|
.
<br /> - • - • •. • �,.
<br /> Assumes a 4 acre (174,250 s� site similar to Hoover Field Natural Grass Sand Based Field Turf
<br /> Turt Field System
<br /> Construction
<br /> Unit Construction Cost (no fence, landscape or electrical) $3.75/sf $6.35/sf $8.20/sf
<br /> Initial Installation Cost (174,250 s� $654,375 $1,108,075 $1,430,900
<br /> Architectural Fees $98,156 $116,348 $128,781
<br /> Surveying, Testing and Contract Inspect. $49,078 $77,565 $71,545
<br /> :�taff Costs $98,156 $110,808 $114,472
<br /> 10% Contingency on Construction $98,156 $166,211 $214,635
<br /> Tofal CostofConstruciion $997,922 $1,579,007 $1;960,333
<br /> Annual Maintenance
<br /> Mowing (assume 2 Ac per hr/wk) $4,500 $4,500 $0
<br /> Irrigation Repair $1,000 $1,000 $0
<br /> Irrigation Head Replacement $500 $500 $0
<br /> AnnualTurtRepairandStriping $1,500 $1,500 $500
<br /> Overseed � $3000 per application $6,000 $6,000 $0
<br /> Aeration � $1000 per session $4,000 $4,000 $0
<br /> Top Dressing $9,000 $9,000 $0
<br /> Materials $2,000 $2,000 $200
<br /> Water Use � 950 uniVaGyr RM Park field �$2.30/unit $8,740 $0 $0
<br /> Water Use � 1870 uniUaGyr....per Taft Field $0 $17,204 $0
<br /> Fluffing 1 acre / hour ...1 x per year $0 $0 $180
<br /> Estimated Annual Maintenance Cost $37,240 $45,704 $880
<br /> Life Cycle Cost Comparison
<br /> Year t Construction $997,922 $1,579,007 $1,960,333
<br /> Maintenance $37,240 $45,704 $880
<br /> Year 2 previous year plus 4% $38,730 $47,532 $915
<br /> Year 3 previous year plus 4% $40,279 $49,433 $952
<br /> Year 4 previous year plus 4% $41,890 $51,411 $990
<br /> Year 5 previous year plus 4% $43,566 $53,467 $1,029
<br /> Minor Renovation at $0.25 / sf for natural and sand turt only $43,625 $43,625 $0
<br /> Year 6 previous year plus 4% $45,308 $55,606 $1,071
<br /> Year 7 previous year plus 4°k $47,120 $57,830 $1,113
<br /> Year 8 previous year plus 4% $49,005 $60,143 $1,158
<br /> Year 9 previous year plus 4% $50,966 $62,549 $1,204
<br /> Year 10 previous year plus 4% $53,004 $65,051 $1,253
<br /> Field Renovation at $1 per sf. for natural and sand turt only $174,500 $174,500 $980,000
<br /> 10 Year life cycle cost $1,663,154 $2,345,859 $2,950,898
<br /> Annual Water Used (based on 14 yr average use at Hoover).
<br /> Sand Based use is based on 1 year avg. at Taft 2,802,890 3,887,091 0
<br /> �� _ �rr �I�F"'
<br /> Days of Use Per Year (365 less maintenance, less rain) 275 305 360
<br /> Cosf per day of availability based 10 yr life cycle cost $605 $769 $820
<br /> • . � �. • •�-
<br /> Hours / day OK for sustained turt growth with Baseball" 10 10 14
<br /> Annual hours available 2,750 3,050 5,040
<br /> .G!� �.3���_. �t . ���: T « • ����3 .::. `� �' a , , ��a��`°�'
<br /> > . , , a , ����r
<br /> Hours / day OK for sustained turt growth with Soccer'* 5.0 5.0 14
<br /> A � y nnual hours ava q � ' � j 1 1,525 5,040
<br /> V �( l6 ��� QUl � I E- . .�..:..� .�.:�v., �a:w u,TSAeMi� (i1 o- � ,������€?�! tl �� � � ,..::}a�
<br /> * Assumes Synthetic field is lighted for an 8:00 AM to 10 PM availa6iliry
<br /> '* Per PRZ Consutting 1 hour of Socce� is equivilant to 2 hou�s of wea� on turt.. _also noted that the
<br /> synthetic surtace is exempt from Field Use Rating
<br />
|