|
Phase 2 Cost Phase 3 Cost Total
<br /> Mulching Seeding Re-Seed Total Phase 3 Total Bonded
<br /> City Soil Cost Quantity Mulching Cost Quantity Seeding Cost Total Direct Cost Indirect Cost Total Phase 2 Total Phase 2 Quantity Re-Seed Cost Total Direct Indirect Cost Total Phase 3 Cost• Amount-
<br /> Cost Cost-Escalated Cost Cost
<br /> (M.S.F) (M.S.F) (M.S.F) Escalated Escalated
<br /> 167 $ 4,905 203 $ 3,251 203 $ 4,557 $ 12,712 $ 3,407 $ 16,119 $ 16,698 203 $ 4,557 $ 4,557 $ 1,221 $ 5,778 $ 5,985 $ 2,328,849
<br /> 185 $ 5,840 242 $ 3,870 242 $ 5,425 $ 15,135 $ 4,056 $ 19,191 $ 19,880 242 $ 5,425 $ 5,425 $ 1,454 $ 6,879 $ 7,126 $ 2,000,683
<br /> 161 $ 6,459 268 $ 4,281 268 $ 6,001 $ 16,741 $ 4,487 $ 21,228 $ 21,990 268 $ 6,001 $ 6,001 $ 1,608 $ 7,609 $ 7,882 $ 2,215,228
<br /> L47 $ 8,003 332 $ 5,304 332 $ 7,435 $ 20,742 $ 5,559 $ 26,301 $ 27,246 332 $ 7,435 $ 7,435 $ 1,993 $ 9,428 $ 9,766 $ 2,102,114
<br />)74 $ 9,211 382 $ 6,105 382 $ 8,557 $ 23,873 $ 6,398 $ 30,271 $ 31,358 382 $ 8,557 $ 8,557 $ 2,293 $ 10,851 $ 11,240 $ 834,169
<br /> 134 $ 34,418 1,427 $ 22,811 1,427 $ 31,975 $ 89,204 $ 23,907 $ 113,110 $ 117,173 1,427 $ 31,975 $ 31,975 $ 8,569 $ 40,544 $ 42,001 $ 9,481,043_
<br /> 197 $ 7,678 318.42 $ 5,088 318 $ 7,133 5 19,899 $ 5,333 $ 25,231 $ 26,138 318 $ 7,133 $ 7,133 $ 1,912 $ 9,044 $ 9,369 $ 35,507
<br /> 127 $ 19,955 828 $ 13,226 828 $ 18,539 $ 51,720 $ 13,861 $ 65,581 $ 67,937 828 $ 18,539 $ 18,539 $ 4,968 $ 23,508 $ 24,352 $ 92,289
<br /> 123 $ 27,633 1,146 $ 18,314 1,146 $ 25,672 $ 71,619 $ 19,194 $ 90,813 $ 94,074 1,146 $ 25,672 $ 25,672 $ 6,880 5 32,552 $ 33,721 $ 127,795
<br /> 310 5 19,283 800 $ 12,780 800 $ 17,915 $ 49,978 5 13,394 $ 63,372 $ 65,648 800 5 17,915 5 17,915 $ 4,801 5 22,716 $ 23,532 $ 89,180
<br /> 810 $ 19,283 800 $ 12,780 800 $ 17,915 $ 49,978 $ 13,394 $ 63,372 $ 65,648 800 $ 17,915 $ 17,915 $ 4,801 $ 22,716 $ 23,532 $ 89,180
<br /> 468 $ 81,334 3,373 $ 53,905 3,373 $ 75,562 $ 210,800 $ 56,495 $ 267,295 $ 276,895 3,373 $ 75,562 $ 75,562 $ 20,251 $ 95,812 $ 99,253 $ 9,698,018
<br />
|