|
Development Cost Schedule .
<br /> Mounds View Golf Links & Practice Center • City of Mounds View
<br /> October 4, 1993
<br /> III1 A Bi C ! D L j E F 1 G
<br /> 4 6 Sub-Total this Part $12,_000,00
<br /> 4 7 Total Golf Course
<br /> $779..:._075•_0._0.
<br /> 148
<br /> 4.9 8.0 - Practice Range _- -----
<br /> 5 08.1 rading & shaping 20,000 CY
<br /> . _G
<br /> .. . $2,001 $40,000.0.0..
<br /> 5 1 . 8_.2 Turf tee ........_48,000:SF........................... -._......_$0..50.1..._.......... ...__$24,000.00..
<br /> ................................. ..
<br /> 5 2 8.3 All weather tee line 2,400 SF $1.501 _ $3,600.00
<br /> 5 3 8 4 Target greens 1-EA $3,500.00; $3,500.00.
<br /> 5 4 8.5 Target bunkers 8 EA $1,000.001 $8,000.00
<br /> 5 5 _ 8.6 Irrigation _ _ _ 1 LS $25,000.001 $25,000.00
<br /> 5 6 8.7 Finish work & seeding 12AC $2,000.00 $24,000.00
<br /> 5 7 8.81 Decorative fencing (split rail) 0 LF $5.001 ._. $0._00
<br /> 5 8 8.9_Misc. paving 2,500 SF $1.201 $3,000_00.
<br /> 5 9 8.10 Range lighting 0 EA $12,500.00 $0._00
<br /> 6 0 Total Practice Center $131 ,100.00
<br /> 61
<br /> 6 2 9.0 - Structures
<br /> 6 3 9.1i Pro Shop Building 1 200 SF $100.00 C__$120,000.09_,1)
<br /> 6 4 : 9 2:Building Fixtures & Apparatus 1 ,200]SF
<br /> $25.00 $30,000.00
<br /> 1
<br /> Aii 5 9 3 Maintenance 2,000 SF $50.00 $100,000.001
<br /> lip6 ...........................9.4. Ra.nsh.81 .r.......................................... ...... . . .............. .... . ......................................0 $3, 0 _00 $000Total Structures $.250,000.001
<br /> 681
<br /> 6 9 10.0 - Site Work
<br /> 7 0 10 1 1 Water main extension (6") 1 ,000 LF $25.00 $25,000.00,
<br /> 1 7 1 10.2.Sewer extension (8") 1 ,000 LF $35.00 $35,000.00
<br /> 7 2 10.3 Parking (125 cars) class 5 50,000SF $1.00 $50,000.001
<br /> 7 3 10.4i Security Fencing (6' chain link) 2,000 LF $6.50 $13,000.001
<br /> 7 4 10.5 Bridge 0 EA $15,000.00 $0.00
<br /> -7 5 -1-0,6-Board walk (8' wide) 650'LF $100.00 $65,000.00,-
<br /> 7 6 _ 10 6_Site lighting 3 EA $5,000.00 $15,000.00
<br /> 7 7 10.7 Entry monuments 2 EA $3 000.00 $6 000.0.0
<br /> 7 8 10 81 Misc. paving/patio 2,000;SF $1.20 . $2,400.00.
<br /> 7 9 i Total Site Work $211_,_400.00.
<br /> 80
<br /> 8 1 11.0 - Fees
<br /> 8 2 11.1i Environmental/Permitting 1 LS $7,500.00 $7,500.00
<br /> 8 3 i 1 1 2_Mapping/Surveying 1 LS $6,000.00 $6,000.00
<br /> 8 4 11.3;Geotechnical 1 LS $7,500.00: $7,500.00
<br /> 8 5 11.4 Architectural 1 LS $18,750.00 $18,750.00
<br /> 8 6 11.5 Engineering 1 LS $21,140.00 $21,140.00
<br /> 7 Golf course architectural 1 LS $52,880.00 $52,880.00
<br /> 8 Total Fees $1 1 3,7 7 0.0 01
<br /> ! 89 1
<br /> 190
<br /> Williams, Gill&Associates•Golf Course Architects page 2
<br />
|