|
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 B C . D E F G
<br /> 4 6Sub-Total this Part $12 000.00
<br /> 113 Total Golf Course • $779,075.00
<br /> •
<br /> • _
<br /> M8.0 - Practice Range • : •
<br /> 5 0 8.1.Grading& shaping 20,000 CY -$2.001 $40,000.00
<br /> ' 51 8.2 Turf tee 48„900 SF $0.501 $24,000.00
<br /> 52 8.3 All weather tee line 2 400 SF $1.501 $3 600.00
<br /> Ri 8.4Target greens
<br /> 8.5 Tar•et bunkers • 1 EA
<br /> 8 EA $3,500.001 $3,500.00
<br /> $1 000.001 - $8,009.00
<br /> EN . 8.6 Irrigation 1 LS $25,000.001 $25,000.00
<br /> Eli
<br /> 8.7 Finish work & seeding
<br /> 8.8 Decorative fencing (split rail) 12 AC $2,000.001
<br /> 0 LF $5.00! $24.,000.00
<br /> $0.00
<br /> 58 8.9 Misc. paving 2,500 SF $1.201 $3,000.00
<br /> 59 8.10.Range lighting 0 EA $12,500.001 $0.00
<br /> 60 Total Practice Center i $131 100.00
<br /> Ell
<br /> 1.•
<br /> 9.0 - Structures
<br /> ER
<br /> 9.1 Pro Shop Building • - 1,200 SF
<br /> $100.00L $120 000.00
<br /> III 9.2 Building Fixtures & Apparatus 1 ,200 SF $25.001 $30 000.00
<br /> 0 6 5 9.3 Maintenance 2,000 SF . $50.00 $100,000.00
<br /> 66 i 9.4 Rain shelter 0 EA 1 $3 500.001 $0.00
<br /> 67 !Total Structures - $250,000.00
<br /> • •
<br /> . .
<br /> Fii 10.0. - Site Work 1
<br /> 70 1 10.1 Water main extension (6") 1,0001LF 1 $25.00 $25,000.00
<br /> Ell 10.2.Sewer extension (8") 1,0.0011.F . $35.001 $35,000.00
<br /> 10.3 Parking (125 cars) class 5 50 0001SF . $1.00 $50,000.00
<br /> EMI 10.4 Security Fencing (6' chain link) 2 0001LF
<br /> , $6.501 $13,000.00
<br /> 10.5 Bridge
<br /> -10-.6-Board-walk-(8wide)i
<br /> • • • .. .61 .as 0EA $15,000.001 $0.00
<br /> 650i LF -- $100,00 -- $65,000.00
<br /> 3 i EA ..5 000.001
<br /> ,-----
<br /> $15 000.00
<br /> . 10.7 Entry monuments
<br /> Total Site Work . - 220iSF $1.20L $2,400.00
<br /> EA ;
<br /> - $3,000.001
<br /> $6,000.00
<br /> 10.8 Misc. paving/patio 200
<br /> $211 400.00
<br /> 80 •
<br /> 81 11.0 - Fees I
<br /> EU 11.1 Environmental/Permitting 11LS $7,500.00I $7 500.00
<br /> . 11.2.Mapping/Surveying
<br /> Ril
<br /> 1LS $6,000.0011.3 Geotechnical i
<br /> 11LS $6,000.001
<br /> $7,500.001_
<br /> $7 500.00
<br /> 1:11 11.4 Ri 1. Architectural 6/„024,5_4, q 1 i LS $18t 750,001 $18 750.00
<br /> , 154
<br /> Eneering CSZA9 1LS $21,140.001 $21,140.00
<br /> !
<br /> III m 11.6 Golf course architectural
<br /> Total Fees --- 1 i LS $52 880.001
<br /> _ .___ ____ ___ L._ ,_. $52,880.00
<br /> I $113 770.00
<br /> _
<br /> 89 r
<br /> . .
<br /> 90 • ,
<br /> Williams, Gill&Associates•Goff Course Architects page 2
<br />
|