| Stadium Construction | $789,000,000 |
| Construction Contingency | 79,000,000 |
| 868,000,000 | |
| Site Work | 31,000, 000 |
| Offsite Work | 8,000,000 |
| Insurance & Project Mgmt. | 34,000,000 |
| SCSA & City Costs | 7,000,000 |
| Design & Engineering | 20,000,000 |
| Permits, Fees & Inspection | 18,000,000 |
| Professional Fees & Audit | 3,000,000 |
| Marketing | 31,000,000 |
| Total Estimate | $1,020,000,000 |
