Street Improvements Quantity Unit Cost Sub-Total Cost Notes Demolition 6,600.00 $
Remove & Salvage - Existing Sign 8 ea 300.00 2,400.00 $ Demolition of Existing Wall 280 lf 15.00 4,200.00 $
Earthwork 236,444.60 $
Clear & Grub Site 112,100 sf 0.25 28,025.00 $
Rough Grading 3316 cy 45.00 149,215.00 $
Fine Grade Paving & Flatwork 89,529 sf 0.40 35,811.60 $ Construction Water 112,100 sf 0.13 14,573.00 $
Earthen Swale - Fine Grading 22,050 sf 0.40 8,820.00 $
Site Concrete 27,000.00 $
2' Concrete V Ditch 450 lf 60.00 27,000.00 $
Asphalt Pavement* 485,507.25 $
5" AC over 14" AB 59,625 sf 6.45 384,581.25 $
Shoulder - 3" AC over native 29,904 sf Chart 100,926.00 $ Street Striping and Signing 16,115.22 $
Striping & Signage - General 89,529 sf 0.18 16,115.22 $ Utilities
Gas Meter/Misc Utility Removal 4 ea 5,000 60,000.00 $ Includes CATV & unknown pullboxes.
Adjust Existing Manhole/Valve Can to grade 9 ea 3,500 31,500.00 $ Remove/Relocate Existing Blowoff/EMWD Equipment 5 ea 4,500 22,500.00 $ Landscaping 15,290.00 $
Landscaping - Planting 2,780 sf 5.50 15,290.00 $ Bioswale planting HARD COSTS TOTAL 2,700 lf 900,957.07 $ $ 333.69 /lf Soft Costs Quantity Unit Cost Sub-Total Cost Notes
General
Mobilization / Demobilization 1 ls 45047.85 45,047.85 $ 45,047.85 $ 5% of Hard Cost Total Design + Environmental 1 ls 0.00 -$ -$ 0% of Hard Cost Total Permits 1 ls 7500.00 7,500.00 $ 7,500.00 $
Survey 112,100 sf 0.15 16,815.00 $
Erosion Control 17,936.00 $
Erosion Control 112,100 sf 0.16 17,936.00 $
Traffic Control 14,736.00 $
General 92,100 sf 0.16 14,736.00 $
Final Clean 8,968.00 $
General 112,100 sf 0.08 8,968.00 $
SOFT COSTS TOTAL 2,700 lf 111,002.85 $ $ 41.11 /lf
Contingency Quantity Unit Cost Sub-Total Cost Notes
Contingency (10%) 1 10% 1,011,959.92 $ 101,195.99 $ CONTINGENCY TOTAL 2,700 lf 101,195.99 $ $ 37.48 /lf Cost Escalations Quantity Unit Cost Sub-Total Cost Notes Cost Escalations 1 LS $103,219.61 103,219.61 $ 3%, Compounded Annually, 3-YR COST ESCALATIONS TOTAL 2,700 lf 103,219.61 $ $ 38.23 /lf Right of Way + DIF Credits Quantity Unit Cost Sub-Total Cost Notes Right of Way Acquisitions** 114,000 sf 3.71 422,940.00 $ See attached ROW exhibit DIF Credit - ($446,116.00) 1 LS -$ NOT INCLUDED RIGHT OF WAY + DIF CREDITS TOTAL 2,700 lf 422,940.00 $ $ 156.64 /lf MCLAUGHLIN GRAND TOTAL 2,700 lf 1,639,315.52 $ $ 607.15 /lf NOTES
*Paving section is based upon the City of Menifee's Collector road designation. - Includes Traffic Index = 8.
- Includes R-Value = 20. Per Off-Site Pavement Design Recommendations, subgrade soils are expected to range from R-20 to R30. - For reference, R-Value testing on Sherman Road produced R = 30, and Dawson Road produced R = 25. *Asphalt Pavement pricing is based on All American Asphalt's public bid (prevailing wage) of Ethanac Road. **Based on the City's CIP right of way cost ($3.50/SF). - An increase of 5.91% was applied to reflect the approximate increase in median home sale prices from 2023-2025 (Source: Redfin)
M E N I F E E C O M M E R C E C E N T E R
MCLAUGHLIN ROAD - COST ESTIMATE
Pricing based on McLaughlin Street Improvement Plans - Prepared by Webb Associates - Dated 6/13/24 (10 Sheets) McLaughlin Road - Cost Summary 2.19.26
McLaughlin (2nd Sub 1.8.26)
1 of 1 Printed: 2/23/2026
IP24-041S
McLaughlin Road
Approved for
Cash-In-Lieu payment
CR 3/12/2026