11/22/2024
Project Cost Summary
Environmental and Engineering Design $ 305,000.00
Right of Way Acquisition $ -
Permits $ 15,000.00
Administration (5% CON) $ 26,771.60
Inspection (5% CON) $ 26,771.60
Construction $ 535,432.00
Construction Contingency (5% CON) $ 26,771.60
Non-Construction Contingency (5% non-CON) $ 18,677.16
* Environmental Mitigation $ -
MSHCP Fee (5% CON) $ -
Total $ 954,423.96
HMGP (75%) $ 715,817.97
Local Match (25%) $ 238,605.99
CITY OF MURRIETA
Murrieta Hot Springs Road Channel (Margarita to School House Way) ATTACHMENT 2
PROJECT BUDGET WORKSHEET