HomeMy WebLinkAboutCost Summary 11-6-2007DISC GOLF COURSE
Cost Estimate Summary
Course Design
Goals and Hole Marking Posts
Hole Number Indicators and Posts for Tees
Trash Receptacles
Concrete for Goals and Sign Installation
Informational Kiosk
Clearing and Grubbing
Parking Lot
Foot Bridge
Total Estimated Cost
Notes:
Parking Lot
Bridge
Culverts
Clearing
On-Going Costs
Portable Toilet
General Maintenance and up Keep
Culvert
The parking lot is roughly estimated to cost $30,000. This estimate was based on the cost estimate developed for the Sysco Outlet A Property which included a six stall parking lot and
a somewhat lengthy two-way driveway lane to the parking lot ($31,300 from January 2006 feasibility report). The cost estimate was also based on the cost estimate for the proposed Hillview
Park parking lot ($28,700 for fourteen stalls accessed directly off of Hillview Road and concrete sidewalk).
Kit: per cut lumber and instructions $500 for 15 to 20 foot span. Labor and equipment not included
9 and 18 hole courses will require a 30' span bridge
Foot bridges will not be ADA compliant
Culverts not being considered as per this scenario due to Watershed Related Issues
Hydrology Calculations & Review $400 per culvert
Hydrologic modeling may be required by the Rice Creek Watershed District $2,700 per culvert
Installation , Restoration, Erosion control, permits $2,700 to $3,350 per culvert
Total Culvert Cost Range: $3,100 to $6,400 per culvert
Clearing and grubbing will be done by volunteers. City crews and equipment will assist. There will be a cost for hauling and disposal.
see notes
see notes
see notes
Unit Price
1400
370
20
280
120
500
170
3000
500
4000
75
6400
per hole
per hole
per unit
per hole
per unit
per hole
per stall
per 20' bridge
per 30' bridge
per culvert
per month
9-Hole Course
Quantity
1
9
9
3
9
1
9
10
2
1
1
3
Est. Cost
1400
3330
180
840
1080
500
1530
30000
1000
4000
43860
$600/year
$XXXX??
19200
12-Hole Course
Quantity
1
12
12
4
12
1
12
10
3
2
5
$1,200/year
$XXXX??
Est. Cost
1400
4440
240
1120
1440
500
2040
30000
1500
42680
32000
15-Hole Course
Quantity
1
15
15
5
15
1
15
12
3
2
5
$1,200/year
$XXXX??
Est. Cost
1400
5550
300
1400
1800
500
2550
36000
1500
51000
32000
11/6/2007
18-Hole Course
Quantity
1
18
18
6
18
1
18
12
4
1
2
5
$1,200/year
$XXXX??
Est. Cost
1400
6660
360
1680
2160
500
3060
36000
2000
4000
57820
32000