Sparrows Point CC Master Plan

1. McDonald Design Group, Inc. LS Lump Sum DATE: 9/26/2018
McDonald & Sons, Inc. LF Linear Feet REVISED:
P.O. Box 206 Jessup, MD 20794 EA Each
410-799-7740 fax: 410-799-5840 AL Allowance
www.mcdonaldgolfinc.com SF Square Feet
EA Each
CY Cubic Yards
TN Tons
Redevelopment Plan Cost Projection for:
Sparrows Point Country Club
919 Wise Avenue Baltimore, Maryland 21222
OPTION A: OPTION B: OPTION C:
18-Hole Championship Course, 9-Hole 18-Hole Championship Course, 5-Hole 18-Hole Championship Course, New DR
Sparrows Course, New DR Facility, New Sparrows Course, New DR Facility, Facility, New Putt. Grn, New Short Game
Chip/Putt. Grn & Short Game Facility, New Putt. Grn, New Pro Shop/Cart Barn Facility, New Pro Shop/Cart Barn Building,
New Cart Barn Building, Expanded Parking Building, New Maint. Facility, New Maint. Facility, 4 New Tennis Courts
Lot, New Maint. Facility, 0 Tennis Courts 0 Tennis Courts
1 SITE PREPARATION Unit Cost Units Quantity Cost Quantity Cost Quantity Cost
a Tree Removal $1.00 AL 50,000 50,000.00$ 30,000 30,000.00$ 25,000 25,000.00$
b Sediment Control/Environmental Remediation $1.00 AL 60,000 60,000.00$ 50,000 50,000.00$ 30,000 30,000.00$
c Rototill Existing Sod into Topsoil (2 directions) $1,100.00 AC 45.0 49,500.00$ 23.5 25,850.00$ 23.0 25,300.00$
2 GOLF COURSE CONSTRUCTION
a McDonald Field Design Fee $1.00 LS 22,500 22,500.00$ 16,000 16,000.00$ 11,000 11,000.00$
b New Tee Construction $15,000.00 EA 28 420,000.00$ 19 285,000.00$ 12 180,000.00$
c New Bunker Construction $12,000.00 EA 23 276,000.00$ 7 84,000.00$ 5 60,000.00$
d New Green Construction $60,000.00 EA 7 420,000.00$ 3 180,000.00$ 2 120,000.00$
e New Fairway Construction $25,000.00 EA 9 225,000.00$ 3 75,000.00$ 3 75,000.00$
f Additional Site Drainage $1.00 AL 30,000 30,000.00$ 15,000 15,000.00$ 10,000 10,000.00$
3 PRACTICE FACILITY CONSTRUCTION
a New Practice Putting Green $1.00 AL 75,000 75,000.00$ 65,000 65,000.00$ 80,000 80,000.00$
b New Driving Range Tee $1.00 AL 145,000 145,000.00$ 150,000 150,000.00$ 150,000 150,000.00$
c New Synthetic Teeline $1.00 AL 30,000 30,000.00$ 20,000 20,000.00$ 20,000 20,000.00$
d New Practice Bunker Construction $12,000.00 EA 2 24,000.00$ 0 -$ 2 24,000.00$
e Driving Range Floor Additional Site Drainage $1.00 AL 15,000 15,000.00$ 15,000 15,000.00$ 15,000 15,000.00$
f Driving Range Floor Grading & Grassing $1.00 AL 200,000 200,000.00$ 200,000 200,000.00$ 200,000 200,000.00$
g Short Game Practice Area Construction $1.00 AL 20,000 20,000.00$ 0 -$ 90,000 90,000.00$
h Safety Netting Allowance $1.00 AL 100,000 100,000.00$ 100,000 100,000.00$ 100,000 100,000.00$
i Indoor Practice Building Construction $1.00 AL 60,000 60,000.00$ 100,000 100,000.00$ 100,000 100,000.00$
4 CART PATHS
a Remove Existing Asphalt Path $0.60 SF 86,000 51,600.00$ 72,000 43,200.00$ 65,000 39,000.00$
b New 8' Wide Asphalt Path $3.50 SF 98,000 343,000.00$ 52,000 182,000.00$ 28,500 99,750.00$
c New 12' Wide Asphalt path $4.00 SF 18,500 74,000.00$ 9,000 36,000.00$ 9,000 36,000.00$
d Asphalt Curbing Allowance $15.00 LF 2,750 41,250.00$ 1,250 18,750.00$ 750 11,250.00$
e Backfill & Grass Cart Paths $1.25 LF 13,800 17,250.00$ 7,300 9,125.00$ 4,800 6,000.00$
5 IRRIGATION
a Irrigation: Pump Station Allowance $200,000.00 EA 1 $200,000.00 1 $200,000.00 1 $200,000.00
b Irrigation Improvements Allowance $1.00 AL 1,600,000 1,600,000.00$ 1,300,000 1,300,000.00$ 1,100,000 8.00$
6 MISCELLANEOUS
a Landscaping/Tree Planting Allowance $1.00 AL 40,000 40,000.00$ 25,000 25,000.00$ 15,000 15,000.00$
SUBTOTAL: 4,589,100.00$ 3,224,925.00$ 1,722,308.00$
Design, Engineering, and Permitting: 125,000.00$ 115,000.00$ 100,000.00$
Demo. Existing Cart Barn/Pro Shop & Maint. Building
New Cart Barn/Pro Shop Construction
New Maintenance Facility Construction
Expanded Parking Lot Construction
New Tennis Court Construction
ESTIMATED PROJECT TOTAL COST: 4,714,100.00$ 3,339,925.00$ 1,822,308.00$
NOTE: Cost projection is an estimate and is intended for the Club's planning purposes only.
12/6/201811:32 AM