Demolition |
$156,900 |
Pedestrian Paving |
$273,600 |
Pedestrian Accent Paving |
$125,000 |
Pedestrian Lighting |
$19,500 |
Accent Lighting (20) |
$9,000 |
Fine Grading |
$51,275 |
Trees (30) |
$7,500 |
Seatwalls |
$172,500 |
Planting |
$17,550 |
Lawn |
$50,000 |
Irrigation |
$97,740 |
Drinking Fountains (4) |
$14,000 |
Site Furniture (12 - Trash) |
$8,400 |
Pond |
$1,200,000 |
Steps |
$240,000 |
Handrail |
$32,000 |
Tables & Chairs |
$30,000 |
Fountain |
$126,000 |
Fabric Structure |
$190,000 |
Outdoor Fireplace |
$60,000 |
BBQ |
N/A |
6'-High Masonry Screen |
$70,000 |
Bell Tower |
$200,000 |
Grading |
$15,700 |
Drainage |
$41,890 |
Subtotal - |
$3,208,555 |
|
|
Subtotal - |
$3,208,555 |
General Conditions - 10% |
$320,856 |
Subtotal - |
$3,529,411 |
Bonds/Insurance - 3.5% |
$123,529 |
Subtotal - |
$3,652,940 |
Design Contingency - 10% |
$365,294 |
Subtotal - |
$4,018,234 |
Escalation - 6% (First Year) |
$241,094 |
Approximate Total Construction Costs |
$4,259,328 |
|