Laserfiche WebLink
~RANT BUDGET ESTIMATE REVISED ESTIMATE REVISED MASTER <br /> ORIGINAL MASTER PLAN ORIGINAL blASTER PLAN PLAN ESTIMATE <br /> <br /> Item <br /> <br />1. General Development <br /> <br /> -entrance add signs . $ 2,800.00 $ 2,800.00 Water Supply $ 26,60b.00 <br /> -electrical service (Underground) 5,000.00 9,500.00 ~lec~rical Svc. <br /> <br /> ® $5.00 20~000.00 20,000.00 S 85,~00.0: <br /> subtotal $__27 800.00 $ 32~30~.00 <br /> <br />?. Barn Area (Group Picnics) Primary Parking <br /> <br /> -)barn renovation & repair 58,000.00 -asphalt drives <br /> -toilets {inc. septic tank) 12,600.00 -gravel parking w/tie edge <br /> -childrens' play area 3,500.00 <br /> -volleyball, badminton, etc. 600.00 Secondary Pa]3king <br /> -picnic tables, (seating 200) 3,750.00 -c]ravel drives <br /> -public garden plots 600.00 -gravel parking w/tie edge 44,505.00 <br /> -parking 160 cars* 24,000.00 $ 38,400.00 $ 122~355.0( <br /> -parking lot lighting 2,600.00 <br /> Subtotal S 105,650.00 $ 120,050.00 <br /> <br /> Athletic Areas <br /> <br /> -grading (total area) 4~800.00 96,000.00 96,000.00 - <br /> -lighting Phase Two Phase ~\¢o L~ghting 2 Fields 30,000.00 <br /> -fencing & backstops - 4 fields <br /> (6' chain link outfield fence) 18,000.00 23,200.00 23,200.00 <br /> -seatieg for 800 (portable <br /> bleachers) 12,000.00 <br /> -toilet-canteen building (1,200 <br /> s.f. ~ $40) Phase 7~o Phase ~,,o 48,000.00 <br /> -septic tank system <br /> '-grassing & fertilizing (total area) 8,500.00 27,500.00 27,500.00 <br /> -soccer-football goals _2,400.__0_q <br /> Subtotal $ 45_~790.00 $__161~10Q.00 S 239,100.0~ <br /> <br /> <br />