|
REVISED COST AS OF SEPTEMBER 21, 1993
<br />Development Cost Schedule w/ phase 1 cuts and $100,000. phase 2 cuts
<br />Mounds View Golf Links & Practice Center • City of Mounds View
<br />September 21, 1993
<br />A i B C
<br />I D E I
<br />F
<br />G
<br />1
<br />19 Hole Golf Course
<br />1 2
<br />1.0 - General
<br />1.1 Site Preparation & Start-up _ __--
<br />1,2 Clearing & Grubbing_ _._
<br />_ 1 LS
<br />14 AC
<br />$25 000.00
<br />$1,750.001
<br />$25,000.00
<br />3
<br />4
<br />$24.500.00
<br />$5,000.00
<br />$54 500.00
<br />5
<br />_ 1.3,Erosion Control _ 1LS..__ $5,_000.00
<br />Sub -Total this Part
<br />6
<br />2.0 - Excavation, Grading & Shaping
<br />_2.1 Topsoil Stn�'pgd & Replaced _____
<br />20,000 C(
<br />$2.25
<br />$45 000.00
<br />1910
<br />2.2 Rough Grading & Shapny.
<br />35,000 LY
<br />$1.251
<br />$43 750.00
<br />1 1
<br />_ __ 2.31 Pond Excavation & Placement t
<br />7,500 CY __.
<br />_ $3.00
<br />_ _ _ $22,500.00
<br />12
<br />.Sub -Total this Part
<br />$111 250.00
<br />13
<br />1 4
<br />--
<br />3.0 - Drainage
<br />-
<br />1 5
<br />3.1 Subsurface drainage
<br />Moo LF
<br />$4.50
<br />$13 500.00
<br />1 6
<br />3.2 Small diameter drainage piping_. _
<br />1,000 lF
<br />$12.00
<br />_
<br />$12 000.00
<br />1 7
<br />_ 3.3 Culvert & Large Diameter Piping
<br />500 LF_
<br />$100.001
<br />_ _ $50,000.00
<br />1 8
<br />Sub -Total this Part
<br />$75 500.00
<br />2 0
<br />4.0 - Finish Work
<br />21
<br />_ 4. 1. Greens Construction 10 ®5500 sq. ft_each
<br />55,000 SF__
<br />S3.50
<br />$192,500.00
<br />2 2
<br />4.2_Tees Construction 9 @ 7,000 sq ft. each
<br />63,000_SF -
<br />__
<br />$0.75.
<br />S47,250,00
<br />2 31
<br />4.3.Bunker Construction 15 C 1,500 sq. ft. each
<br />Sub -Total this Part
<br />22,500 SF
<br />$1.25,
<br />$28,125.00
<br />$267,875.00
<br />24
<br />25
<br />26
<br />5.0 - Irrigation
<br />5.1. Water Supply Connections/Improvements
<br />1 LS__ •_
<br />$2,500000_
<br />$2,500.00
<br />27
<br />28
<br />__
<br />5.2, Well •;rLc '' c(znv _ _ _
<br />_.- _ _ 1 LS
<br />$25,000,001
<br />525 000.00
<br />2 9
<br />S.3.500 GPM Pumping Station k4S
<br />5.4 Pump House Building (12' x 18') _
<br />1 _LS
<br />1 LS -
<br />$35,000.001
<br />_ 56,000.00
<br />$25,000,00
<br />- $6 000.00
<br />30,
<br />31
<br />_ 5.5.Electrical Service_& Building Wiring__ _
<br />_ 1 LS ._
<br />55,000.00j
<br />S5000.00
<br />32
<br />5.6.9 Hole Automatic Single Raw System
<br />Sub -Total this Part
<br />1 LS
<br />$55,000.00,
<br />I
<br />$55,000.10
<br />5118JSOO.O0V
<br />33
<br />34
<br />3 5
<br />6.0 - Finish Work
<br />6.1 Seed Bed Preparation
<br />45 AC
<br />$1,500.001
<br />$67,500.00
<br />1 36
<br />37
<br />6.2 Fairway Seeding & mulching
<br />35 AC
<br />$850_001
<br />$29 750.00
<br />1 38
<br />6.3.Rough Seeding/Sprigging}O
<br />6.4 Green/tee seeding k pitl
<br />_
<br />.:JoCec AQ ._
<br />112,000 SF
<br />- $850.00 _
<br />$0.10
<br />_ $o,Su'O.uu
<br />$11,200.00
<br />39
<br />40
<br />-_ _ _
<br />_ _ 6.5 Misc.Sodding_
<br />151000 SY ---._
<br />$1.501-_
<br />_
<br />._$22,500.00
<br />41
<br />Sub -Total this Part
<br />1
<br />$139,450.00
<br />42
<br />1 43
<br />7.0 _ Misc.. Construction _
<br />I
<br />44,
<br />7.1 Cart/Service paths
<br />7.2 Landscape Plantings
<br />10,000 SF
<br />0 LS
<br />$1.201
<br />$0.001
<br />$12,000.00
<br />$0.00
<br />451
<br />Williams, Gill & Associates • Golf Course Architects page 1
<br />
|