HomeMy WebLinkAbout07-1 Prelim Engineers ReportWilson & Associates
7600 North Ingram Avenue, Suite 202
Fresno, California 93711
(559) 436-6644
Fax: (559) 436-6646
MEMORANDUM
TO: Dan Anson DATE: October 10, 2007
Bruce Graham
Mike Launer
Tera Loveless
Nate Meeks
Mike Petrini
Marian Shaw
Bob Sherfy
Bob Smith /Paula Simpson
Nelson Smith
Sam Sperry
John Stinson
Tom Trammell
Connie Walls
FROM: Ed W~ n / Dej~ avic
SUBJECT: Draft Exhibit B (Tables B-I, B-II-A, and B-II-B) and Exhibit C (Table C-II) - City of
Bakersfield Assessment District No. 07-1 (Vista View Estates)
RE: Our No. 29-720
Enclosed for your review and comments are draft Exhibit B (Tables B-I, B-II-A, and B-II-B) and
Exhibit C (Table C-II) to the Preliminary Engineer's Report that we are preparing for the above-
referenced assessment district. These tables are being sent to you ahead of the current AD 07-1
schedule and ahead of sending the draft Preliminary Engineer's Report, so that you can send us your
comments and answer several outstanding questions before we file the full draft Preliminary
Engineer's Report with City Public Works. We need to get your comments on the enclosed tables
and answers to the below-listed questions as soon as possible, preferably no later than Monday,
October .22.
The data presented in these tables and below is based on the information provided to us by Premier
Land Development, LLC, SmithTech*USA, Inc., and the City staff:
1. Based on the current schedule (Protest Hearing on February 27, 2008, or whenever the second
City Council meeting in February 2008 is held), the following subdivision maps in AD 07-1 are
planned for approval by the City Council no later than at the February 6, 2008 meeting (or
whenever the first City Council meeting in February 2008 is held), and are to be recorded on the
following Tuesday. Please confirm:
a) Tract No. 6873: Phase One with 72 residential lots to record prior to the February 2008
protest hearing. Please confirm when it is expected to have this tract approved by the City
Council. Phase Two with 102 residential lots to record prior to the February 2008 protest
hearing. Please confirm when it is expected to have this tract approved by the City Council.
Phase Three (with 87 residential lots planned) and Phase Four (with 90 residential lots
planned) to record after confirmation of assessment.
b) Tract No. 6874: both Phase One (with 83 residential lots) and Phase Two (with 128
residential lots) to record prior to the February 2008 protest hearing. Please confirm when
it is expected to have these tracts approved by the City Council. There are no other (future)
phases in this tract. Please note that Phase One of Tract No. 6874 must be approved no
later than at the second City Council meeting in January 2008 (f two meetings held) in
order to be able to record the Boundary Map for AD 07-1 a minimum of I S days prior
to the Protest Hearing (because this map creates 8 commercial-use lots that are not to
be a part of AD 07-1).
2. The Assessment District Proceeding Cost and Expense item (Item 2 in Table B-I) shows the
approved contract amounts for various consultants and estimates of other assessment district
proceeding costs and expenses. We need the City Finance Department and/or the Underwriter
(when selected) to comment on the estimates shown in this category.
3. Item 6 in Table B-I (1915 Act Bond Issuance Cost and Reserve) is estimated as follows:
a) Bond Discount: 1.0% of the Total Assessment Amount
b) Capitalized Interest: 7.00% APR for 145 days on the Total Assessment Amount
(anticipating the bond sale during the first week of April of
2008)
c) Bond Reserve Fund: 10.00% of the Total Assessment Amount
We need the City Finance Department and/or the Underwriter to comment on the estimates
shown in this category.
4. We are asking Premier Land Development, LLC, and SmithTech *USA, Inc., to confirm:
a) the number of lots (residential, landscape, sumps, etc.) in each tract phase (shown in Table
C-II);
b) the assessable areas for each tract phase (also shown in Table C-II);
c) Product Types, if any.
5. The entire Vista View Estates Area (the entire AD 07-1) will have assessment amounts equal
per residential lot (existing and future) throughout both tracts (Tract No. 6873 and Tract No.
6874 combined).
Please call with any comments or questions regarding these tables and the above-listed questions.
2
EXHIBIT B
TABLE B-I
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT NO. 07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ESTIMATE OF TOTAL COST AND ASSESSMENT
ACTIVITY DESCRIPTION , r ~.~~.nu,..-u~ ~ vvnr~~~r~~u
ASSESSMENT ASSESSMENT
`
(Note: See Tables B-I I for improvement cost details) _ _
1.VISTA VIEW ESTATES AREA IMPROVEMENT COST
A. IMPROVEMENTS $2,273,782.55
B. CONTINGENCY $0.00
C.INCIDENTALS _ $81,000.00
_ _
_ _
_
D. TOTAL VISTA VIEW ESTATES AREA IMPROVEMENT, _
_
_
$2,354,782.55
CONTINGENCY, AND INCIDENTAL COST
2. ESTIMATED ASSESSMENT DISTRICT PROCEEDING
COST AND EXPENSE
A. ASSESSMENT ENGINEER $54,000.00
B. BOND COUNSEL $35,000.00
C. APPRAISAL $12,500.00 .
D. BOND ISSUANCE EXPENSES
~. Bond and Other Printing $6,000.00
2. Bond Administration and Registration $5,000.00
s. Legal Publications, Notices, Recording, and Mailing $500.00
a. Auditor's Record $5,000.00
s. CDAC, MSRB, PSA Fees $0.00
s. Bond Issuance Contingency $5,000.00
~. Disclosure Counsel $39,000.00
a. Continuing Disclosure Compliance (First Two Years After Issue) $15,000.00
9. TOTAL BOND ISSUANCE EXPENSE _ _ _
$75,500.00
E. ENVIRONMENTAL APPROVAL PROCESSING $0.00
F. CITY ASSESSMENT PROCEEDING COST AND
PROJECT CONSTRUCTION AND ACQUISITION ADMINISTRATION
~. City Assessment Proceeding Cost $17,969.03
2. Project Construction and Acquisition Administration $22,738.00
(1% of Improvement Cost and Contingency; Items 1.A and 1.B)
3. TOTAL CITY ASSESSMENT PROCEEDING COST AND __
$40,707.03
PROJECT CONSTRUCTION & ACQUISITION ADMINISTRATION _
G. TOTAL ESTIMATED ASSESSMENT DISTRICT __
$217,707.03
PROCEEDING COST AND EXPENSE
3. SUBTOTAL COST TO ASSESSMENT $2,572,489.58
4. DEDUCT CONTRIBUTIONS AND CASH COLLECTIONS $0.00
TO REDUCE ASSESSMENT
5. TOTAL COST ASSESSED TO 1915 ACT BOND ISSUANCE $2,572,489.58
AFTER CONTRIBUTIONS AND CASH COLLECTIONS
6.1915 ACT BOND ISSUANCE COST AND RESERVE
A. UNDERWRITER'S DISCOUNT $29,850.00
B. CAPITALIZED INTEREST $84,160.42
C. BOND RESERVE FUND $298,500.00
D. TOTAL 1915 ACT BOND ISSUANCE COST AND RESERVE $412,510.42
7. TOTAL AMOUNT ASSESSED (Add Lines 5 and 6.D.) $2,985,000.00
EXHIBIT B
TABLE B-II-A
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT NO. 07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
SUMMARY OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
DESCRIPTION ~
AMOUNTS
for Details)
1. TRACT NO. 6873 IMPROVEMENTS
A. TRACT NO. 6873 PHASE ONE IMPROVEMENTS
a. Improvements $259
,097.25
b. Contingency .
$0.00
c. Incidentals $ 3 50~ 00
d. Total Tract No. 6873 Phase One Improvement Cost $254,5J7.25
B. TRACT NO. 6873 PHASE TWO IMPROVEMENTS
a. Improvements $479,587.20
b. Contingency $0.00
c. Incidentals _ $13,500.00
d. Total Tract No. 6873 Phase Two Improvement Cost
$493,1)87.20
C. TRACT NO. 6873 PHASE THREE IMPROVEMENTS
a. Improvements
$438,6
23.95
b. Contingency .
$0.00
c. Incidentals $13, 500.00-
d. Total Tract No. 6873 Phase Three Improvement Cost $452;123:85
D. TRACT NO. 6873 PHASE FOUR IMPROVEMENTS
a. Improvements $210,939.30
b. Contingency
$0,00
c. Incidentals $13,504.00 -
d. Total Tract No. 6873 Phase Four Improvement Cost $224,439.30
E. TOTAL TRACT NO.6873 IMPROVEMENT COST
a. Improvements (Add Lines 1.A.a., 1.B.a, 1.C.a., and 1.D.a.) $1,380,247.70
b. Contingency (Add Lines 1.A.b., 1.B.b., 1.C.b., and 1.D.b.) - $0:08
c. Incidentals (Add Lines 1.A.c., 1.B.c., 1.C.c., and 1.D.c.) _ $54;000.00
d. Total Tract No. 6873 Improvement Cost
$1,434;2.47:74
2. TRACT NO. 68741MPROVEMENTS
A. TRACT NO. 6874 PHASE ONE IMPROVEMENTS
a. Improvements $43,672.15
b. Contingency
X0.00
c. Incidentals $13 500 00
d. Total Tract No. 6874 Phase One Improvement Cost $4 7, . X2.15 -
B. TRACT NO. 6874 PHASE TWO IMPROVEMENTS
a. Improvements $449.,862.70
b. Contingency
~0<00
c. Incidentals $13,500.110
d. Total Tract No. 6874 Phase Two Improvement Cost $453,362.70.
C. TOTAL TRACT NO. 6874 IMPROVEMENT COST
a. Improvements (Add Lines 2.A.a. and 2.B.a.) $893,53.35
b. Contingency (Add Lines 2.A.b. and 2.B.b.) $Q:00
c. Incidentals (Add Lines 2.A.c. and 2.B.c.) _ $27,000.00
d. Total Tract No. 68741mprovement Cost $92t),534.~5
3. TOTAL PROJECT IMPROVEMENT COST
A. IMPROVEMENTS (Add Lines 1.E.a. and 2.C.a.) $2,273;7132:55
B. CONTINGENCY (Add Lines 1.E.b. and 2.C.b.) $J:00
C. INCIDENTALS (Add Lines 1.E.c. and 2.C.a)
- _
$&1;000:00.
D. TOTAL PROJECT IMPROVEMENT COST $2,354,782.55
.
Note: .
All improvement, contingency and incidental cost estimates shown in this table are based on the information
provided by the District Proponent and its Subdivision Engineer.
n ''p
2972062A
n
~ ~ ~a
~ i
~
B-II-A-1
U ! ~
1010.,/2007
EXHIBIT B
TABLE B-11-B
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT NO. 07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
DETAILS OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
i
DESCRIPTION I QUANTITY ~ UNITS UNIT
COST
TOTAL"
A.TRACT NO. 6873 PHASE ONE IMPROVEMENTS
a. STREET IMPROVEMENTS
(North 1/2 McCutchen Road along the frontage
of Tract No. 6873 Phase One)
6" Curb and Gutter 662 LF 5.50 $3,641..00
4" Concrete Sidewalk 2811 SF 1.75 $4,919.25
A.C. Paving and Aggregate Base 34930 SF 2.40 $83,832 00
TOTAL STREET IMPROVEMENTS $92,392:25 '
b. STORM DRAIN (PIPING) IMPROVEMENTS
(On-site storm drain system, including a short
section in McCutchen Road)
18" Storm Drain Pipe 743 LF 25.00 $18,575A0
30" Storm Drain Pipe 190 LF 69.00 $13,190.00
36" Storm Drain Pipe 300 LF 78.00 $23:;40000
Manhole 9 EA 2200.00 $19,800:00.
Catch Basin (3.5' opening) 7 EA 3000.00 $21;000 00
TOTAL STORM DRAIN (PIPING) IMPROVEMENTS $95,88b.00
c. STORM DRAIN (SUMP) IMPROVEMENTS
(On-site storm drain sump serving the entire
Tract No. 6873)
36" Storm Drain Pipe 50 LF 78.00
$3 900.00
Outlet Structure 1 EA 1500.00 $1,500:00
6' Block Wall (w/1-2' Ret.) ~ 502 LF 50.00 $25,100.Oi)
6' Gates (pair w/lock) 1 EA 1170.00 $1 170A0
TOTAL STORM DRAIN (SUMP) IMPROVEMENTS $31 670:00
d. MISCELLANEOUS IMPROVEMENTS
(On the north side of McCutchen Road along
the frontage of Tract No. 6873 Phase One)
6' Block Wall (w/1' Ret.) _ 623 LF 50.00 $31,150.
00
TOTAL MISCELLANEOUS IMPROVEMENTS _
_
$31 150>00
e. SUBTOTAL IMPROVEMENT COST $251,097,25
f. CONSTRUCTION CONTINGENCY $0:00
g. SUBTOTAL IMPROVEMENT COST AND CONTINGENCY $251 097:25
h. INCIDENTAL COST
Design Engineering and Construction Surveying $13,500:00
Plan Check Fees (City) $0:00
Inspection Fees (City) $0.00
Construction Staking $0:00
Soils and Materials Testing and Report $0:00
Construction Inspection - ~n nn
TOTAL INCIDENTAL COST
i. TOTAL TRACT NO. 6873 PHASE ONE
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
29720628
BIIB1
EXHIBIT B
TABLE B-II-B
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT NO. 07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
DETAILS OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
i ~~- UNIT
DESCRIPTION ~ QUANTITY i UNITS ~ COST TOTA_
L__:
B. TRACT N0.6873 PHASE TWO IMPROVEMENTS _
a. STREET IMPROVEMENTS
(North 1/2 McCutchen Road and east 1/2 Gosford Road
along the frontage of Tract No. 6873 Phase Two)
6" Curb and Gutter 1876 LF 5.50 $10,318:00
4" Goncrete Sidewalk 10060 SF 1.75 $17,605:00
A.C. Paving and Aggregate Base __ 86433 SF 2.40 $207,439;20
TOTAL STREET IMPROVEMENTS .
$235,362:20"
b. STORM DRAIN (PIPING) IMPROVEMENTS
(On-site storm drain system)
18" Storm Drain Pipe 1797 LF 25.00 $44
925:00
30" Storm Drain Pipe 448
" LF 69.00 ,
$30
912;00
36
Storm Drain Pipe 596 LF 78.00 ,
$46
488:0.0-
Manhole 6 EA 2200.00 ,
$13;200;00
Catch Basin (3.5' opening) 6 EA 3000.00 $18;000:00
-
TOTAL STORM DRAIN (PIPING) IMPROVEMENTS _
$153,525.00
c. MISCELLANEOUS IMPROVEMENTS
(On the north side of McCutchen Road and
on the east side of Gosford Road along
the frontage of Tract No. 6873 Phase Two)
6' Block Wall (w/1' Ret.) 1814 LF 50.00 $90
700:00
TOTALMISCELLANEOUS IMPROVEMENTS ,
_
$90,700<00
d. SUBTOTAL IMPROVEMENT COST $479,587.20
e. CONSTRUCTION CONTINGENCY $0.00
f. SUBTOTAL IMPROVEMENT GOST AND CONTINGENCY $479,587.20
g. INCIDENTAL COST
Design Engineering and Construction Surveying $13
50¢
40
Plan Check Fees (City) ,
.
$0:00
Inspection Fees (City) $0
00
Construction Staking ~ .
$t1:00
Soils and Materials Testing and Report $0;:00
Construction Inspection $0.04
TOTAL INCIDENTAL COST $13,500:00
h. TOTAL TRACT N0.6873 PHASE TWO $493,087.20-
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
C. TRACT NO. 6873 PHASE THREE IMPROVEMENTS
a. STREET IMPROVEMENTS
(East 1/2 Gosford Road and south 1/Z Berkshire Road
along the frontage of Tract No. 6873 Phase Three)
6" Curb and Gutter
4" Concrete Sidewalk
A.C. Paving and Aggregate Base
TOTAL STREET IMPROVEMENTS
29720B2B
2222 LF 5.50
11229 SF 1.75
111803 SF 2.40
B-II-B-2 U ~ ~ , ', l l
$12,221.00
$19,650:75
268;327.20
10/09/2007
EXHIBIT B
TABLE B-II-B
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT N0. 07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
DETAILS OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
------- ---
UNIT - -------
_ DESCRIPTION ;QUANTITY UNITS COST TOTA
L
_
__ __
J
b. STORM DRAIN (PIPING) IMPROVEMENTS
(On-site storm drain system, including a short
section in Gosford Road)
18" Storm Drain Pipe 1165 LF 25.00 $29,
125.:00
24" Storm Drain Pipe 150 LF 50.00 .
$7 500.00
Manhole 6 EA 2200.00 $13
200.00
Catch Basin (3.5' opening) 4 EA 3000.00 ,
$12,000AO
TOTAL STORM DRAIN (PIPING) IMPROVEMENTS $61;825.00
c. MISCELLANEOUS IMPROVEMENTS
(On the west side of Gosford Road and
on the south side of Berkshire Road along
the frontage of Tract No. 6873 Phase Three)
6' Block Wall (w/1' Ret.) 1532 LF 50.00 $76 600.00
TOTAL MISCELLANEOUS IMPROVEMENTS $76,600:00
d. SUBTOTAL IMPROVEMENT COST $438,623.95
e. CONSTRUCTION CONTINGENCY $0.00
f. SUBTOTAL IMPROVEMENT COST AND CONTINGENCY $438,623.95
g. INCIDENTAL COST
Design Engineering and Construction Surveying $13
500
00
Plan Check Fees (City) ,
.
$Q.00
Inspection Fees (City) $0:00
Construction Staking .
$0:00
Soils and Materials Testing and Report -0:00
Construction Inspection __ $0
00
TOTAL INCIDENTAL COST .
$13;500.00 .
h. TOTAL TRACT NO. 6873 PHASE THREE $452
123.95
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS ,
D. TRACT NO. 6873 PHASE FOUR IMPROVEMENTS
a. STREET IMPROVEMENTS
(South 1/2 Berkshire Road along the frontage
of Tract No. 6873 Phase Four)
6" Curb and Gutter 880
4" Concrete Sidewalk LF 5.50 $4,840.00-
4582
A.C. Paving and Aggregate Base 30242 SF 1.75
SF 2,40 $8;018;50
$72
580x80
TOTAL STREET IMPROVEMENTS ,
$85,~3~.30
b. STORM DRAIN (PIPING) IMPROVEMENTS
(On-site storm drain system) -
18" Storm Drain Pipe 1060
24" Storm Drain Pipe LF 25.00 $26,500.00
345
Manhole LF 50.00 $12,.250.00
7
Catch Basin (3.5' opening) _ 7_ EA 2200.00
EA 3000.00 $15,400.00
$21
000
00
TOTAL STORM DRAIN (PIPING) IMPROVEMENTS ,
.
_
$80,15Q..00
ii li?II , I c~ ~ i.~ ~ ~
~ _
t ~ ,
``
29720626 U
B-I I-B-3 U
~I
-~
10/09)2007
EXHIBIT B
TABLE B-II-B
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT N0.07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
DETAILS OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
UNIT
__ _ DESCRIPTION QUANTITY i UNITS COST TOTAL__
c. ____
MISCELLANEOUS IMPROVEMENTS _
(On the south side of Berkshire Road along
the frontage of Tract No. 6873 Phase Four)
6' Block Wall (w/1' Ret.) _ 907 LF 50.00 $45,350,00.
TOTAL MISCELLANEOUS IMPROVEMENTS $45,350:00
d. SUBTOTAL IMPROVEMENT COST $210,939:.30
e. CONSTRUCTION CONTINGENCY $0':00
f. SUBTOTAL IMPROVEMENT COST AND CONTINGENCY $210,939.30
g. INCIDENTAL COST
Design Engineering and Construction Surveying $13;500:00
Plan Check Fees (City) $0.00
Inspection Fees (City) $0:00
Construction Staking $0:00
Soils and Materials Testing and Report X0.00
Construction Inspection __ __ _ $0.00
_
TOTAL INCIDENTAL COST $13 500.00
h. TOTAL TRACT N0.6873 PHASE FOUR ~ $224,439:30
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
E. TOTAL TRACT NO. 6873 IMPROVEMENTS
a. IMPROVEMENT COST (Add Items A.e., B.d., C.d., and D.d.) $1,380;247.70
b. CONSTRUCTION CONTINGENCY (Add Items A.f., B.e., C.e., and D.e.) $0.00
c. INCIDENTAL COST (Add It_em_ s A.h., B.g., C.g., and D.g.) $54,000.00
d. TOTAL TRACT N0.6873 $1,434;247.70
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
F. TR ACT NO. 6874 PHASE ONE IMPROVEMENTS
a. STREET IMPROVEMENTS
(North 1/2 McCutchen Road and west 1/2 Reliance Drive
along the frontage of Tract No. 6874 Phase One)
6" Curb and Gutter 2048 LF 5.50 $11;264..00.
4" Concrete Sidewalk 9961 SF 1.75 $17,431:.75:-
A.C. Paving and Aggregate Base ___ _ 90736 SF 2.40 $217,766.40
TOTAL STREET IMPROVEMENTS $246,462.15
b. STORM DRAIN (PIPING) IMPROVEMENTS
(On-site storm drain sysfiem, including a short
section in McCutchen Road)
18" Storm Drain Pipe 375 LF 25.00 $9;375A0
24" Storm Drain Pipe 580 LF 50.00 $29,000:00 .
30" Storm Drain Pipe 830 LF 69.00 $57,270.00
Manhole 7 EA 2200.00 $15,400.00
Catch_B_asin (3.5' opening) 6 EA 3000.00 $18,0
00:00--
TOTAL STORM DRAIN (PIPING) IMPROVEMENTS _
$129,045.00
2972062B
( ~~
B-I I-6-4 U ~~ ~ I t ~
10/09;2007
EXHIBIT B
TABLE B-II-B
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT N0.07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
DETAILS OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
UNIT
DESCRIPTION QUANTITY ~ UNITS COST
TOTAL
c. STORM DRAIN (SUMP) IMPROVEMENTS
(On-site storm drain sump serving the entire
Tract No. 6874)
30" Storm Drain Pipe 55 LF 69.00 $3.,795:.(10.:, .
Outlet Structure 1 EA 1500.00 $1;JOuOJ
6' Block Wall (w/1-2' Ret.) 314 LF 50.00 $15,700.00
6' Gates (pairw/lock) _ 1 EA 1170.00 $1,170:00
TOTAL STORM DRAIN (SUMP) IMPROVEMENTS $22,165.00
d. MISCELLANEOUS IMPROVEMENTS
(On the north side of McCutchen Road and
on the west side of Reliance Drive along
the frontage of Tract No. 6874 Phase One)
6' Block Wall (w/1' Ret.) 9
20 LF 50.00 $46,000.00
_ _ _
TOTAL MISCELLANEOUS IMPROVEMENTS _ $46,000.00
e. SUBTOTAL IMPROVEMENT COST $443,672.15
f. CONSTRUCTION CONTINGENCY $0.0Q
g. SUBTOTAL IMPROVEMENT COST AND CONTINGENCY $443,672.15
h. INCIDENTAL COST
Design Engineering and Construction Surveying $13;500.00
Plan Check Fees (City) $0.00
Inspection Fees (City) $0.00
Construction Staking $0.00
Soils and Materials Testing and Report $0:00
Construction Inspection _ ~0,0~~
TOTAL INCIDENTAL COST $13,500:00
i. TOTAL TRACT NO. 6874 PHASE ONE $457,172:'3.5.
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
G. TRACT NO. 6874 PHASE TWO IMPROVEMENTS
a. STREET IMPROVEMENTS
(West 1/2 Reliance Drive and south 1/2 Berkshire Road
along the frontage of Tract No. 6874 Phase Two)
6" Curb and Gutter 2307 LF 5.50 $12,688.50
4" Concrete Sidewalk 11820 SF 1.75 $20,585:00
A.C. Paving and Aggregate Base 80183 SF 2.40 $192;439.20
TOTAL STREET IMPROVEMENTS _ $225;81-~.; iJ
b. STORM DRAIN (PIPING) IMPROVEMENTS
(On-site storm drain system, including a short
section in Reliance Drive)
18" Storm Drain Pipe 1748 LF 25.00 $43,700.00
24" Storm Drain Pipe 918 LF 50.00 $45,900.00
Manhole 12 EA 2200.00 $26,400.00
Catch Basin (3.5' opening) __8 EA 3000.00 $24,000.00
TOTAL STORM DRAIN (PIPING) IMPROVEMENTS $140;OOU:O~
2972062B
t
~•.
1:~; ' ~
CUs !~~~ ~~~ 1..~ ~;
B-I I-B-5 i-~ ~ .1 ~,2, ~._. i~ 10/09/2007
EXHIBIT B
TABLE B-II-B
ENGINEER'S REPORT
CITY OF BAKERSFIELD ASSESSMENT DISTRICT NO. 07-1
COUNTY OF KERN, STATE OF CALIFORNIA
ENGINEER'S ITEMIZED ESTIMATE OF IMPROVEMENT ACQUISITION COST
DETAILS OF VISTA VIEW ESTATES AREA
IMPROVEMENTS TO BE ACQUIRED
i UNIT
__ _ _ _ DESCRIPTION QUANTITY UNITS ~ COST TOTAL__ _
c. MISCELLANEOUS IMPROVEMENTS
(On the east side of Reliance Drive and
on the south side of Berkshire Road along
the frontage of Tract No. 6874 Phase Two)
6' Block Wall (w/1' Ret.) 1681 LF 50.00 $84,050.00
TOTAL MISCELLANEOUS IMPROVEMENTS $84,050.00
d. SUBTOTAL IMPROVEMENT COST
$449; 862.70
e. CONSTRUCTION CONTINGENCY -$0.00
f. SUBTOTAL IMPROVEMENT COST AND CONTINGENCY
$449,862:70-
g. INCIDENTAL COST
Design Engineering and Construction Surveying
$13,500:00
Plan Check Fees (City) $0 00
Inspection Fees (City) $0.00
Construction Staking $0.00
Soils and Materials Testing and Report $0 00
Construction Inspection $0 00
TOTAL INCIDENTAL COST $13,50C.00
h. TOTAL TRACT N0.6874 PHASE ONE $463,362.: 0
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
H. TOTAL TRACT NO. 68741MPROVEMENTS
a. IMPROVEMENT COST (Add Items F.e. and G.d.) $893,534.85
b. CONSTRUCTION CONTINGENCY (Add Items F.f. and G.e.) $0.00
_c. INCIDENTAL COST (Add Items F.h. and G.g.) $27,000.00
d. TOTAL TRACT NO. 6874 $920,534:85 `
IMPROVEMENTS, CONTINGENCY, AND INCIDENTALS
I. TOTAL VISTA VIEW ESTATES AREA IMPROVEMENT COST
(Add Items E and H)
a. IMPROVEMENTS (Add Items E.a. and H.a.)
b. CONTINGENCY (Add Items E. b. and H.b.)
c. INCIDENTALS (Add Items E.c. and H.c.) _
d. TOTAL VISTA VIEW ESTATES AREA IMPROVEMENT COST
$2,273;782.55
$0:;00
$81;000.00-
Note: All improvement, contingency and incidental cost estimates shown in this table are based on the information
provided by the District Proponent and its Subdivision Engineer. ~--~
t ~ i~ ~j 4 t- L. ,
~~ ~~ff'' ~ 1 u~ ~;,
29720626 B-II-B-6 V ~a' ~-~ ~ '~; _.
10/09!2007
0
Za
UK
y p
~~U
~ LL
°Wo
Fti ~~~
W N m a
2m K~(~n
w~ znan~
~WY
WIiO
m~
Op
I)
T
° ~---
M
i ~ T - ~, - ; --- - I
I I
',
l
~
w
~K ~ g
a
z I`? ?
N a l
z I•a I a
z ~g a I?,a <
.q al
M
z Iz I N z z Iz j ;z z
M y
N
a s ~ I I
I __ I
'
.-_
~~ Z~
oa O I w l
N la ,¢ i~
Z Z O
I N
a~
Z~
a
Z v~ i ~ i N ~
o ig a N I a is a ,~ ;a a
b Z IZ I z lz iz N ~'Z Z b
N
a W
a N
i N N
1 N i I N ! N i
i l N
'
I j" I
a- I
y j
a .-'y-~ I
~ I~ I
a a I ~ i
~ I
~
a
I oa ~
N a a! ~
lZ
w l
lw l a l
z-w a
Z N
~ Ia a I y a s la ~ a ~a
ZI w z z ZIw i,21z
w Z '~
w
p~ z
l I
I
I
i
! °' a ~ a
I> I I I>' `
,'>
I I I a I F
a
l> I ~ ! i
_
- i
>
~
~ W _ .-, N 00 i n
I W O I O i~ O I O
Oi I O 1 0 I
~ o
I O O
~ O I __- O
. I o ( YI ~ O O I O
1
0 O C
P
°
°
i aN
W
I 1- N
~__
F-
' W Z p
I
I ~ N i iN
I ~
°' ~
I I '.
N...l .o $ O o N
I
I o~ N
`n'
o
$
I o
i
N
~ I I~ ~
~ I I
!
a j o I ~ I o I I
1 i i ~'.
y°j ~ O $ m O I O I O O o_ ' O
~ o o l o c I o t o I n I o 0
uMi
Im I
N
N
V
r
h U Z ro i I I g
~ m
~ n l o l m I ! ~ ~ I
W p?
aaN
~
I --t
i
- _ I I
I i i I i I I
i ~-r -
+
~
I ~'
! I `~ ~ ° °o a °o
o ~$ l6 o °o
c ~
a °o $ I ~+ I o° $ °o I o °o °o
loo ~° ° i n ° IO IO '' ~ !c io
I u'^i
.. Wa
> Y-
~ ap
I ~
! h H _ I I n I
I M I l a
I I
M O O W O
N
O n I ~ I ! n I
M I ~ M 1 N ~ I
I _I ~ I -I I
O O N O
I$' ~ n
M
N 1
I n
!p $p Z
I Q F~ ~
l1
{~) O I O~ O. 0
~ O I O O
M O N O O I ^d,~ I
o
N ~i 1 0 ~ : YI ~
• Z N j
Ua0
I ~a~ in I m I n
I l i b i No
v
I n l ~ ~
j i
'
<
~ I
I
N
I b F
~p Z Z
W ~
O i 0 i O O O O
' O i O M O I N
O ~ O i^
O O
O
! O , I
! ~
N I$ ~. O I G ! b I O O
(O
fV O O OD ~ I O G I O I O O
I I
~
N
, I
N I
' Z W W
I rN>
¢O
U N
i ro o
I I
~
i I
I ~ I ~
I i I ~!
I A
~
'
aa
I~ ~
i ~~
~ I I
, !
n I°o ~°o o S°-
~^
I
°o~
~
' !
I I
I ' I i ~ i i
°N °o~'o~--~°o BOO i°o i ~m OO °o
~ I ~ I _-
~ '
ro
Z
w~ W
D~g N' O i G ~ O V
n I n G
I 1
N O C tp I O 1 O O I O O
I ~'- I ~ I i I
a
O I ! N
~ ~oz.~
-~.. y
~ W Z
~ l ~ ~
O ~0 ..• ro I ~ n
M a $
vi d o ~o
i
o I
I~.
~$
c I I I I I i
j LOT ~~... I ! O , ~ _
l 0o I o I n $ i O `$ ~$ $
g to Id ~ o id d v to id
1
~i
ei
pF~
I Z m
o m
~
N
N
~ V I I I n
m
N I j t0 I i N I ,N.
~
W
$Np
a
F, a N
ZW I
OD '
~ I I I
I
i ~.
IO I <p I O
I I i I I i I I
I '
I i°! Y I
° N
O O o
A
~
O .-
; M I P O
i
i G
~ °_~
i ~a~
a0 W Z I I
I I I I
p
N$'$ T$ 1
1~
0
' O
O
O
O
G I i ! I I
I ' I I I ! I ;
t---
N I$ p y~ p I~ a ! O O
i C I O I
I O C
O
V
O G
N
O O~
I zw~ m
I
o I
! p'
~
p
M I
v I ~
° ` ~
I
I
I
n0
l a I i ~ I t0 i ! b
Uap
I =~ I
a
I
I I ~ b
I N
L_~ a ~
~~
°wa
i~ ~~
~
I
"'aal° a '
a ~ I z a z M
10 ~~O I' O ~
~~ I
I
a~
z
O , I ;
I i
i
w~a ¢i'~ '<lalai 1¢ a
"' ZIZI ° I z I z I z N l z 3
O O IO NM 1 IO O i N j0 i0
~
O
a
1N0
N
i
W
~.
W Z W
', Z g Q ~
tp i 0
~ I a! 6 1 M I a~
Z Z Z N
~ 1
a
Z I I
I
0 __ ~ I - i A
N l a a l ~ I a a l a ~ a s
Z Z i Z 3 z N Z
I I r
~
_- _ W
~~
W I
I __ '_.._
~ I
~'' I i
z o Iz^ ~~ ~
O O W F ~b S
Q,-. I
~
O . LL O I I ~
w W b I w ~ I ti I I _ 10 i
¢y Q ¢... ON IWy~ 00 O I ~y '~ ~~
Z Z
~'. ~ ~ ~
¢O~ ~ p ~ O.nO
aQ lave aW ~~ aW f.4-/
I ap
"W a0 a0 O ¢p ~ WNI WO bw^ WF
Sa n0 ~w
M¢ ~O ~w n¢ a~ xy i
~_
WaN
z
~O ~~ ~~ ~~ ~O ISO
-
yQyQ
2~ s
Br n([ Y8a ~iSl
Zp Za Z~ ~p I~y ~~ ~O
n0 ~~ ~YOI Q
W
Q
o ° Z
Z- O ZZ
~p~o ~S ~~ ~g~~
~g I
O
~~ ~" ~~ ~~ I~~ ~~ zg z~ ~z` z~
~
o
~
I
Iwm
pv ~h lp_ ~~ py
w ' ~e i u~ v
oN
~g w ~~ iFr' a`g
w
rc 'tt c
Ii~vl ~= I~ ~V Q
a
~
- - _
I
,
t ,.
I '~ .
j
--~-- ~ -L-}- I
5
a ~
. i
I I
5 1= LL I~ I
i~ ~
~
Z Q~ I ¢
I 4
~ I ~ I ~ I ¢ I ¢~ I
O
i 4
§ i m I ~,
~ '
I
I
! s ~ ! g 4 i 4 P i° S,
I O
Q V O~ O
O
O
O I
z z z z
o j o I o t o o O ~ O I O~ O~ O
O I p i p
z ~ t i z i z z
o ~ o ! o I o ! o 0 0 0 W
D ' rc l a a
0
o I
I
°
I ~
I
I o 0 0
a a
I°
a a
S I
° IO
O i
~
a I 10
'
_~ -I
I
I
o i I-._.. i
~ I
~
~
_ $~i
m i
- - n ~, _
p mn N~
~ Q
n
P
~~~~wl
~~_~~
U
O.
U
W
yy
p
YY
¢
m
h
m
0
z
o .
2
a
a
g.
0
w n
~
L O~
N