PARCEL MAP OR TRACT MAP NO. DATE:
IP:
IMPROVEMENTS
Landscape $ 104,500.00 $ $
Total 104,500.00 $ $
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).
6/3/2025
Signature Date
Samantha Ferguson 5601
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.
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.
IP21-077L
CITY OF MENIFEE ENGINEERING DEPARTMENT
CONSTRUCTION COST WORKSHEET
37408 6/3/2025
FAITHFUL PERFORMANCE MATERIAL & LABOR
SECURITY SECURITY
(100% of Estimated (100% of Estimated
10,450.00
LANDSCAPE ACHITECT'S CALCULATION OF IMPROVEMENT BONDING COSTS *** PLEASE READ INSTRUCTIONS BELOW ***
Construction Costs) Construction Costs)
104,500.00 104,500.00
104,500.00 104,500.00
Approved for bonding
A. Backlund
6/3/25
CITY OF MENIFEE ENGINEERING DEPARTMENT
LANDSCAPE IMPROVEMENTS WORKSHEET
LEGADO PA2+4 LANDSCAPE PLANS IP21-077L (DATED:10-7-2022) TRACT 37408 Prepared by BMLA (Samantha Ferguson)
UNIT
LS $ 10,000.00 $ 5,000.00
LS $ 125,000.00 $ 0.00
LS $ 40,000.00 $ 0.00
EA $ 750.00 $ 0.00
EA $ 7,000.00 $ 0.00
$ 5,000.00
SF $ 5.50 $ 0.00
SF $ 3.00 $ 0.00
LF $ 11.00 $ 1,320.00
$ 1,320.00
EA $ 100.00 $ 0.00
EA $ 300.00 $ 5,700.00
EA $ 750.00 $ 0.00
EA $ 8.00 $ 3,488.00
EA $ 16.00 $ 1,344.00
EA $ 24.00 $ 888.00
SF $ 1.25 $ 0.00
SF $ 0.50 $ 3,318.50
SF $ 0.15 $ 0.00
SF $ 6.00 $ 39,822.00
EA $ 20,000.00 $ 0.00
SF $ 2.00 $ 304.00
EA $ 10,000.00 $ 10,000.00
SF $ 0.20 $ 1,327.40
SF $ 0.20 $ 1,327.40
EA $ 5,000.00 $ 5,000.00
EA $ 10,000.00 $ 10,000.00
SF $ 0.35 $ 2,322.95
$ 84,842.25
A $ 91,000.00
B $ 13,500.00
C $ 104,500.00
Subtotal
Subtotal
Subtotal
Calsense Controller 1
Soil Preparation 6,637
6,637
5/8" Water Meter 1
Trees ( 36" Box )
Plugs @ 24" on center
Trees ( 24" Box ) 19
COST
ITEM QUANTITY UNIT AMOUNT
Security cameras -
START UP / ELECTRICAL / GRADING
General conditions 1
Grading and drainage -
Lighted Bollards -
Trees (15 Gallon)
LANDSCAPE
Decomposed Granite -
Concrete Mow Curb 120
Site Lighting -
HARDSCAPE
4" Natural Color Grey Concrete -
1 Year Landscape Maintenance 6,637
Subtotal
Fine grading 6,637
Electric Meter (Duel meter pedestal) 1
Administrative Contingency (15% x A)
Subtotal (Bond Amount)
Irrigation (tree bubblers) 152
Shrubs (1 Gallon) 436
Vine (1 Gallon) 37
Mulch - 3" deep shredded wood mulch 6,637
Shrubs (5 Gallon) 84
Irrigation booster pump -
Hydroseed
Irrigation (point source)