A contractor has a contract to remove and replace the existing landscape and sidewalks around an office building. The work includes:

- demolition of the existing landscaping and sidewalks

- importing fill and grading around the office building

- constructing new concrete sidewalks and new landscaping.

The contractor will perform all of the work except placing the site concrete and the landscaping. The original estimate for the demolition was $30,000 and a $5,000 change order has been approved to remove some unexpected debris found during the demolition. The demolition work has been completed at a cost of $33,562. The original estimate for the fill and grading was $17,500 and a $2,000 change order for importing additional fill to replace the debris has been approved. The fill and grading costs to date are $17,264 and the estimated cost to complete has been estimated at $2,236. The original budget for the labor to pour the concrete was $19,200 and no changes have been made. The concrete labor has been subcontracted out for $19,200, for which the contractor has received a bill for $15,200. The original budget for the concrete for the sidewalks was $9,900 and no changes have been made. The contractor has spent $7,425 for concrete and estimates that $1,950 of concrete will be needed to complete the project. The original estimate for the landscaping was $37,500 and no changes have been made. The landscape work has been subcontracted out for $37,500. The landscaping work has yet to start and no bills have been received. Determine the total estimated cost at completion for the project.

Total Committed Total Estimated &Non Estimated CostCost at Committed Cost Non-Committed Variance Code Description Original Estimate Change Orders Total Estimate Committed Costs Invoice Cost Invoice Committed cost to Complete Completion Over(Un 2050 Demo of Existing Landscaping &Sidewalks 31100 Import Fill & Grading around office building 32300 Concrete for new sidewalks Labor for construction of sidewalks 2500 New Landscaping