Fiber Mix - w/ H droseed
$
0.21
0.00
1.00
EA.
Stabilzed Const. Entrance 30'x50' rock & fabric)
$
2,100.00 $
2,100.00
TON
No. 2 Course Aggregate
$
26.00$
0.00
MONTH
Shaker Plates 2 each per month rental)
$
240.00$
0.00
1.00
E.A.
Concrete Washout 6.5 CY bin
$
3,000.00 $
3,000.00
S.F.
Vis uene (10 mil)
$
0,10 $
0.00
C.Y.
Export Sediment
$
10.001$
0.00
4 HR
Water Truck (4hr minimum
$
480.00$
0.00
4 HR
Street Sweeper (4hr minimum)
$
600.00$
0.00
4 HR
Maintenance 4 man crew, 4 hr minimum)
$
864.00 $
0.00
$
$
0.00
$
$
0.00
$
$
0.00
$
$
0.00
WATER QUALITY BMP's
L.F.
Sand Filter Trench w/ PVC Drain Pie
$
40.00$
0.00
L.F.
Infiltration Trench w/o PVC Drain Pie
$
28.00$
0.00
E.A.
Dry Well
$
$
0.00
L.S.
Underground Infiltration / Detention Chambers
$
$
0.00
L.F.
Vegetated Bio Swale
$
8.80$
0.00
S.F.
Porous Ash alt
$
6.00$
0.00
S.F.
Porous Concrete Pavers
$
9.00 $
0.00
S.F.
Porous Landscape Detention Basin
$
$
0.00
E.A.
Kristar Drop Inlet Insert
$
800.00 $
0.00
E.A.
Clearwater Solutions CB Insert
$
4,000,00 $
0.00
E.A.
Inlet Stencil "No Rain in the Drain"
$
95.00 $
0.00
$
$
0.00
$
$
0.00
$
$
0.00
$
$
0.00
Subtotal $
5,760.00
10% Contin enc $
576.00
Total
$
6.336.00
160106 ENGINEERS ESTIMATE1171201612:45 PM
CONSTRUCTION COST WORKSHEET
ON SITE GRADING
PROJECT: DALEY 31400 EL CAMINO REAL DATE: 1/6/2016
QUANTITY
UNIT
ITEM
UNIT
COST
AMOUNT
L.S.
Move -in / Mobilize
$
$
0.00
0
Acre
Clearing and Grubbing up to 6" Trees
$
5,000.00 $
1,000.00
EA.
Remove existing tree above 6"
$
250.00$
0.00
L.F.
Remove existing fence
$
5.00 $
0.00
L.F.
Remove Existing Concrete Drain
$
10.00 $
0.00
E.A.
Cap Well
$
2,500.00 $
0.00
L.S,
Remove Septic Tank
$
$
0.00
L.S.
Demo / Remove Existing Structure
$
$
0.00
L.S.
Asbestos Study & Removal
$
$
0.00
$
$
0.00
586
C.Y.
Cut/ Fill (Larger of the two
$
10.00$
5,860.00
C.Y.
Over -excavation / Remedial
$
1.75 $
0.00
S.F.
Balance Street Grade / Parkways
$
0.50 $
0.00
484
C.Y.
Import / Export Dirt
$
20.00$
9,680.00
L.F.
6' Wide Trapezoidal Graded Ditch per detail
$
35.00 $
0.00
$
$
0.00
L.F.
6" Subdrain
$
20.00 $
0.00
L.F.
8" Subdrain
$
25.00 $
0.00
L.F.
interceptor Drain Std. 432
$
25.00$
0.00
L.F.
Terrace Drain.Std. 415a
$
30.005
0.00
L.F.
Down Drain Std. 415b
$
25.00 $
0.00
EA.
Terrace & Down Drain Intersection Std. 415c
$
200.00 $
0.00
S.F.
Masonry Splash Wall Std. 415a
$
15.00 $
0.00
EA,
Down Drain & Pipe transition Std. 431
$
1,000.00$
0.00
L.F.
1' Wide "V" Ditch behind ret. wall per detail
$
15.00$
0.00
$
$
0.00
L.F.
Gabion drop structure per detail
$
60.00 $
0.00
S.F.
Turf Block all weather access
$
6.50 $
0.00
S.F.
Concrete Sloe Protection per detail
$
5.00 $
0.00
$
$
0.00
L.F.
Relocate Chain Link Fence
$
12.00$
0.00
L.F.
Remove Chain Link Fence
$
7.50 $
0.00
$
$
0.00
$
$
0.00
1,800
S.F.
RETAINING WALLS NOT A PART OF BUILDING
$
50.00 $
90,000.00
1
L.S.
REMOVE EXISTING WALL
2,500.00$
2,500.00
$
$
0.00
1
L.S.
WATER LATERAL
$
3,000.00 $
3,000.00
1
L.S.
SEWER LATERAL
$
3,000.00$
3,000.00
3
EA.
AREA DREAINS
$
50.00 $
150.00
125
L.F.
4" PVC DRAIN PIPE
$
15.00$
1,875.00
$
$
0.00
$
$
0.00
$
$
0.00
15,540.00
Subtotal $
117,065.00
3,885.00
10% Continqenc $
11,706.50
19 425.00
Total
$
128,771.50
160106 ENGINEERS ESTIMATEI/7/201612:45 PM