Location:
Project:
Subject:
HRS RATE $ EXT QTY UNIT U/P $ EXT QTY UNIT U/P $ EXT
12.8 70.11 898 4 Elm Tree 699.91 2,800 1 Back hoe 500 500 300
12.8 70.11 898
16 70.11 1122
8 70.11 561 16 4" PVC 26.5 600 1 Back hoe 500 500
8 70.11 561 1000
8 70.11 561 28 5 gal shrub 24.99 700
8 70.11 561 4 Hand Box 475 2200
4 70.11 561
500
$5,723 $8,483 $1,414
SALES TAX
Cost Credit
Estimate based on drawings: D-52865A-Rev 3, D-52865B-Rev 3, LP-1A-Rev 3, LP-1B-Rev 3 Menifee Justice Center
City of Menifee Landscape Improvements 33-F2
LABOR MATERIAL
NET SUBTOTALS
SUBTOTAL DELETION BEFORE MARK-DOWN $
$18,900 CONTRACTOR'S COST/CREDIT TOTAL
MARK-UP (NET>0) 20% of the actual direct costs for combined contractor and sub-contractors' OH&P, plus 1% of the actual direct costs for combined contractor and sub-contractors' bond $3,280
SUBTOTAL ADDITION BEFORE MARK-UP $15,620
DELETED WORK:
8.75% SALES TAX 8.75%
Disposal Fee
Delivery of Trees
ADDED WORK:
Removal of (4) Trees
EQUIPMENT ITEM DESCRIPTION
Lump Sum
Irrigation Sleeves
Irrigation Rough in
Shrub Planting
Hand Hole Boxes
Videotapping of Site
Backhoe Operator
Planting of (4) Elm trees
10% of Purchase Price
Lump Sum
JUDICIAL COUNCIL OF CALIFORNIA
MENIFEE JUSTICE CENTER
COST ESTIMATE
Date:
Project No.:
27401 Menifee Center Dr., Menifee, CA 92584 11/16/20121
APPROVED BY GARY
HOYT 11/17/2021
PROVIDED CONTINGENCY
IS ADDED TO TOTAL
IP15-031L_REV3 DELTA4
LANDSCAPING COSTS = $19,000
ADD 20% CONTINGENCY = $4,000
TOTAL SECURITY = $23,000