| |
STUDENT PROJECT
NORTH ENTRY TO BUILDING 100
TIMING
Priority: Moderate |
|
BUDGET
| Demolition |
$26,400 |
| Pedestrian Paving |
$42,400 |
| Benches (8) |
$13,600 |
| Pedestrian Lighting (2) |
$3,000 |
| Fine Grading |
$4,025 |
| Trees (8) |
$2,000 |
| Planting |
$8,250 |
| Lawn |
$16,000 |
| Irrigation |
$32,815 |
| Site Furniture (Trash, Ash Urn, etc.) |
$1,400 |
| Tables/Chairs (6) |
$18,000 |
| Drainage |
$2,065 |
| Drinking Fountain |
$3,500 |
| Subtotal - |
$173,455 |
| General Conditions - 10% |
$17,346 |
| Subtotal - |
$190,801 |
| Bonds/Insurance - 3.5% |
$6,678 |
| Subtotal - |
$197,479 |
| Design Contingency - 10% |
$19,748 |
| Subtotal - |
$217,226 |
| Escalation - 6% (First Year) |
$13,034 |
| Approximate Total Construction Costs |
$230,260 |
|
|