|
CITY OF PEQUOT LAKES
<br /> 2018 TRAILSIDE PARK MASTER PLAN PHASE 1 PROJECT-COST ESTIMATES
<br /> PRIORITY ESTIMATED
<br /> NUMBER PROJECT UNIT QUANTITY UNIT COST COST
<br /> 2 Trailside Park Master Plan Project-Phase 1
<br /> Earthwork/Removals
<br /> Grading(non-pond)site restoratation along walks SF 20,000 $ 2.50 $ 50,000
<br /> Strip old road 800 LF SF 40,000 $ 3.50 $ 140,000
<br /> Relocate playground LS 1 $ 20,000.00 $ 20,000
<br /> Pavements
<br /> Paving(bituminous with concrete band) LF 1,347 $ 90.00 $ 121,230
<br /> Concrete sidewalk SF 7,374 $ 7.00 $ 51,618
<br /> Patio paving SF 2,000 $ 25.00 $ 50,000
<br /> Site
<br /> Light EA 15 $ 4,250.00 $ 63,750
<br /> Capital outlay carryover funds $ (11,527)
<br /> Picnic table EA 10 $ 800.00 $ 8,000
<br /> Fencing LF 500 $ 12.50 $ 6,250
<br /> Splash pad ALLOWANCE 1 $200,000.00 $ 200,000
<br /> Donations received $ (115,000)
<br /> Parking lot SF 16,700 $ 12.00 $ 200,400
<br /> Restroom/warming house/changing area/pavillion EA 1 $400,000.00 $ 400,000
<br /> Pond(22,000 SF surface @ 8'deep avg) CY 6,500 $ 50.00 $ 325,000
<br /> Park sign(large/monument sign) EA 1 $ 25,000.00 $ 25,000
<br /> Park sign(small/directional) EA 15 $ 1,000.00 $ 15,000
<br /> Water&sewer lines LF 110 $ 400.00 $ 44,000
<br /> Structures
<br /> Picnic shelter EA 1 $ 40,000.00 $ 40,000
<br /> Amenities
<br /> Bench EA 12 $ 1,500.00 $ 18,000
<br /> Trash receptacle EA 6 $ 1,000.00 $ 6,000
<br /> Bike rack EA 4 $ 1,100.00 $ 4,400
<br /> Flag poles EA 58 $ 2,500.00 $ 145,000
<br /> Donation received $ (150,000)
<br /> Landscaping
<br /> Tree EA 40 $ 500.00 $ 20,000
<br /> Shrub/perennial(allowance) EA 367 $ 60.00 $ 22,020
<br /> Sod(along walks only) SF 20,000 $ 2.50 $ 50,000
<br /> Capital outlay carryover funds $ (11,309)
<br /> Total Trailside Park Phase 1 Estimated Cost $ 1,737,832
<br />
|