|
Lions Park Feasibility
<br />City of Hugo, Minnesota
<br />June 15, 2020 1 WSB# 016030-000
<br />wsb
<br />ESTIMATE OF PROBABLE COSTS - LIONS PHASE ONE
<br />No.
<br />Item Description
<br />Est. Qty.
<br />Unit
<br />Low
<br />Unit Price
<br />Low Total
<br />High
<br />Unit Price
<br />High Total
<br />General Park Construction
<br />1
<br />Earthwork
<br />1
<br />LS
<br />$200,000
<br />$200,000
<br />$300,000
<br />$300,000
<br />2
<br />Removals: pavements
<br />9,000
<br />SY
<br />$3
<br />$27,000
<br />$5
<br />$45,000
<br />3
<br />Removals: building demo (assumes no hazardous materials)
<br />1
<br />LS
<br />$30,000
<br />$30,000
<br />$40,000
<br />$40,000
<br />4
<br />Removals: tree clearing & grubbing
<br />1
<br />LS
<br />$5,000
<br />$5,000
<br />$10,000
<br />$10,000
<br />5
<br />Removals: playground, misc amenities
<br />1
<br />LS
<br />$20,000
<br />$20,000
<br />$40,000
<br />$40,000
<br />6
<br />Erosion Control: silt/construction fence
<br />2,500
<br />LF
<br />$3
<br />$7,500
<br />$4
<br />$10,000
<br />7
<br />Erosion Control: construction entrance/exit
<br />2
<br />EA
<br />$2,000
<br />$4,000
<br />$3,000
<br />$6,000
<br />SUBTOTAL:
<br />$293,500
<br />$451,000
<br />Utilities
<br />8
<br />Electrical Service (budget)
<br />1
<br />LS
<br />$25,000
<br />$25,000
<br />$50,000
<br />$50,000
<br />9
<br />Park Trail Perimeter Lights (estimated at 100' o.c.)
<br />25
<br />EA
<br />$5,000
<br />$125,000
<br />$7,000
<br />$175,000
<br />10
<br />Water Service (estimated budget)
<br />1
<br />LS
<br />$10,000
<br />$10,000
<br />$15,000
<br />$15,000
<br />11
<br />Sanitary (estimated budget)
<br />1
<br />LS
<br />$10,000
<br />$10,000
<br />$20,000
<br />$20,000
<br />SUBTOTAL:
<br />$170,000
<br />$260,000
<br />City Hall Parking Lot & Plaza
<br />12
<br />Bituminous Pavement
<br />3,000
<br />SY
<br />$28
<br />$84,000
<br />$40
<br />$120,000
<br />13
<br />Curb & Gutter
<br />1,500
<br />LF
<br />$20
<br />$30,000
<br />$25
<br />$37,500
<br />14
<br />Striping
<br />1
<br />LS
<br />$2,500
<br />$2,500
<br />$3,500
<br />$3,500
<br />15
<br />Stormwater Pipe (estimated)
<br />700
<br />LF
<br />$45
<br />$31,500
<br />$65
<br />$45,500
<br />16
<br />Catch Basins (estimated)
<br />7
<br />EA
<br />$2,500
<br />$17,500
<br />$3,500
<br />$24,500
<br />17
<br />Concrete Plaza & Walks
<br />5,000
<br />SF
<br />$10
<br />$50,000
<br />$20
<br />$100,000
<br />18
<br />Lights (estimated)
<br />10
<br />EA
<br />$5,000
<br />$50,000
<br />$7,000
<br />$70,000
<br />19
<br />Landscaping (budget)
<br />1
<br />LS
<br />$20,000
<br />$20,000
<br />$30,000
<br />$30,000
<br />20
<br />Benches
<br />4
<br />EA
<br />$2,500
<br />$10,000
<br />$3,000
<br />$12,000
<br />SUBTOTAL:
<br />$295,500
<br />$443,000
<br />Multipurpose Building
<br />21
<br />Building (budget; 3500-4500 sf)
<br />1
<br />LS
<br />$1,500,000
<br />$1,500,000
<br />$2,500,000
<br />$2,500,000
<br />22
<br />Concrete plaza
<br />10,000
<br />SF
<br />$10
<br />$100,000
<br />$20
<br />$200,000
<br />23
<br />Stage Area / Risers
<br />1,000
<br />SF
<br />$25
<br />$25,000
<br />$35
<br />$35,000
<br />24
<br />Fire Pit (small to large; wood to gas)
<br />1
<br />LS
<br />$30,000
<br />$30,000
<br />$75,000
<br />$75,000
<br />SUBTOTAL:
<br />$1,655,000
<br />$2,810,000
<br />Inclusive Playground
<br />25
<br />Inclusive Playground Equipment (budget)
<br />1
<br />LS
<br />$250,000
<br />$250,000
<br />$500,000
<br />$500,000
<br />26
<br />Playground Surfacing
<br />10,000
<br />SF
<br />$25
<br />$250,000
<br />$35
<br />$350,000
<br />27
<br />Playground Curb
<br />1,000
<br />LF
<br />$25
<br />$25,000
<br />$35
<br />$35,000
<br />28
<br />Concrete Walks/Plaza
<br />8,000
<br />SF
<br />$10
<br />$80,000
<br />$20
<br />$160,000
<br />29
<br />Benches / Tables
<br />14
<br />EA
<br />$2,500
<br />$35,000
<br />$3,000
<br />$42,000
<br />30
<br />Trash & Recycling Receptacles
<br />6
<br />EA
<br />$1,500
<br />$9,000
<br />$2,000
<br />$12,000
<br />31
<br />Shade / Umbrella Structures
<br />10
<br />EA
<br />$8,000
<br />$80,000
<br />$10,000
<br />$100,000
<br />32
<br />Ornamental Fencing
<br />515
<br />LF
<br />$150
<br />$77,250
<br />$250
<br />$128,750
<br />SUBTOTAL:
<br />$806,250
<br />$1,327,750
<br />Misc. Park Improvements
<br />33
<br />Bituminous Trails: 10' wide
<br />5,000
<br />LF
<br />$28
<br />$140,000
<br />$40
<br />$200,000
<br />34
<br />Concrete Corner Plaza's / Misc. Pads
<br />2,500
<br />SF
<br />$10
<br />$25,000
<br />$20
<br />$50,000
<br />35
<br />Ballfield Backstop (no agg-lime)
<br />1
<br />LS
<br />$15,000
<br />$15,000
<br />$25,000
<br />$25,000
<br />K:\016030-000\Quantity\Preliminary\016030_Feasibility Est_2020-0710 Page 1 of 3
<br />
|