|
Development Cost Schedule
<br />Mounds View Golf Links & Practice Center • City of Mounds View
<br />October 4. 1993
<br />A
<br />8 C
<br />0 E
<br />F
<br />G
<br />46:
<br />Sub -Total this Part
<br />S12,000.001
<br />47:
<br />Total Golf Course
<br />S779,075.00
<br />48
<br />-4 9 ; 8.0
<br />Practice Range
<br />5 01
<br />8.1 Grading & shaping
<br />20,000 CY
<br />$2.001
<br />540,000.00
<br />511
<br />8.2 Turf tee _
<br />48,000-6F,
<br />- $0.501
<br />$24,000.00
<br />5 21
<br />8.3.All weather tee fine
<br />2,400.SF
<br />_ $1.50,
<br />$3,600.00
<br />5 31
<br />8.4 Target greens
<br />1 EA
<br />$3,500.00
<br />$3,500.00
<br />5 4
<br />8.5 Target bunkers
<br />8.EA
<br />$8,000_001
<br />5 5
<br />8.6 Irrigation
<br />1 LS
<br />.-$1,000.00,.
<br />$25,000.00'
<br />_ _
<br />525,000.00tl
<br />5 6
<br />8.7Finish work & seeding
<br />.
<br />_
<br />12 AC
<br />_
<br />$2,000.00
<br />$24.000.00 1
<br />5 7
<br />8.8.Decorative fencing (split rail)
<br />0 LF
<br />_ $5.00,
<br />_ _ $0.001
<br />58
<br />8.9.Misc. paving
<br />2,500 SF
<br />- S1.20:
<br />$3,000.001
<br />5 9
<br />8.10 Range lighting
<br />0 FA
<br />S12,500.00
<br />$0.001
<br />60
<br />Total Practice Center
<br />S131, 100.061
<br />61,
<br />6 29.0
<br />- Structures
<br />6 3
<br />9.1 Pro Shop Building
<br />1,200-SF
<br />._ $100.00.
<br />_, $120,000.00
<br />64'
<br />9.2 Building Fixtures & Apparatus
<br />1.200.T
<br />S25.00:
<br />S30,000.00;
<br />55
<br />9.3 Maintenance
<br />2.000 SF
<br />$50.00
<br />S100,000.00
<br />6
<br />9.4 Rain shelter
<br />0 EA
<br />S3,500.00
<br />$0.00
<br />67
<br />Total Structures
<br />S250,000.00:
<br />68
<br />6 9 10.0
<br />- Site Work
<br />7 0.
<br />10.1 Water main extension (6')
<br />1,000 IF
<br />S25.00,
<br />S25,000.00'
<br />7 1.
<br />10.2 Sewer extension (e')
<br />1,000 LF
<br />S35.00
<br />$35,000.00:
<br />7 2.
<br />10.3 Parking (125, cars) class 5
<br />50,000 SF
<br />S1.00:
<br />S50,000.00:
<br />7 3
<br />10.4 Security Fencing (6' chain link)
<br />2,000 tF
<br />S6.50.
<br />$13,000.00,
<br />7 4
<br />10.5 Bridge
<br />0 EA
<br />$15,000.00
<br />$0.00:
<br />7 5
<br />10.6 Board walk (8' wide)
<br />650 IF
<br />$100.00.
<br />$65.000.00
<br />76
<br />10.6 Site lighting
<br />3.EA
<br />$5,000.00.
<br />$15,000.00�'
<br />7 7
<br />10.7 Entry monuments
<br />2 EA
<br />$3.000.00',
<br />$6.000.00
<br />7 8
<br />10.8 Misc. paving/patio
<br />2.000 SF
<br />51.20:
<br />$2,400.00,
<br />79
<br />Total Site Work
<br />$211,400.00;
<br />80
<br />81 11.0
<br />- Fees
<br />6 2
<br />11.1 Environmental/Permitting
<br />1 LS
<br />$7,500.00.
<br />$7,500.00
<br />8 3
<br />11.2 Mapping/Surveying
<br />1 LS
<br />$6,000.00'
<br />$6,000.00,
<br />84
<br />11.3 Geolechnical
<br />1 LS
<br />$7,500.00
<br />$7,500.00.
<br />8 5.
<br />11.4 Architectural
<br />1 LS
<br />S18,750.00
<br />$18.750.00
<br />8 6
<br />11.5 Engineering
<br />1 LS
<br />$21.140.00.
<br />$21,140.00
<br />7
<br />11.6 Golf course architectural
<br />1 LS
<br />S52,880.00
<br />$52.880.00
<br />68'
<br />Total Fees
<br />$113,773.00'
<br />89
<br />90
<br />Williams. Gill S Associates • Golf Course Architects
<br />page
<br />
|