| 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 |
|
