Laserfiche WebLink
Labor <br />qty men hours Total hours Estimated @ $20/hour <br />Drill holes 2 3 6 120.00$ Volunteer <br />Install polehole 4 4 16 320.00$ Volunteer <br />Trim and Prune 8 16 128 2,560.00$ Volunteer <br />Finish Cement 4 8 32 640.00$ Volunteer <br />Erosion control 4 16 64 1,280.00$ Volunteer <br />Level tee pads 2 5 10 200.00$ Volunteer <br />Set tee signs 2 3 6 120.00$ Volunteer <br />262 5,240.00$ <br />Cost Hours Actual cost <br />Equipment <br />Bobcat w/ Operator 50.00$ 36 1,800.00$ City owned <br />Auger 110.00$ 6 660.00$ City owned <br />shovels -$ 32 -$ <br />picks -$ 16 -$ <br />rakes -$ 24 -$ <br />trimmers -$ 24 -$ <br />Chain Saw -$ 24 -$ <br />2,460.00$ <br />Fairway Supplies qty <br />Class V rock - ton prices fairway 18 7.00$ 126.00$ <br />Tree wrap fairway 3 140.00$ 420.00$ <br />546.00$ <br />Target Supplies qty $ <br />Baskets - 18-chain* target 9 275.00$ 2,475.00$ <br />Cement target 27 5.00$ 135.00$ <br />Re-bar target 45 1.50$ 67.50$ <br />Security Measures target 9 25.00$ 225.00$ <br />Direction arrows target 9 3.00$ 27.00$ <br />Gas misc 5 3.00$ 15.00$ <br />Welding (Contracted) target 18 10.00$ 180.00$ City owned <br />3,124.50$ <br />Tee Supplies qty $ <br />Tee sign tee 10 80.00$ 800.00$ <br />Tee design tee 9 50.00$ 450.00$ <br />Kiosk at start of course tee 1 250.00$ 250.00$ <br />Class V base tee 9 7.00$ 63.00$ <br />Lettering & Caulking tee 1 8.00$ 8.00$ <br />Hole numbers tee 9 4.00$ 36.00$ <br />Cement tee 9 56.25 506.25$ <br />Reinforcement mesh tee 9 5.20$ 46.80$ <br />Concrete forms tee 9 52.00$ 468.00$ <br />2,628.05$ <br />Estimated Install Costs 13,998.55$ <br />Estimated Design Cost 1,175.00$ <br />Total Estimated Cost 15,173.55$ <br />*The estimate uses an 18-chain target for its prices. To upgrade to a 24-chain target (which is what is <br />currently in the park) add $100 per target <br />Estimate for Silver View Park disc golf course install Dec 2013 <br />Capable of <br />savings by <br />using: