|
Lions Park Feasibility
<br />City of Hugo, Minnesota
<br />January 27, 2021 1 WSB# 016969-000
<br />wsb
<br />ESTIMATE OF PROBABLE COSTS - LIONS PHASE ONE
<br />No.
<br />Item Description
<br />Est. Qty.
<br />Unit
<br />Unit Price
<br />Total
<br />General Park Construction
<br />1
<br />Mobilization (5%)
<br />1
<br />LS
<br />$175,000
<br />$175,000
<br />2
<br />Earthwork
<br />1
<br />LS
<br />$130,000
<br />$130,000
<br />3
<br />Dewatering & cap well
<br />1
<br />LS
<br />$8,000
<br />$8,000
<br />4
<br />Removals: building demo (assumes no hazardous materials)
<br />1
<br />LS
<br />$60,000
<br />$60,000
<br />5
<br />Removals: tree clearing & grubbing
<br />1
<br />LS
<br />$16,000
<br />$16,000
<br />6
<br />Removals: pavements, misc amenities
<br />1
<br />LS
<br />$70,000
<br />$70,000
<br />SUBTOTAL:
<br />$459,000
<br />Utilities
<br />7
<br />Electrical Service (budget)
<br />1
<br />LS
<br />$50,000
<br />$50,000
<br />8
<br />Estimated Street Lights
<br />24
<br />EA
<br />$6,500
<br />$156,000
<br />9
<br />Water Service (estimated budget)
<br />1
<br />LS
<br />$32,000
<br />$32,000
<br />10
<br />Irrigation
<br />1
<br />LS
<br />$150,000
<br />$150,000
<br />11
<br />Sanitary Service (estimated budget)
<br />1
<br />LS
<br />$8,000
<br />$8,000
<br />12
<br />Gas Service (TBD)
<br />1
<br />LS
<br />$0
<br />SUBTOTAL:
<br />$396,000
<br />Site Development
<br />13
<br />Bituminous Trail
<br />2,000
<br />SY
<br />$35
<br />$70,000
<br />14
<br />Concrete Pavement - Standard
<br />40,000
<br />SF
<br />$8
<br />$320,000
<br />15
<br />Concrete Pavement - Colored
<br />600
<br />SF
<br />$16
<br />$9,600
<br />16
<br />Concrete Ped Ramps
<br />15
<br />EA
<br />$2,500
<br />$37,500
<br />17
<br />Concrete Skate Park
<br />10,000
<br />SF
<br />$20
<br />$200,000
<br />18
<br />Backstop
<br />1
<br />EA
<br />$15,000
<br />$15,000
<br />19
<br />Park Monument Signs - Large
<br />2
<br />EA
<br />$25,000
<br />$50,000
<br />20
<br />Park Monument Signs (2-large; 2-small)
<br />2
<br />EA
<br />$10,000
<br />$20,000
<br />21
<br />Amenities (benches, receptacles, planters, etc.)
<br />1
<br />LS
<br />$70,000
<br />$70,000
<br />SUBTOTAL:
<br />$792,100
<br />Pavilion Plaza Spaces (does not include the building interior)
<br />22
<br />4" Concrete Pavement - Standard
<br />1,000
<br />SF
<br />$8
<br />$8,000
<br />23
<br />4" Concrete Pavement - Colored
<br />560
<br />SF
<br />$16
<br />$8,960
<br />24
<br />6" Concrete Pavement - Standard
<br />8,000
<br />SF
<br />$10
<br />$80,000
<br />25
<br />6" Concrete Pavement - Colored
<br />1,200
<br />SF
<br />$20
<br />$24,000
<br />26
<br />Fire Pit (Budget)
<br />1
<br />LS
<br />$50,000
<br />$50,000
<br />27
<br />Amenities (benches, receptacles, planters, etc.)
<br />1
<br />LS
<br />$185,000
<br />$185,000
<br />28
<br />Landscaping
<br />1
<br />LS
<br />$40,000
<br />$40,000
<br />29
<br />Pedestrian Lights
<br />1 25
<br />EA
<br />1 $4,0001
<br />$100,000
<br />SUBTOTAL:
<br />I
<br />1
<br />1 $495,960
<br />S:\Parks\Parks\Lions Park\2020 Program Development\CC Meeting 2-1-21\Copy of 016969_Estimate_2021-0120 Page 1 of 2
<br />
|