Cost Estimate
Cost Estimate
Cost Estimate
Assumptions
ll formulas (bolded below).
$ 13,000
$ 36,000
$ -
$ -
$ 100,000 $ 226,000
$ 50,000 $ 111,500
$ 50,000 $ 134,000
$ 50,000 $ 134,000
$ 80,000 $ 177,000
$ 16,500
$ 16,500
$ 27,500
$ 11,000
$ 903,000
90,300.0
330,000 $ 993,300