PARCEL MAP OR TRACT MAP NO. DATE:
IP:
IMPROVEMENTS
Landscape $ 437,983.00 $ $
Total 437,983.00 $ $
Warranty Retention (10%) $
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 City's unit costs, are accurate for determining bonding costs
Above amounts do include additional 20% for bonding prior to having signed plans (Ordinance460, Section 10.3E).
Signature Date
Name Typed or printed RLA# Exp. Date
Landscape Architect's Stamp
1. Quantities are to be taken from the Improvement Plans. Unit cost are to be as provided on "City of Menifee Improvement Requirement Worksheet."
2. Show Performance Bond Amounts to the nearest $500.00. Material and Labor Bond Amounts are 50% of Performance Bond Amounts.
3. For Construction items not covered by "The City of Menifee Improvement Requirements Worksheet", Landscape Architect is to provide his opinion of construction cost and use that cost. If City of Menifee Unit Costs are determined to be too low, in the opinion of the Landscape Architect, the higher costs as provided by the Landscape Architect should be used.
43,800.00
LANDSCAPE ACHITECT'S CALCULATION OF IMPROVEMENT BONDING COSTS *** PLEASE READ INSTRUCTIONS BELOW ***
Construction Costs) Construction Costs)
438,000.00 438,000.00
438,000.00 438,000.00
FAITHFUL PERFORMANCE MATERIAL & LABOR
SECURITY SECURITY
(100% of Estimated (100% of Estimated
IP16-003I
CITY OF MENIFEE ENGINEERING DEPARTMENT
CONSTRUCTION COST WORKSHEET
TR 29777 1/21/2025
01-21-2025
6294 - 6-30-2026
GUILLERMO GONZALEZ
06-30-2026
01-21-2025
PROJECT NAME: BASIN OS LOT 176 & ANTELOPE RD. (DELTA 3) PROJECT CITY: MENIFEE, CA
ESTIMATED BY: Guillermo Gonzalez
DATE: 01/21/2025 IP 16-003L
ITEM # BASE BID ITEM QTY. UNIT PRICE TOTAL
1.00 MOBILIZATION
1.01 CONTRACTORS MOBILIZATION (TO BE CALCULATED FROM PROJECT
GRAND TOTAL)
1 LS 35432 35,432.00$
SUBTOTAL 35,432.00$
2.00 GRADING AND EARTHWORK
2.01 SOIL PREPARATION AND FINE GRADING (IRRIGATED AREA + NON-
IRRIGATED HYDROSEED AREA)
36125 SF 0.50$ 18,062.50$
SUBTOTAL 18,062.50$
3.00 PAVING AND CONSTRUCTION MATERIAL
3.01 8"-12" RIP-RAP 120 SF 6.00$ 720.00$
3.02 6' HIGH TUBULAR STEEL FENCING 365 LF 70.00$ 25,550.00$
3.03 6' HIGH X 10' WIDE TUBULAR STEEL GATE 1 EA 1,500.00$ 1,500.00$
3.04 4" THICK STABILIZED DECOMPOSED GRANITE 141 SF 4.00$ 564.00$ SUBTOTAL 28,334.00$
4.00 LANDSCAPE EDGING
4.01 6" CONCRETE MOW CURB WITH LIGHT BROOM FINISH 646 LF 40.00$ 25,840.00$ SUBTOTAL 25,840.00$
5.00 IRRIGATION
5.01 FURNISH, INSTALL AND CONNECT TO ELECTRICAL SOURCE - CALSENSE
IRRIGATION CONTROLLER AND MOISTURE SENSOR WITH STAINLESS STEEL ENCLOSURE.
1 EA 9,000.00$ 9,000.00$
5.02 FURNISH AND INSTALL 2" MAXICLEAN SCREEN FILTER AND ENCLOSURE 1 EA 3,200.00$ 3,200.00$
5.03 FURNISH AND INSTALL IRRIGATION MASTER VALVE - SUPERIOR 3200150
AND PLASTIC VALVE BOX & FLOW SENSOR
1 EA 1,500.00$ 1,500.00$
5.04 FURNISH AND INSTALL NIBCO-T-FP-600ALF CLASS 125 BRONZE SHUT-
OFF/ISOLATION VALVE AND PLASTIC VALVE BOX
12 EA 300.00$ 3,600.00$
5.05 FURNISH AND INSTALL PRESSURE REGULATING VALVE AND PLASTIC VALVE BOX
1 EA 400.00$ 400.00$
5.06 FURNISH AND INSTALL REMOTE CONTROL VALVE AND PLASTIC VALVE BOX 13 EA 500.00$ 6,500.00$
5.07 FURNISH AND INSTALL DRIP ZONE MED/LOW FLOW KIT REMOTE
CONTROL VALVE AND PLASTIC VALVE BOX
4 EA 500.00$ 2,000.00$
5.08 FURNISH AND INSTALL 1" QUICK COUPLER VALVE IN PLASTIC VALVE BOX 9 EA 250.00$ 2,250.00$
5.09 FURNISH AND INSTALL TRUE UNION BRASS BALL VALVE AND PLASTIC
VALVE BOX
16 EA 200.00$ 3,200.00$
LANDSCAPE CONSTRUCTION ESTIMATE OF PROBABLE COST
ALBERT A. WEBB ASSOCIATES | 3788 MCCRAY STREET RIVERSIDE, CA 92506
5.1 SHRUB AREA POINT-TO-POINT DRIP IRRIGATION SYSTEM WITH FLUSH VALVES
8323 SF 6.00$ 49,938.00$
5.11 FURNISH AND INSTALL TREE POINT TO POINT DRIP 116 EA 25.00$ 2,900.00$
5.12 FURNISH AND INSTALL IRRIGATION 2" PVC SCH 40 MAINLINE WITH ALL FITTINGS AND AWG14 TRACER WIRE
1126 LF 10.00$ 11,260.00$
5.13 FURNISH AND INSTALL IRRIGATION LATERAL LINES (INCLUDING UVR) 4227 LF 8.00$ 33,816.00$
5.14 FURNISH AND INSTALL IRRIGATION MAIN SLEEVE 4" PVC W/ PULL BOX 34 LF 9.00$ 306.00$
5.15 FURNISH AND INSTALL EMWD RECYCLED WATER SIGNS 6 EA 75.00$ 450.00$
5.16 FURNISH AND INSTALL ATMOSPHERIC VACUUM BREAKERS 12 EA 100.00$ 1,200.00$
5.17 FURNISH AND INSTALL SPRAY SYSTEM (MP ROTATORS) 48 EA 60.00$ 2,880.00$
5.18 FURNISH AND INSTALL ROTOR SYSTEM ON FIXED RISERS & POP-UP 86 EA 80.00$ 6,880.00$ SUBTOTAL 141,280.00$
6.00 PLANTING
6.01 24" BOX TREE, STANDARD 29 EA 500.00$ 14,500.00$
6.02 5 GAL. SHRUB, STANDARD 470 EA 35.00$ 16,450.00$
6.03 FURNISH AND INSTALL ROOT BARRIER 192 LF 8.00$ 1,536.00$
6.04 1 GAL. SHRUB 2737 EA 15.00$ 41,055.00$
6.06 FURNISH AND INSTALL 3" THICK SHREADED BARK MULCH (IRRIGATED) 25616 SF 0.30$ 7,684.80$ SUBTOTAL 81,225.80$
7.00 MAINTENANCE
7.01 1 YR ESTABLISHMENT PERIOD 1 LS 12,000.00$ 12,000.00$ SUBTOTAL 12,000.00$
342,174$
68,435$
27,374$
437,983$
CM & INSPECTION (8%)
CONTINGENCY (20%)
ITEM TOTAL
GRAND TOTAL
ALBERT A. WEBB ASSOCIATES | 3788 MCCRAY STREET RIVERSIDE, CA 92506