|
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 /> Ilk .
<br /> 1 A B C D E F G
<br /> 1 9 Hole Golf Course
<br /> 2 1.0 - General
<br /> 3 1.1 Site Preparation & Start-up 1 000.00 $25 000.00.
<br /> 4 1.2 Clearing & Grubbing 14 AC $1,750.00 $24,500.00
<br /> 5 1.3 Erosion Control 1 LS $5000.00 $5,000.00
<br /> 6 Sub-Total this Part $5.4 500.00_
<br /> . .._.
<br /> 7 .
<br /> 5 2.0 - Excavation, Grading & Shaping
<br /> 2_1Topsoil-Stripped_&_Re.placed 20,000 CY $2.25 $45,000.00
<br /> 1 0 . 2.2 Rough Grading &Shaping 35,000 CY $1.25 $43,750.00
<br /> 1 1 2.3 Pond Excavation & Placement 7,500 CY $3.00 $22,500.00
<br /> 1 2 Sub-Total this Part . $111 ,250.00
<br /> 13
<br /> 1 4 3.0 - Drainage ,
<br /> 15 3.1 Subsurface drainage 3 000 LF $4.501 $13 500.00
<br /> 1 6 3.2 Small diameter drainage piping 1 ,000 LF $12.001 $12,000.00
<br /> 1 7 3.3 Culvert & Large Diameter Piping 500 LF $100.00........................ $50.0.90.00
<br /> 1 8 Sub-Total this Part $75,500.00
<br /> _
<br /> 19
<br /> 0 2 0 4.0 - Finish Work
<br /> 21 4.1 Greens Construction 10sq. ft each 55,000 SF $3.50 $192,500.00,
<br /> 22 4.2 Tees Construction 9 @ 7,000.§q. ft. each 63,000 SF _$0.7 .j $47,250.00
<br /> 23 4.3 Bunker Construction 15 @ 1,500 sq. ft. each 22,500 SF $1.25 $28,125.00
<br /> 24 Sub-Total this Part _ $267,875.00_,
<br /> 25 '
<br /> 26 5.0 - Irriga ion -t- _
<br /> 2 7 5.1 Water Supply Connections/Improvements 1 LS $2 500.001 $2,500.00
<br /> 2 8 5.2 Well 1:: ,),/(1,71l-.) 1 LS $25,000.001 $25,000.00
<br /> 2 9 5.3 500 GPM Pumping Station tegy 1 LS $35,000.00i $25,000.00
<br /> 1
<br /> 3 0-- - -5T4 Pump House-BUilding-(12' x 18.1 1 LS ... $6,000.001--- ---$6,000.00_, - -
<br /> 31 1 LS $5,000.001 $5,000.00
<br /> 3 2 5.6 9 Hole Automatic Single Row System 1 LS $55,000.001 $55,000.00
<br /> 33 Sub-Total this Part ' $118 500.00
<br /> _
<br /> 34
<br /> 3 5 6.0 - Finish Work
<br /> 36 6.1 Seed Bed Preparation45 AC $1,500.00_ $67,500.00,
<br /> .. _____
<br /> 3 7 6.2 Fairway Seeding & mulching 35 AC $850.00 $29,750.00
<br /> 3 8 . 6.3 Rough Seeding/Sprigging ,f104A0 AC $850.00 $8,500.00
<br /> 3 9 6.4 Green/tee seeding . ....w....vd 11/2 000 SF $0.10_ $11,200.00
<br /> 4 0 6.5 Misc. Sodding 15,000 SY $1.50 $22,500.00
<br /> 41 Sub-Total this Part $139,450.00
<br /> • 4 2
<br /> 4 3 7.0 - Misc. Construction r-
<br /> 4 4 7.1 Cart/Service paths 10,000 SF $1.20........................ $12.009:9..9..
<br /> 45 . 7.2 Landscape Plantings 0 LS $0.00 $0.00
<br /> Williams, Gill&Associates•Goff Course Architects page 1
<br />
|