Laserfiche WebLink
Development Cost Schedule w/ phase 1 cuts and S100,000. phase 2 cuts <br />Mounds View Golf Links & Practice Center • City of Mounds View <br />September 21, 1993 <br />A <br />B C <br />D E <br />F <br />G <br />_ <br />12.000.00 <br />�461 <br />Sub -Total this Part. <br />_S_ <br />5779,075.00 <br />147 <br />Total Golf Course-. <br />4 8 <br />-- - <br />8.0 • Practice_Range ,__ <br />- <br />20,000 fY_ <br />---- - <br />- - <br />- <br />$40,000_00 <br />49 <br />5 0 <br />8.1,Grading &_shaping <br />48,000 SF <br />_-._ _ _.$2.001 <br />$0.501 <br />$24000.00 <br />51 <br />52 <br />Turf tee -____ <br />weather lee line _ <br />2 400 SF <br />1 EA <br />$1.501 <br />$3 600.00 <br />531500.00 <br />53 <br />_ <br />8.4, Targe_t_gre_ens. <br />B EA <br />$1 000.001 <br />$8 000.00 <br />54 <br />_ <br />8.5 Tar et bunkers -_ <br />1 lS <br />$25,000,001 <br />$25 000.00 <br />55 <br />8.6 Irrigation -_ <br />.' <br />12 AC <br />32 000.00, <br />56 <br />8.7' Finish work & seeding _. <br />lit <br />0 <br />_ ,- <br />$5.00I <br />-$24,0$0.0 <br />0.00 <br />57 <br />_-8.8_Decorative <br />fencing Ls rail <br />2 500 SF <br />$1.201 <br />$3 000.00 <br />5 8 <br />8 9 Misc. paving _-_ <br />0-EA_- <br />$72,500_0.01 <br />SO_00. <br />59 <br />8.10.Range lighting__-- _ <br />_ <br />__ <br />$131 100.00 <br />60 <br />Total Practice Center <br />61 <br />62 <br />9.0 <br />•_ Structures -. .._ <br />- _-------_ <br />1�200 SF <br />$100.001 <br />-. _._.� <br />$120,000.00 <br />63 <br />64 <br />9.1 Pro Shop Building - <br />9.2 Building Fixtures 8 A paratus ___ <br />_._- _ - i 200 SF <br />$25.001 <br />$30 000.00 <br />65 <br />-__ <br />9.3 Maintenance <br />2,000SF <br />-_.. $50.00� <br />_$100,000_00 <br />66 <br />9:4 Rain shelter __ -..._ <br />.._-_0 EA <br />$3.500.001 <br />$0.00 <br />167 <br />_ __ <br />Total Structures_' <br />$250.00 0.00 <br />Till <br />6 9 <br />7 <br />' 1o.0 <br />- Site Work ___.__------- <br />10.1 Water main extension (6 )__ <br />1 000 lF <br />$25.00i <br />$25,000.00 <br />71 <br />_ _ <br />_ ____-_�_ <br />10.2,Sewer extension (8') <br />1,000 LF <br />$35.001- <br />$35,000.00 <br />_ <br />10.3 Parking- 125 cars) class 5 _--_ <br />50,000 SF <br />$1.001 <br />$50 000.00 <br />! 73 <br />--. <br />10.4 Security Fencing_(6' chai0link)__ .--.. <br />_ _2�000 IF <br />$6.50!- <br />$13.00 . 00 <br />74 <br />10.5.Bridge <br />o,EA -._ <br />$15,000.00;_ <br />-__$0.00 <br />10.6 Board walk (8' wide <br />lF <br />$100.00! <br />$65,000.00 <br />75 <br />_ ___ _-__-__.-650 <br />- 10_6 Site lighting___ <br />._3 EA <br />$51000.001 $15,000.00 <br />�76 <br />_---_- <br />_________- <br />10.7-Entry monuments <br />_- ._. <br />2 EA <br />_.$3,000.001 <br />$6,000,00 <br />77 <br />10.8 Misc_paving/patio_. -- - <br />$1.20 <br />$2,400.00 <br />78 <br />-- <br />-- <br />5211 400.00 <br />7 9 <br />Total Site Work— __ <br />-- <br />__-.- <br />80 <br />81 <br />11_0 <br />_Fees-.___-_------- <br />1 <br />$7500.00� <br />$7500.00 <br />82 <br />---- <br />11.1_EnvironmentallPermllting__ <br />___..__._ <br />I.�- <br />000.0 <br />S6,_,-0 <br />83 <br />11.2,Mapping/Surveying <br />1,LS <br />..__$6,00000 <br />$7500.001 <br />$7,500.00 <br />84 <br />_ <br />_11.3Geotechnical _ - _- _--__ <br />11.4_Architectural (/"' �,+ _ _ _______.___- <br />f <br />1 LS <br />$18,750.00�- <br />$21,140.00 <br />85 <br />8 6 <br />11.5 Engineering `J•:NJ <br />11.6 Golt course architectural <br />- 1 LS <br />-_. 1 LS <br />$21,140.00! <br />- + <br />$52,880.o0L- <br />$21,140.00 <br />$52,880_00 <br />87 <br />--- <br />- _- _ - ----- <br />---- <br />$113,770.00 <br />88 <br />Total _Fees .-- <br />- <br />_- <br />89 <br />90 <br />Williams, Gill & Assoriates • Golf Course Architects pag' ` <br />