|
)
<br />I
<br />tdd
<br />W
<br />recirc
<br />7/28/2021
<br />cos
<br />w/o
<br />art
<br />r
<br />+
<br />m
<br />w/surrounw/surroun
<br />Richmond
<br />Updated
<br />$195
<br />g
<br />sytse
<br />realto
<br />(or
<br />New
<br />PA
<br />roundround
<br />g
<br />sculputre
<br />seatin
<br />in
<br />with
<br />gogo
<br />$250
<br />and
<br />for
<br />for
<br />rt
<br />est.
<br />e
<br />audi
<br />merrymerry
<br />traile
<br />upgrade
<br />speaking
<br />teiredlak
<br />pumps
<br />per
<br />ADAADA
<br />Vendor
<br />foundation
<br />after
<br />from
<br />walls,
<br />similar
<br />water
<br />2020
<br />or
<br />dia.dia.
<br />waterski
<br />on
<br />of
<br />regrading/landscpain
<br />value
<br />for20'20'
<br />pump$350k,
<br />jump
<br />end
<br />retainingpadforPad,
<br />system,
<br />basedest.
<br />land
<br />est.est.
<br />at
<br />VendorVendor
<br />UpdatedConcreteConcreteElectricalFountainDoneConcreteRecirculatingDoneDoneDoneDoneEstimateBalanceEngineer
<br />5,000
<br />31,75060,00010,00035,75067,00083,75022,500
<br />870,000887,642
<br />2,073,392
<br />$$$$$$$$$$$$
<br />$
<br />18,750
<br />Grant
<br />Probable
<br />$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
<br />Non
<br />0%480,0000%240,0000%150,0000%15,0000%0%5,0000%10,0000%0%2,0000%15,0000%0%15,0000%2,0000%50,0000%0%5,0000%15,0000%887,6420%375,0000%75,0000%50,000
<br />50%25,00025%6,75050%40,00050%25%25%18,75075%50,00050%15,00050%7,500
<br />%
<br />100%100%100%
<br />Grant
<br />Probable
<br />5,000
<br />10,00042,00067,00030,000
<br />870,000171,000100,000255,000887,642
<br />2,437,642
<br />$$$
<br />$$$$$$$$$
<br />9,0002,0005,0002,0002,000
<br />80,00050,00030,00080,00015,00010,00025,00015,00015,00050,00025,00030,00015,00015,00075,00050,000
<br />CostSubtotalsSubtotalsComments
<br />480,000240,000150,000200,000887,642375,000
<br />$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
<br />CostTotal
<br />$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$$
<br />4Each20,0001Each1Each30,000
<br />)
<br />ReUse
<br />SourcesQtyUnitUnit
<br />b
<br />Clu
<br />(Stmwtr
<br />Funding
<br />s
<br />Grant
<br />Campaign1Each200,000Grant
<br />C
<br />External
<br />Club1Each2,000Club1Each30,000
<br />Grants/WaterskiGrants8Each3,000
<br />Energy
<br />Society?1Each25,000Society?1Each25,000
<br />Allowed
<br />20288Acres30,00020311Each150,0002023Legacy2020Legacy2020Sponsorships3Each3,0002020Waterski2020Waterski20191Each20191Each5,00020201Each10,00020181Each20221Each50,0002025Fundraising2025Xcel202310Each$5
<br />005,00020235Each3,0002023Grants3Each5,00020251Each75,000
<br />Annual1Each887,642
<br />Partnerships
<br />or
<br />Money
<br />parcel
<br />Plan
<br />Grant
<br />s if
<br />s
<br />w
<br />Map
<br />r
<br />f
<br />Sho
<br />s
<br />Pursued
<br />t
<br />Development
<br />Improvement
<br />sRoo
<br />be
<br />s
<br />g
<br />Shelte
<br />s
<br />Upgrades
<br />s to
<br />Accomodation
<br />Upgrades
<br />s
<br />s Upgrades
<br />Rink
<br />Table
<br />Waterskig
<br />Park t
<br />Equip.2024MSEquip.2024MS
<br />Upgrades20251Each50,000
<br />Capital
<br />s
<br />Vickers'
<br />Park
<br />Project
<br />UpgradesUpgrades
<br />Upgrades
<br />Ice
<br />Locker
<br />for
<br />Park
<br />Park
<br />Deb
<br />for
<br />Enhancemen
<br />Eq/Picnic
<br />Accomodation
<br />UpgradesImprovements
<br />Upgrade Improvements
<br />BenchePicnicKiosks/Wayfinding Projects
<br />Landscapintfor
<br />Trails Stripin
<br />Piece/Fountain2020Grants1Each80,000
<br />Pit20191Each
<br />System20201Each15,000System2020RCWD/MetSystem20251Each15,000System20221Each15,000House
<br />Upgrade
<br />Trail
<br />ParkParkPark
<br />Restroom
<br />Fountain20191Each2,000Fountain20221Each2,000Benche
<br />&
<br />Canopy/Open
<br />Lot201911Stalls
<br />walls Spring
<br />ImprovementsYearPotential
<br />park
<br />PadPad20251Each375,000
<br />Flow
<br />Art Creek
<br />Ball
<br />Meadows
<br />and
<br />Park CourPark ParkTrail
<br />Ball
<br />Truck
<br />Acquisition20288Acres60,000
<br />PlaygroundPlayground
<br />Lights
<br />Rink
<br />ParksCapitalFuture LandGradingPlayground Trailside SeatingCanoe/KayakAdditionalTrailerElectrical Cornerstone PublicIrrigationPortableFood Hidden SpringIrrigation Acorn ParkingADADrinkingIrrigation
<br /> Eagle Pickle McBride IrrigationDrinkingSport LaMotte GagaADASkateLED RoyalMisc.Additional Misc.TrailsideAdditional Regional Outstanding TotalAuxilluary SplashIceWarming
<br />
<br />
|