|
, Development Cost Schedule
<br /> Mounds View Golf Links & Practice Center • City of Mounds View
<br /> October 4, 1993
<br /> • A . 1 •
<br /> C i D 1 E ' F G
<br /> 1 9 Hole Golf Course
<br /> . F.
<br /> 2 1.0 General
<br /> 3 1 1 Site Preparation & Start-up 1 LS $25,000.001t- $25,000.00
<br /> 4 1 2 Clearing & Grubbing ._ 1 4 AC $1,750.001 $24,500.00_
<br /> 5 1.3i Erosion Control 1 LS $5,000.001...._..... $5,000.._00
<br /> 6 I Sub Total this Part I $54,.500.00
<br /> 7 _ ___
<br /> 8 2 0 -,Excavation, Grading & Shaping
<br /> 9 I 2.1 Topsoil Stripped & Replaced .. 20_,000CY $2.251 $45,000.00 .
<br /> 1 0 2.2 Rough Grading&Shaping 1 35,000'CY ...........$1L?51 _ $43,750.00
<br /> 1 1 2.3 Pond Excavation & Placement 7 500:CY $3 001. ... $22,500.00
<br /> 1 2 i Sub-Total this Part $1 1 1 2 5 0.0 0
<br /> 13 _
<br /> 1 4 3.0 - Drainage
<br /> 1 5 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 $1.0.0.001 $50,000.00
<br /> 18 Sub-Total this Part 1 $75,500.00
<br /> 19
<br /> 2 0 4.0 - Finish Work
<br /> i2 1 4.1!Greens Construction 10 @ 5,500 sq ft each 55,000 SF $3.501 $192,500.00
<br /> 2 2 \- 4 2.Tees Construction 9 © 7,000 sq. ft. each 63,000 SF $0.75 _$47,250.00]
<br /> 2 3 4.3 Bunker Construction 15 © 1,500 sq, ft. each 22,500 SF $1 .25 $28,i25.001
<br /> 2 4 Sub-Total this Part $267,875.00]
<br /> 25
<br /> 1
<br /> 2 6 5.0 - Irrigation . 1
<br /> 2 7 5.1'Water Supply Connections/Improvements 1 LS $2,500.00 $2,50.0.00
<br /> 2 8 5.2 Well 1 LS $25,000.00 $25,000.001
<br /> 2 9 5.31500 GPM Pumping Station 1 LS $35,000.00 $25,000.001
<br /> 3_0 - 5 4,_Pump-House Building (12' x-18') - 1 LS $6 000 00 --- -----$6,000.00 -- _
<br /> 3 1 5.5 Electrical Service & Building Wiring 1 LS $5,000.00 $5,000.00
<br /> 3 2 5.619 Hole Automatic Single Row System 1 LS $55,000.00 $55,000.00
<br /> 3 3 =Sub Total this Part $118,500.001
<br /> 34
<br /> 3 5 6.0 - Finish Work
<br /> 3 6 i 6.1 Seed Bed Preparation 45 AC $1,500..00 $67,500.00
<br /> 3 7 6.2 y FairwaSeeding & mulching35 AC
<br /> - - - _ _$850_00: ...._.$29,750.00
<br /> 3 8 6.3 Rough Seeding/Sprigging . . .AC
<br /> $850.00 $8,500.00
<br /> 3 9 6.4 Green/tee seeding . 112,000 SF $0 10 $11,200.00
<br /> 4 0 6.5 Misc. Sodding s 1 5,000.SY $1.50 $22,500_00
<br /> 41 Sub-Total this Part $139,450.00
<br /> 11)
<br /> 42
<br /> •
<br /> 4 3 7.0 Misc. Construction
<br /> 4 4 7.1.Cart/Service paths 10,000 SF $1 .20 $12,000.00
<br /> 4 5 7.2 Landscape Plantings - 0 LS $0.00 $0.00
<br /> Williams, Gill&Associates•Goff Course Architects page 1
<br />
|