|
Development Cost Schedule
<br />Mounds View Golf Links & Practice Center • City of Mounds View
<br />October 4, 1993
<br />C----------
<br />1 9 Hnle Golf Course
<br />2 1.0 - General
<br />3 1.1 Site Preparation & Stan -up
<br />p 1.2 Clearing & Grubbing
<br />5 1.3. Erosion Control
<br />6 Sub -Total this Part
<br />7
<br />8 12.0 • Excavation, Grading & Shaping
<br />2.1 Topsoil Stripped & Replaced
<br />1 0 .. 2.2 Rough Grading ,& Shaping
<br />1? 2.3, Pond Excavation & Placement
<br />12 Sub -Total this Part
<br />1 31
<br />1 413.0 - Drainage
<br />1 5 3.1 Subsurface drainage
<br />1 6 3.2 Small diameter drainage piping
<br />171 3.3 Culvert & Large Diameter Piping
<br />18 Sub -Total this Part
<br />191
<br />20'4.0 - Finish Work
<br />p 1 , 4.1 Greens Construction 10 a 5.500 sq. it each
<br />22 4.2 Tees Construction 9 @ 7.000 sq. It. each
<br />23 '1 4.3 Bunker Construction 15 a 1.500 sq. ft. each
<br />24 Sub -Total this Part
<br />25
<br />• 2 6 5.0 Irrigation
<br />275.1 Water Supply Connections/Improvements
<br />2 8 ' 5.2 Well
<br />_2_9 5 3 500 GPM Pumping Station
<br />3 0 5.4 Pump House Building (12' x 18')
<br />31 5.5 Electrical Service & Building Wiring
<br />32 ; 5.6 9 Hole Automatic Single Row System
<br />33, Sub -Total this Part
<br />341
<br />3 5�6.0 - Finish Work
<br />3 61 6,1 Seed Bed Preparation
<br />37 i 6.2 Fairway Seeding & mulching
<br />__3 81 6.3 Rough SeedingtSprigging
<br />39� 6.4 Greenitee seeding
<br />4 0 6.5 Misc. Sodding
<br />4 1 Sub -Total this Part
<br />4 2'
<br />43 7.0 Misc. Construction
<br />44 7.1 Cart/Service paths
<br />4 5: 7.2 Landscape Plantings
<br />Williams. Gill & Associates • Goll Course Architects
<br />D E
<br />i LS
<br />14 AC
<br />1 LS
<br />20,000.CY
<br />35,000-Cy
<br />7,500 Cy
<br />3,000.IF
<br />i.000 LF
<br />500 LF
<br />55.000 5:
<br />63.000 9:
<br />22.500 SF
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />1 LS
<br />F
<br />$25,000.00;
<br />$1.750.001_
<br />$Ltp,.uu�.up1
<br />_ $24,500.001
<br />$5,000.001
<br />S5,000.00
<br />--554,500_00,
<br />$2.25;
<br />545,000.00
<br />$1.251
<br />S43,750.00
<br />$3.001
<br />$22.500.00
<br />_51.11,250.00
<br />S4.50,_ SI3,500.001
<br />$1Y,00! 512,000.001
<br />$100.001 $50.000.001
<br />$75,,50.0.001
<br />$3.50. $192,500.001
<br />$0.75, $47.250.00
<br />S1.25 S28,125.00;
<br />S267,875.00'
<br />S2,500.00.
<br />S25.000.00.
<br />S35.000.00
<br />$6,000.00.
<br />S5.000.00;
<br />S55.000.00.
<br />$2,500.00
<br />S25,000.00�
<br />S25,000.00
<br />S6,000.00
<br />S5,000.00i
<br />S55,000.001
<br />$118,500.0.01
<br />45 AC
<br />S1,500.001
<br />S67,500.001
<br />35 AC
<br />S850.00,
<br />S29,750.001
<br />10 AC
<br />S850.00
<br />$0.1.0:
<br />S8,500.001
<br />S11,,200.001
<br />112.000 SF
<br />15,000 Sy
<br />51.50;
<br />$22,500.00
<br />5139,450.001
<br />10,000 SF
<br />$1.20
<br />$12,000.001
<br />0 LS
<br />-
<br />SO.o .
<br />page 1
<br />
|