| |
STUDENT PROJECT
STUDY QUAD
TIMING
Priority: Moderate |
|
BUDGET
| Demolition |
$201,600 |
| Pedestrian Paving |
$246,400 |
| Pedestrian Lighting |
$21,000 |
| Accent Lighting (22) |
$9,900 |
| Fine Grading |
$33,600 |
| Trees (26) |
$6,500 |
| Seatwalls |
$62,500 |
| Planting |
$15,600 |
| Lawn |
$55,000 |
| Irrigation |
$105,350 |
| Signage (Directional) |
$5,000 |
| Site Furniture (8 - Trash, Ash Urn, etc.) |
$5,600 |
| Tables/Chairs (13) |
$39,000 |
| Drainage |
$45,150 |
| Drinking Fountain (3) |
$10,500 |
| Subtotal - |
$862,700 |
| General Conditions - 10% |
$86,270 |
| Subtotal - |
$948,970 |
| Bonds/Insurance - 3.5% |
$33,214 |
| Subtotal - |
$982,184 |
| Design Contingency - 10% |
$98,218 |
| Subtotal - |
$1,080,402 |
| Escalation - 6% (First Year) |
$64,824 |
| Approximate Total Construction Costs |
$1,145,226 |
|
|