2023 Parks and Recreation Aquatics Master Plan
Aquatic Facilities Master Plan RECOMMENDATIONS
5
Picnic tables 2
12.0 ea 10.0 ea 6.0 ea 4.0 ea 4.0 ea 4.0 ea
$1,200.00 $1,062.00 $4,000.00 $7,000.00 $4,200.00
$ 14,400.00 $ 10,620.00 $ 24,000.00 $ 28,000.00 $ 16,800.00 $ 2,400.00 $ 25,000.00 $ 2,000.00
Trash Receptacles 2
Umbrellas 2 Large Tents 2
Bottle Filler / Pet Fountain 2
Message Boards 2
$600.00
Outdoor Exercise Equipment 2
1.0 set 4.0 sets
$25,000.00
Bike Rack (6-bike) 2
$500.00
Subtotal
$ 1,091,220.00
General Requirement, 5% 3
$ 54,561.00
Subtotal
$ 1,145,781.00 $ 30,554.16 $ 114,578.10 $ 22,915.62 $ 114,578.10 $ 1,428,406.98 $ 1,642,668.03 $ 788,480.65 $ 2,431,148.68 $214,261.05
Sales tax, 7% 1
Construction Contingency, 10% 3
Bonds, Insurance, 2% 3 Design Contingency, 10% 3
Subtotal
GC Overhead/profit, 15% 3
Subtotal
Escalation, 6% / yr x 8 yrs. = 1.48
Total Project Construction =
1. Sales tax on materials only, not labor. Assume labor equates to about 40% of total costs 2. Costs are based from high-level conceptual design. Individualized items could not be determined. 3. Assumed percentages.
SHORT FARM PARKLAND
Quantity Units
Unit Cost ($)
Total Cost
PHASE 1 Full-Service Aquatics Facility (pool, slides, etc.)
1.0 ls
$3,000,000.00
$ 3,000,000.00
Structures Shelter
1.0 ls
$100,000.00
$ 100,000.00
Site Pedestrian Pathways Resurface Parking lot
3000.0 sf 4000.0 sf 500.0 lf
$6.00 $5.00
$ 18,000.00 $ 20,000.00 $ 25,000.00 $ 1,000.00 $ 5,000.00
New Curb/Gutter
$50.00
Park Signage Landscaping
1.0 ls 1.0 ls
$1,000.00 $5,000.00
Exterior Seating Seating, inground
ea 10.0
$2,900.00
$ 29,000.00
Gathering Spaces Storm Water Management Facility
1.0 ls 2.0 ea
$20,000.00 $15,000.00
$ 20,000.00 $ 30,000.00
Shelters
107
Made with FlippingBook Ebook Creator