SlideShare a Scribd company logo
1 of 20
Download to read offline
55	Fair	Drive,	Costa	Mesa,	CA	92626		•		vanguard.edu	 Facilities	Operations	
Artificial	Turf	Executive	Summary	
Office	of	Facilities	Operations	
August	2016	
	
Background:	
California	is	currently	in	its	fifth	year	of	drought.		Surface	water	flows	are	greatly	reduced	during	a	drought,	which	is	
detrimental	to	the	water	supplies	that	are	used	for	agriculture,	municipal,	and	recreational	purposes.		Droughts	are	a	bigger	
problem	to	Southern	California	because	a	good	majority	of	its	water	is	imported.		In	the	midst	of	these	drought	conditions,	
California	water	districts	were	pushed	to	impose	water	restrictions	and	price	hikes	on	their	respective	residents.		The	Mesa	
Water	District,	which	serves	Vanguard	University	does	not	import	any	of	its	water	because	it	pumps	some	of	its	water	from	
an	underground	basin	and	gets	the	rest	from	the	county’s	water	basin.		Though	it	does	not	import	any	of	its	water,	the	
State	Water	Resources	Control	Board	mandated	that	the	Mesa	Water	District	reduce	its	potable	water	usage	by	20%.		In	
order	to	do	this,	the	Mesa	Water	District	imposed	water	usage	restrictions	and	even	had	mandatory	irrigation	meter	shut-
offs	for	months	at	a	time	(see	Appendix	1.1	for	an	example	of	an	irrigation	meter	shut-off	notice	from	the	Mesa	Water	
District).		Restrictions	by	the	Mesa	Water	District	only	allowed	Vanguard	University	to	water	their	ball	fields	according	to	
the	following	schedule	(see	Appendix	1.2	for	an	example	of	an	irrigation	schedule	from	the	Mesa	Water	District):	
Year-Round	Designated	Watering	Day	Schedule	
Months	
Maximum	Number	of		
Irrigation	Days	Per	Week	
Designated	Water	Days	
(by	month)	
February	–	April	 2	Days	 Tuesday/Saturday	
May	–	September	 3	Days	 Tues/Thurs/Sat	
October	–	November	 2	Days	 Tuesday/Saturday	
December	–	January	 1	Day	 Saturday	
The	fields	were	put	in	a	vulnerable	position	as	a	result	of	the	irrigation	meter	shut-offs	and	reduced	watering	with	the	
above	schedule	for	only	10	minutes	per	station.		Naturally,	grass	begins	to	go	dormant	after	enduring	two	to	three	weeks	of	
decreased	watering	and	drought	conditions,	then	it	begins	to	turn	brown	after	four	to	six	weeks.		At	this	point	the	grass	is	
still	recoverable,	however	the	roots	begin	to	die	with	extended	periods	of	hot,	dry	weather	after	the	grass	browns.		From	
then	on	the	soil	contracts	and	begins	to	crack,	which	puts	players	at	risk	of	numerous	types	of	injuries	and	disturbs	play.		
Cracked	and	uneven	play	surfaces	not	only	result	in	severe	muscle	sprains	and	strains,	but	they	can	also	further	endanger	
players	by	making	it	difficult	to	predict	the	trajectory	of	the	ball.	
The	Vanguard	University	Athletics	Department,	including	the	baseball	and	softball	coaches,	states	that	the	fields	are	in	
poor	condition	(see	Appendices	1.3-1.5	for	a	pictures	of	the	uneven	play	surface	on	the	Vanguard	University	softball	fields).		
The	coaches	reported	that	there	have	been	very	large,	hazardous	cracks	in	the	dirt	and	grass	of	both	fields.		Some	cracks	
were	several	feet	long	and	wide	enough	to	trap	a	player’s	foot.		This	problem	is	especially	rampant	on	the	softball	field	(see	
Appendix	1.6	for	a	picture	of	the	remnants	of	one	of	the	larger	cracks).		These	conditions	began	to	appear	in	July	of	last	year	
when	the	water	was	shut	off	for	a	month.		Poor	conditions	have	forced	the	ball	teams	to	practice	on	other	fields	and	open	
grass	areas	that	are	not	meant	for	sport	in	an	effort	to	protect	their	fields	for	games.		Doing	so	reduces	the	amount	of	time	
and	the	quality	of	practice	that	the	teams	receive.	
Just	as	of	recently,	the	very	water	restrictions	that	put	the	fields	in	such	a	poor	condition	have	been	lifted.		Vanguard	
University	can	once	again	water	its	fields	as	much	as	is	necessary	to	repair	and	keep	them	healthy.		Even	with	the	positive	
news,	however,	Vanguard	University	must	still	prepare	for	the	future.		The	lift	in	restrictions	will	most	likely	be	temporary,
55	Fair	Drive,	Costa	Mesa,	CA	92626		•		vanguard.edu	 Facilities	Operations	
Artificial	Turf	Executive	Summary	
Office	of	Facilities	Operations	
August	2016	
	
as	 the	 aquifers	 have	 already	 been	 drawn	 from	 at	 faster	 rates	 than	 they	 can	 recharge.	 	 In	 light	 of	 the	 threats	 of	 the	
unfavorable	playing	conditions	caused	by	the	current	drought	and	water	restrictions,	Vanguard	University	should	consider	
an	 alternative	 approach	 to	 ensure	 its	 athletic	 programs	 remain	 on	 the	 competitive	 edge.	 	 Artificial	 turf	 technology	 is	
improving	and	an	astonishing	rate	and	is	becoming	very	popular	at	all	levels	of	competition	across	the	nation.		Because	of	
its	proven	effectiveness	in	arid	climates,	artificial	turf	was	chosen	as	the	alternative	solution	for	this	study.		This	study	has	
been	done	to	determine	if	artificial	turf	on	the	ball	fields	would	be	a	sustainable	and	economically	sound	solution	to	this	
problem.	
Discussion:	
SWOT	(Strengths,	Weaknesses,	Opportunities,	Threats)	analyses	have	been	executed	for	both	natural	grass	and	artificial	
turf;	therefore,	this	discussion	will	be	broken	into	four	parts	(see	Appendices	1.7a-c	for	the	SWOT	analyses	of	natural	grass	
versus	artificial	turf).		
• Strengths	
o Natural	Grass	
§ Natural	grass	has	a	unique	biodiversity	that	breaks	down	pesticides	and	other	harmful	organic	
chemicals,	which	benefits	both	the	environment	and	the	athletes.	
§ Biodiversity	helps	fertilize	the	grass	and	assure	that	the	ground	is	porous	in	order	to	facilitate	
groundwater	recharge.	
§ Natural	 grass	 is	 a	 carbon	 sink,	 which	 can	 work	 to	 improve	 air	 quality	 and	 result	 in	 cooler	
temperatures	on	the	field.	
§ Natural	grass	has	the	ability	to	repair	itself	if	properly	taken	care	of.	
§ Natural	grass	costs	less	to	remove	at	the	end	of	its	life.	
§ Natural	grass	gives	players	the	right	amount	of	traction.		When	players	collide	the	grass	will	give	
way	and	fewer	injuries	could	result.	
§ Ball	response	and	field	response	during	play	are	best	on	a	well-kept	natural	grass	field.	
o Artificial	Turf	
§ Turf	 provides	 a	 play	 surface	 that	 is	 usable	 year-round	 and	 requires	 no	 water	 (other	 than	 the	
water	required	for	an	occasional	decontamination).	
§ The	increased	playtime	means	that	athletes	can	practice	longer,	and	with	no	downtime	required	
after	yearly	seeding	or	re-sodding.	
§ There	are	lower	maintenance	costs	associated	with	turf	because	there	is	no	longer	a	need	to	
frequently	perform	tasks	such	as	mowing,	fertilizing,	and	seeding.	
§ Turf	is	more	durable	than	natural	grass	and	stands	up	longer	against	continual	cleat	use.	
§ There	are	no	pesticides,	herbicides,	or	lawnmower	exhaust	pollution	associated	with	turf.	
§ Dust	stabilization	is	better	with	turf	because	there	are	no	dry,	exposed	dirt	patches.	
§ There	 is	 a	 lower	 average	 cost	 per	 hour	 of	 use	 because	 of	 the	 increased	 play	 time	 and	
opportunities	for	revenue.	
§ There	 are	 no	 elevated	 environmental,	 health,	 or	 safety	 risks	 involved	 with	 turf	 according	 to	
studies	by	multiple	credible	organizations.
55	Fair	Drive,	Costa	Mesa,	CA	92626		•		vanguard.edu	 Facilities	Operations	
Artificial	Turf	Executive	Summary	
Office	of	Facilities	Operations	
August	2016	
	
• Weaknesses	
o Natural	Grass	
§ The	main	weakness	with	natural	grass	is	that	it	is	difficult	to	maintain	and	keep	up	to	standards,	
especially	in	drought	conditions.	
§ In	order	to	keep	a	natural	grass	field	in	good	shape,	one	must	make	sure	the	field	is	designed	and	
constructed	properly,	maintained	by	qualified	personnel,	and	assure	that	the	use	of	the	grass	is	
limited	and	controlled.	
§ Proper	care	of	natural	grass	is	time	consuming	and	costly,	but	it	will	all	go	to	waste	when	the	
grass	improperly	watered.	
§ Natural	grass	is	also	very	sensitive	to	inclement	weather,	which	will	result	in	practice	and	game	
cancellations.	
§ One	sustained	rainfall,	especially	after	a	long	dry	period,	can	close	a	field	down	for	several	days.	
o Artificial	Turf	
§ Turf	is	expensive	to	install	and	dispose	of	after	its	lifespan.	
§ Another	concern	with	turf	is	the	heat	island	effect	that	it	creates.	
§ Artificial	turf	absorbs	heat	and	can	result	in	surface	temperatures	being	much	higher	than	the	
surrounding	air	temperatures.	
§ Despite	 all	 the	 studies	 disproving	 any	 significant	 risk,	 there	 is	 still	 a	 potential	 of	 exposure	 to	
harmful	substances	and	chemicals	like	lead,	zinc,	arsenic,	or	chromium.	
§ Though	highly	unlikely,	this	could	possible	create	a	hazard	for	asthmatics	or	create	toxic	run-off.	
§ Turf	gives	a	lot	of	traction,	however	that	increases	the	chances	of	certain	types	of	injuries.		Turf	is	
not	as	forgiving	as	natural	grass	and	will	resist	the	movements	of	the	players,	which	could	injure	
their	joints.	
§ Turf	also	heightens	the	chance	of	abrasion	injuries,	also	known	as	“turf	burn.”	
§ Bacterial	infections	could	arise	due	to	the	synthetic	nature	of	turf,	as	it	lacks	the	biodiversity	that	
breaks	down	chemicals	and	harmful	organic	chemicals.	
§ The	synthetic	fibers	don’t	dissipate	noise	or	light	very	well,	which	could	increase	noise	and	glare.	
• Opportunities	
o Natural	Grass	
§ Due	 to	 the	 nature	 of	 the	 current	 drought,	 water	 restrictions	 have	 placed	 heavy	 strain	 on	 the	
current	natural	grass	fields.		There	are	no	opportunities	at	the	time.	
o Artificial	Turf	
§ Turf	allows	for	more	hours	of	usage	and	increases	the	playability	of	the	ball	fields.	
§ This	 allows	 Vanguard	 University	 athletics	 to	 get	 more	 hours	 of	 quality	 practice	 and	 allows	
athletes	and	coaches	to	maintain	regimented	schedules.	
§ Artificial	turf	creates	more	opportunities	for	revenue	because	well-kept	turf	fields	can	be	rent	
out	to	outside	entities	for	events	and	tournaments.	
§ Renting	out	the	fields	offsets	the	steep	initial	cost	of	the	turf,	and	can	even	eventually	lead	to	
profits	that	can	be	used	to	make	other	improvements	around	campus.	
• Threats	
o Natural	Grass	
§ Water	restrictions	cut	the	amount	of	water	that	can	be	used	for	the	ball	fields,	which	results	in	
an	inferior	play	surface.		This	jeopardizes	the	quality	of	play	and	the	safety	of	the	players.
55	Fair	Drive,	Costa	Mesa,	CA	92626		•		vanguard.edu	 Facilities	Operations	
Artificial	Turf	Executive	Summary	
Office	of	Facilities	Operations	
August	2016	
	
o Artificial	Turf	
§ Both	the	high	initial	investment	required	and	steep	disposal	costs	could	threaten	the	feasibility	of	
installing	artificial	turf	on	Vanguard	University’s	ball	fields.	
§ Any	vandalism	or	damages	done	to	the	fields	will	be	costly	to	repair.	
Recommendation:	
After	assessing	both	options,	the	strengths	and	opportunities	associated	with	artificial	turf	make	it	the	superior	choice.		
Though	artificial	turf	costs	a	lot	initially	(see	Appendix	1.8	for	a	rough	quote	from	Boone	Action	Turf),	its	many	benefits	
quickly	begin	to	lower	the	net	cost	with	the	chance	of	possibly	making	a	profit.		The	maintenance	and	labor	required	to	
upkeep	the	turf	field	after	the	initial	installation	are	minimal	and	will	save	Vanguard	University	both	time	and	money	(see	
Appendix	1.9	for	the	Cost	Analysis	of	Artificial	Turf	vs.	Natural	Grass	on	the	Vanguard	University	baseball	field).		The	money	
saved	could	be	put	towards	making	other	improvements	around	campus.	
The	ball	teams	may	not	favor	artificial	turf,	however	it	is	the	smart	choice	in	light	of	the	current	state	of	the	Southern	
California	climate.		Natural	grass	may	have	the	best	ball	response;	however	trying	to	maintain	a	quality	natural	grass	field	in	
the	 midst	 of	 a	 drought	 is	 counterintuitive.	 	 Currently	 on	 the	 Vanguard	 University	 fields,	 natural	 grass	 has	 a	 hard	 time	
remaining	consistent,	let	alone	responsive.		There	are	many	configurations	possible	when	artificially	turfing	a	ball	field,	but	
turfing	the	entire	field	would	be	the	best	option	for	Vanguard	University.		The	water	restrictions	may	be	lifted	for	the	time	
being,	however	they	will	most	likely	return	soon.		Not	only	would	this	be	smart	preparation	for	future	drought	conditions,	
but	this	would	also	prevent	Vanguard	University	from	having	to	pay	for	the	different	types	of	maintenance	required	by	the	
two	playing	surfaces	simultaneously.			
As	 stated,	 artificial	 turf’s	 initial	 cost	 of	 $750,000	 is	 much	 higher	 than	 the	 $350,000	 it	 costs	 to	 lay	 down	 natural	 grass.		
Comparing	the	two,	however,	the	steep	initial	cost	of	artificial	turf	is	almost	all	that	Vanguard	University	will	pay	over	a	10-
year	period.		The	initial	$350,000	required	for	natural	grass	skyrockets	to	over	$1.3	million	over	the	same	10-year	period.		
Caring	for	an	artificial	turf	field	requires	much	less	equipment	and	labor,	whereas	natural	grass	requires	many	different	
materials	and	types	of	labor.	
In	addition	to	lower	overall	costs,	artificial	turf	also	permits	more	hours	of	usage	because	it	does	not	require	downtime	
after	the	maintenance	tasks,	such	as	reseeding	or	re-sodding,	that	would	be	associated	with	natural	grass.		Artificial	turf	
also	remains	playable	during	inclement	weather	and	will	result	in	fewer	cancellations.		More	playtime	and	a	smaller	overall	
cost	result	in	artificial	turf	having	a	much	lower	cost	per	hour	of	use	(see	Appendices	1.10a-c	for	an	example	of	a	“cost	per	
hour	of	use”	breakdown	done	by	FieldTurf).		Using	FieldTurf’s	hours	of	usage	estimates,	natural	grass	would	cost	Vanguard	
University	approximately	$71.84	per	hour	and	artificial	turf	would	only	cost	$18.32	per	hour.		On	top	of	that,	the	net	cost	of	
artificial	turf	can	be	reduced	because	of	the	possibility	of	renting	the	fields	out	to	external	parties	for	tournaments	and	
events.	
• Artificial	turf	outperforms	natural	grass	in	almost	every	category:	
o The	overall	cost	over	a	10-year	period	is	much	less	
o The	cost	per	hour	of	use	is	much	less	
o There	are	more	hours	available	for	the	Vanguard	University	Athletics	Department	to	practice
55	Fair	Drive,	Costa	Mesa,	CA	92626		•		vanguard.edu	 Facilities	Operations	
Artificial	Turf	Executive	Summary	
Office	of	Facilities	Operations	
August	2016	
	
o The	play	surface	is	always	consistent	and	will	remain	playable	even	in	the	midst	of	inclement	weather	
o Renting	out	the	fields	out	to	external	parties	will	reduce	the	net	cost	with	the	chance	of	possible	profits	
As	 aforementioned,	 there	 is	 a	 possibility	 to	 make	 a	 profit	 from	 installing	 turf	 on	 Vanguard	 University’s	 ball	 fields	 (see	
Appendix	 1.11	 for	 the	 maximum	 revenue	 projection	 spreadsheet	 for	 an	 artificially	 turfed	 baseball	 field).	 	 Currently,	
Vanguard	University	baseball	generates	$2,500	to	$3,000	in	revenue	per	weekend	tournament	and	$1,000	per	month	for	
renting	out	the	pitcher’s	mound.		Artificial	turf	allows	for	more	hours	of	play,	which	naturally	brings	more	opportunities	for	
revenue.		At	maximum,	Vanguard	University	can	host	52	weekend	tournaments	with	artificial	turf	while	still	renting	out	the	
pitcher’s	mound.		If	you	multiply	that	out	over	the	course	of	10	years,	a	revenue	of	$1.68	million	could	be	made.		Not	only	
would	 this	 would	 pay	 for	 the	 turfing	 of	 the	 field	 and	 all	 of	 its	 maintenance	fees,	but	 it	 would	 also	 result	 in	 a	profit	of	
$874,089.90	that	could	be	used	to	make	other	improvements	around	the	Vanguard	University	campus.	
Appendices:	
1.1 -	Example	of	an	irrigation	meter	shut-off	notice	from	the	Mesa	Water	District	
1.2 -	Example	of	an	irrigation	schedule	from	the	Mesa	Water	District	
1.3 -	Picture	of	the	uneven	playing	surface	on	the	Vanguard	University	softball	field	
1.4 -	Picture	of	the	uneven	playing	surface	on	the	Vanguard	University	softball	field	
1.5 -	Close	up	of	the	uneven	playing	surface	on	the	Vanguard	University	softball	field	
1.6 -	Picture	of	the	remnants	of	a	large,	hazardous	crack	on	the	Vanguard	University	softball	field	
1.7 (a-c)	-	SWOT	matrices	for	natural	grass	vs.	artificial	turf	
1.8 -	Rough	quote	to	artificially	turf	the	baseball	field	from	Boone	Action	Turf	
1.9 -	Cost	analysis/Rough	order	of	magnitude	of	natural	grass	vs.	artificial	turf	on	the	Vanguard	University	baseball	field	
1.10(a-c)	-	Example	of	a	“cost	per	hour	of	use”	breakdown	done	by	FieldTurf	
1.11	-	Maximum	revenue	projection	spreadsheet	for	an	artificially	turfed	baseball	field	at	Vanguard	University
Appendix 1.1
Appendix 1.2
Grant	Wong	
	
Natural	Grass	vs.	Artificial	Turf	
Natural	Grass	
Strengths	
• Better	air	quality	
• No	heat	island	effect	
• Better	groundwater	recharge	
• Improved	biodiversity	
o e.g.	microscopic	decomposers	break	down	
pesticides	and	harmful	organic	chemicals	
• Reduced	noise	levels	and	glare	
• Ball	response	
• Field	response	in	play	
Opportunities	
• There	are	no	opportunities	because	of	the	current	
drought	conditions.	
Weaknesses	
• Difficult	to	maintain	and	keep	up	to	standards	
• In	order	to	maintain	high	quality	grass:	
o The	field	must	be	designed	and	
constructed	properly	
o The	grass	must	be	maintained	by	qualified	
personnel	
o Use	of	the	grass	must	be	limited	and	
controlled	
• More	prone	to	event	cancellations	in	the	event	of	
inclement	weather	
o One	sustained	rainfall	can	close	a	field	
down	for	several	days	
Threats	
• Water	restrictions	cut	the	amount	of	water	that	
can	be	used	for	the	fields,	resulting	in	an	unsafe	
play	surface	
Appendix	1.7a
Grant	Wong	
	
Natural	Grass	vs.	Artificial	Turf	
Artificial	Turf	
Strengths	
• Lower	maintenance	costs	
• Increased	playability	
o Reduced	rainouts	and	consistent	play	surface	
• Increased	play	time	
o No	downtime	required	after	yearly	seeding	or	re-sodding	
of	natural	grass	
• Increased	durability	
o Turf	stands	up	longer	against	continual	cleat	use	
• Free	of	pesticides	and	herbicides	
• No	lawnmower	exhaust	pollution	
• Fewer	severe	injuries	
o Neural,	Cranial/Cervical,	Third-Degree	
• Water	conserved	
• Dust	stabilization	
• Lower	average	cost	per	hour	of	use	
o Initial/Long-Term	investment	will	be	higher	than	natural	
grass,	however	increased	play-time	and	more	
opportunities	for	revenue	will	likely	offset	most	of	the	cost	
and	result	in	a	net	cost	that	is	lower	than	that	of	natural	
grass		
• Easier	to	maintain	compliance	with	league	field	requirements	
• No	elevated	environment,	health,	or	safety	risks	found	by	studies	by:	
o United	States	Consumer	Product	Safety	Commission	
o United	States	Environmental	Protection	Agency	
o State	of	California	
o City	of	San	Francisco,	CA	
o State	of	Connecticut	
o State	of	New	York	
o State	of	New	Jersey	
Opportunities	
• Increased	playability	results	in	more	
opportunities/hours	for	Vanguard	University	to	
make	a	profit	(e.g.	renting	out	the	fields	to	
different	leagues	for	tournaments)	
• Saves	Vanguard	University	money,	which	can	then	
be	used	to	make	other	improvements	(e.g.	field	
lighting	to	allow	night	play)	
• Athletes	and	coaches	can	maintain	regimented	
schedules,	because	the	fields	do	not	need	to	be	
shut	down	for	grass	regrowth	
Weaknesses	
• Heat	hazard	
o Artificial	turf	absorbs	heat	and	can	result	in	
surface	temperatures	being	much	higher	
than	the	surrounding	air	temperatures	
• Potential	exposure	to	harmful	substances	and	
chemicals	
o Lead,	Zinc,	Arsenic,	Chromium,	etc.	
• Potential	hazard	for	asthmatics	
• Toxic	run-off	
• Bacterial	breeding	ground	
• High	installation	and	disposal	cost	
• Potential	for	turf	burn/abrasion	injuries	
• Increased	noise	and	glare	
Threats	
• Initial	cost	is	very	steep	and	the	lack	of	an	
adequate	payment	plan	could	put	artificial	turf	out	
of	reach	
• Any	damage	done	to	the	field	will	be	more	costly	
to	repair	
Appendix	1.7b
Grant	Wong	
	
Natural	Grass	vs.	Artificial	Turf	
References:	
http://www.momsteam.com/health-safety/turf-wars-pros-and-cons-of-artificial-turf	
http://www.turforartificialgrass.com.au/artificial-turf-vs-natural-grass	
http://www.synturf.org/carbonfootprint.html	
http://www.fieldturf.com/de/artificial-turf/faq	
https://www.google.com/webhp?sourceid=chrome-instant&ion=1&espv=2&ie=UTF-8#	
http://www.montgomeryparks.org/documents/ATReportFinal.pdf	
	
	
	
	
Appendix	1.7c
Appendix 1.8
Appendix 1.9
Vanguard University
Cost Analysis/Rough Order of Magnitude
Natural Grass vs. Artificial Turf
- Baseball Field
Planned Expenses Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 TOTAL
Natural Grass
Original Installation Cost 350,000.00$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 350,000.00$
Water 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 136,155.60$
Sprinkler System Repair Parts 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 12,000.00$
Pre-Emergent, Herbicides, Nutrients 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 158,982.80$
John Deere Reel Mower Service 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 10,500.00$
Boom Lift for Fixing the Netting 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 5,435.10$
Soil Test 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 1,250.00$
Equipment for Thatching, Top Dressing, Turf Vacuum 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 76,468.40$
Topper 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 98,841.60$
Seed 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 54,000.00$
Infield Dirt 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 15,000.00$
Laser Leveling 1,500.00$ -$ 1,500.00$ -$ 1,500.00$ -$ 1,500.00$ -$ 1,500.00$ -$ 7,500.00$
Re-Plant Bases 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 5,000.00$
Chalk/Paint for Field Lines 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 4,000.00$
Gator Services 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 2,500.00$
Labor for All of the Above 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 369,800.00$
Subtotal 446,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 1,307,433.50$
Artificial Turf
Original Installation Cost 750,000.00$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 750,000.00$
Grooming (Groomer included when turf is installed) -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$
Infill Top Dressing -$ -$ -$ -$ 7,500.00$ -$ -$ -$ -$ -$ 7,500.00$
Boom Lift for Fixing the Netting 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 5,435.10$
Decontamination -$ 350.00$ -$ 350.00$ -$ 350.00$ -$ 350.00$ -$ 350.00$ 1,750.00$
Paint Field Lines 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 2,500.00$
Gum/Adhesive Remover -$ 75.00$ -$ 75.00$ -$ 75.00$ -$ 75.00$ -$ 75.00$ 375.00$
Turf Bonding Agent for Minor Repairs -$ -$ -$ 100.00$ -$ -$ -$ 100.00$ -$ -$ 200.00$
Gator Services 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 2,500.00$
Labor for All of the Above 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 35,650.00$
Subtotal 754,568.51$ 5,073.51$ 4,568.51$ 5,173.51$ 12,068.51$ 5,073.51$ 4,568.51$ 5,173.51$ 4,568.51$ 5,073.51$ 805,910.10$
TOTALS
Natural Grass 1,307,433.50$
Artificial Turf 805,910.10$
!
Analysis of Cost:
Natural Grass Versus a FieldTurf Installation
!"#$%&'('#)(%*(+*'#$,-'.$-/*'0.'#12'.00)(&-'3454446'
'
'
'
'
'
7(#-8'
9:;(<()$0%5'=+-=(+()$0%5'-%&$%--+$%&'
9#)$>()-*';0#)'#12'.)2' ' '
'
?()-+$(/#8'
0*'!!"2#$'#12'.)26' ' !"2#$'
%$-/*&'+.'!!(2$4'#12'.)26'' !(2$4'
'
'
'
?($%)-%(%;-8'
)%;/2*'+-+,$;$*-#5'=-#)$;$*-#5''
+--#0**$%&5'.()-+5'>0.$%&' '
'
'
'
;+-*'/$%&'=0##$,$/$)$-#8'
'
'
'
'
"#$%&'$!()*+!,$%!-).%!)/!.*$!
'
!
0&+.%&1!2%&**!34$15!
''/-+'0-(+' 14'0-(+#' &0)(/'
' ' ' ' '
''''''''''''''''''' (>-'
' ' ' !1245444244'
'
' ' ' '
' ' ' !""45444244'
'
'
'
' ' ' '
'
!!"#$%#&&'&&!(!)&!*+,' ''!$"$5444244'
' ' '
6789:888;88!
' ' ' '
'''''''''''' '''''''''!
'
#4'+0'+#':'"2'.--3#':'14'0-(+#''
4'135"44'+0'+#'
'
'
' ' ' '
6<7;=>'
!
34$15?.%/!34$15!
''''/-+'0-(+' 14'0-(+#' &0)(/'
'
'''''''' (>-'
' ' ' !1245444244'
'
''''''''''''''''''''''''
'
' ' ' !5245444244'
'
'
'
'
!!!"#%&&&'&&!(!)&*+,' ''!$45444244'
'
69=8:888;88!
' '
'
'
''144'+0'+':'(('.--3#':'14'0-(+#'
4'((5444'+0'+#'
'
'
'
!!!!!!!!!!!!!!!!!!!!!!!!!!!!!6 >;79
* Based on 70 hours/week
** Based on 100 hours/week
Appendix 1.10a
!
10 YEAR COST ANALYSIS
(Based on Field Size of 80,000 Square Feet)!
!
!!!!!!!!!!!!!!!!!!!!!!!!!!Natural Grass!!!!!!!! !
!
Intitial Captial Cost $380,000 $520,000
(New Sod, drainage, Irrigation)
M aintenance:
Year 1 $52,500 $5,000
Year 2 $52,500 $5,000
Year 3 $52,500 $5,000
Year 4 $52,500 $5,000
Year 5 $52,500 $5,000
Year 6 $52,500 $5,000
Year 7 $52,500 $5,000
Year 8 $52,500 $5,000
Year 9 $52,500 $5,000
Year 10 $52,500 $5,000
Ten Year Total $905,000* $570,000**
*Does not include downtime for re-sodding/ seeding, or un-playable field conditions.
**Increased Usage
Appendix 1.10b
Annual Maintenance Costs
! ! !!!!!"#$%&#'!(&#))! !!!! !
!
!
Mowing Equipment
Labor Cost ($20/Hour)
$7,068.00
$6,000.00
-
$1,000.00
Clipping Removal $2,861.00 -
Fertilization $4,856.00 -
Overseeding $466.00 -
Coring $2,848.00 -
Topdressing $9,565.00 -
Thatch Removal $185.00 -
Monitor Irrigation $846.00 -
Equipment Depreciation and Fuel $3,500.00 $1,500.00
Water Cost $5,400.00 -
Sub Total
Re-Striping Field Lines:
Labor
Material
43,595.00
$5,800.00
$3,105.00
2,500.00
$1,000.00
$1,500.00
Total $52,500.00 $5,000.00
Maintenance of FieldTurf
The cost of maintaining FieldTurf is minimal. The primary maintenance item is removing leaves
and other debris which may stray onto the field. Removal is accomplished by a tractor-pulled
vacuum system. These tractors do not remove the fill material. FieldTurf also recommends
brushing the field (every 4-6 weeks depending on use) to redistribute infill material that may
have migrated.
!
Appendix 1.10c
Appendix 1.11
Vanguard University
Artificial Turf Maximum
Revenue Projection Spreadsheet
- Baseball Field
Revenue Sources Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 TOTAL
Artificial Turf
Weekend Tournaments (52/year @ $3,000 each) 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 1,560,000.00$
Pitcher's Mound Rental ($1000/month) 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 120,000.00$
Subtotal 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 1,680,000.00$
Totals and Calculations
Artificial Turf Revenue 1,680,000.00$
Artificial Turf Revenue - (Turf Installation + Turf Maintenance) 874,089.90$
Gross Profit
Gross Profit from Artificial Turf 874,089.90$

More Related Content

What's hot

Lawn Conversion Policy
Lawn Conversion PolicyLawn Conversion Policy
Lawn Conversion PolicyAlex Shoor
 
Agricultural sensitivity to climate change and water resources interactions i...
Agricultural sensitivityto climate change and water resources interactions i...Agricultural sensitivityto climate change and water resources interactions i...
Agricultural sensitivity to climate change and water resources interactions i...National Institute of Food and Agriculture
 
ADB, Climate Change and Water Security in South Asia, by Arnaud Cauchois
ADB, Climate Change and Water Security in South Asia, by Arnaud CauchoisADB, Climate Change and Water Security in South Asia, by Arnaud Cauchois
ADB, Climate Change and Water Security in South Asia, by Arnaud CauchoisGlobal Water Partnership
 
Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...
Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...
Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...Global Water Partnership
 
Wi Lake Level Proposal Clmn
Wi Lake Level Proposal   ClmnWi Lake Level Proposal   Clmn
Wi Lake Level Proposal ClmnUWEX Lakes
 
CCW conference: Protecting Susquehanna and impacts on jobs
CCW conference: Protecting Susquehanna and impacts on jobsCCW conference: Protecting Susquehanna and impacts on jobs
CCW conference: Protecting Susquehanna and impacts on jobsClean Water
 
Presentation: Unit 1 Introduction to the hydrological cycle
Presentation: Unit 1 Introduction to the hydrological cyclePresentation: Unit 1 Introduction to the hydrological cycle
Presentation: Unit 1 Introduction to the hydrological cycleSERC at Carleton College
 
Upstream -Downstream Delaware River Watershed
Upstream -Downstream Delaware River WatershedUpstream -Downstream Delaware River Watershed
Upstream -Downstream Delaware River WatershedKim Beidler
 
Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...
Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...
Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...National Institute of Food and Agriculture
 

What's hot (20)

2017 dams amazonia nature22333
2017  dams amazonia nature223332017  dams amazonia nature22333
2017 dams amazonia nature22333
 
Pampanga Rb
Pampanga RbPampanga Rb
Pampanga Rb
 
Final_Potter_Creek
Final_Potter_CreekFinal_Potter_Creek
Final_Potter_Creek
 
Lawn Conversion Policy
Lawn Conversion PolicyLawn Conversion Policy
Lawn Conversion Policy
 
Agricultural sensitivity to climate change and water resources interactions i...
Agricultural sensitivityto climate change and water resources interactions i...Agricultural sensitivityto climate change and water resources interactions i...
Agricultural sensitivity to climate change and water resources interactions i...
 
7 14-2010 cp resource assessment
7 14-2010 cp resource assessment7 14-2010 cp resource assessment
7 14-2010 cp resource assessment
 
ADB, Climate Change and Water Security in South Asia, by Arnaud Cauchois
ADB, Climate Change and Water Security in South Asia, by Arnaud CauchoisADB, Climate Change and Water Security in South Asia, by Arnaud Cauchois
ADB, Climate Change and Water Security in South Asia, by Arnaud Cauchois
 
Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...
Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...
Sustainable Water Security at a time of Climate Change: India's 12th Five Yea...
 
Dc milestone
Dc milestoneDc milestone
Dc milestone
 
Bob Bastian
Bob BastianBob Bastian
Bob Bastian
 
Ron Hite
Ron HiteRon Hite
Ron Hite
 
Va milestone
Va milestoneVa milestone
Va milestone
 
2010 Franklin Soil And Water Brown Bag Lunch 8 24 10
2010  Franklin  Soil And  Water  Brown  Bag Lunch 8 24 102010  Franklin  Soil And  Water  Brown  Bag Lunch 8 24 10
2010 Franklin Soil And Water Brown Bag Lunch 8 24 10
 
De milestones
De milestonesDe milestones
De milestones
 
Wi Lake Level Proposal Clmn
Wi Lake Level Proposal   ClmnWi Lake Level Proposal   Clmn
Wi Lake Level Proposal Clmn
 
CCW conference: Protecting Susquehanna and impacts on jobs
CCW conference: Protecting Susquehanna and impacts on jobsCCW conference: Protecting Susquehanna and impacts on jobs
CCW conference: Protecting Susquehanna and impacts on jobs
 
Presentation: Unit 1 Introduction to the hydrological cycle
Presentation: Unit 1 Introduction to the hydrological cyclePresentation: Unit 1 Introduction to the hydrological cycle
Presentation: Unit 1 Introduction to the hydrological cycle
 
Upstream -Downstream Delaware River Watershed
Upstream -Downstream Delaware River WatershedUpstream -Downstream Delaware River Watershed
Upstream -Downstream Delaware River Watershed
 
Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...
Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...
Analysis of Conservation Practice Effectiveness and Producer Adoption Behavio...
 
2008 van oel
2008 van oel2008 van oel
2008 van oel
 

Viewers also liked

Happy engineers day background ppt
Happy engineers day background pptHappy engineers day background ppt
Happy engineers day background pptSachin Chougule
 
Actividad 3 aspectos basicos de la formacion basada en competencias
Actividad 3 aspectos basicos de la formacion basada en competenciasActividad 3 aspectos basicos de la formacion basada en competencias
Actividad 3 aspectos basicos de la formacion basada en competenciasGeorgina Villanueva Canal
 
Wed110 m4pp myths
Wed110 m4pp mythsWed110 m4pp myths
Wed110 m4pp mythsrrrachee
 
RunSignUp Corral Management System
RunSignUp Corral Management SystemRunSignUp Corral Management System
RunSignUp Corral Management Systemrunsignup
 
11 класс урок 1слайдов 44
11 класс урок 1слайдов 4411 класс урок 1слайдов 44
11 класс урок 1слайдов 44DIANA1908
 
The Samurai2a1
The Samurai2a1The Samurai2a1
The Samurai2a1bjescalan
 
Pse May June 2009 Extract
Pse May June 2009 ExtractPse May June 2009 Extract
Pse May June 2009 ExtractPaul Foord
 

Viewers also liked (13)

Métodos anticonceptivos
Métodos anticonceptivosMétodos anticonceptivos
Métodos anticonceptivos
 
Diapositiva 3
Diapositiva 3Diapositiva 3
Diapositiva 3
 
Neoliberalismoyeducacin 120104164359 phpapp01
Neoliberalismoyeducacin 120104164359 phpapp01Neoliberalismoyeducacin 120104164359 phpapp01
Neoliberalismoyeducacin 120104164359 phpapp01
 
Happy engineers day background ppt
Happy engineers day background pptHappy engineers day background ppt
Happy engineers day background ppt
 
леся українка
леся українкалеся українка
леся українка
 
Actividad 3 aspectos basicos de la formacion basada en competencias
Actividad 3 aspectos basicos de la formacion basada en competenciasActividad 3 aspectos basicos de la formacion basada en competencias
Actividad 3 aspectos basicos de la formacion basada en competencias
 
Wed110 m4pp myths
Wed110 m4pp mythsWed110 m4pp myths
Wed110 m4pp myths
 
Единый урок
Единый урокЕдиный урок
Единый урок
 
RunSignUp Corral Management System
RunSignUp Corral Management SystemRunSignUp Corral Management System
RunSignUp Corral Management System
 
11 класс урок 1слайдов 44
11 класс урок 1слайдов 4411 класс урок 1слайдов 44
11 класс урок 1слайдов 44
 
The Samurai2a1
The Samurai2a1The Samurai2a1
The Samurai2a1
 
Pse May June 2009 Extract
Pse May June 2009 ExtractPse May June 2009 Extract
Pse May June 2009 Extract
 
Session 42 Peter Puusepp
Session 42 Peter PuuseppSession 42 Peter Puusepp
Session 42 Peter Puusepp
 

Similar to VU Artificial Turf Proposal Compressed

California to impose fines up to $500 a day for wasting water
California to impose fines up to $500 a day for wasting waterCalifornia to impose fines up to $500 a day for wasting water
California to impose fines up to $500 a day for wasting watercasacramento17
 
Water in the Western United States - California: A Case Study
Water in the Western United States - California: A Case StudyWater in the Western United States - California: A Case Study
Water in the Western United States - California: A Case StudyJonathan D'Cruz
 
1 How to Overcome Public Perception Issues on Potable R.docx
1  How to Overcome Public Perception Issues on Potable R.docx1  How to Overcome Public Perception Issues on Potable R.docx
1 How to Overcome Public Perception Issues on Potable R.docxpoulterbarbara
 
1 How to Overcome Public Perception Issues on Potable R.docx
1  How to Overcome Public Perception Issues on Potable R.docx1  How to Overcome Public Perception Issues on Potable R.docx
1 How to Overcome Public Perception Issues on Potable R.docxjeremylockett77
 
Final Report On Lausd Water Usage 10 22 09
Final Report On Lausd Water Usage 10 22 09Final Report On Lausd Water Usage 10 22 09
Final Report On Lausd Water Usage 10 22 09Michael Winters
 
2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...
2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...
2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...GIS in the Rockies
 
Rockland county water sah
Rockland county water sahRockland county water sah
Rockland county water sahSally Haas
 
20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)
20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)
20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)shawnjr043
 
California’s water solution
California’s water solutionCalifornia’s water solution
California’s water solutionccna86
 
North Carolina watersheds and river basins
North Carolina watersheds and river basinsNorth Carolina watersheds and river basins
North Carolina watersheds and river basinsKella Randolph
 
Lnc Alumni Group Water Presentation #3
Lnc Alumni Group Water Presentation #3Lnc Alumni Group Water Presentation #3
Lnc Alumni Group Water Presentation #3Julie Wright
 
Mesa County Town Hall Meeting
Mesa County Town Hall MeetingMesa County Town Hall Meeting
Mesa County Town Hall MeetingWalter Davidson
 
Field Rep Assessments
Field Rep AssessmentsField Rep Assessments
Field Rep AssessmentsClean Water
 
Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...
Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...
Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...TWCA
 
Big Data & Machine Learning for Societal Benefit
Big Data & Machine Learning for Societal BenefitBig Data & Machine Learning for Societal Benefit
Big Data & Machine Learning for Societal BenefitDavid Lary
 

Similar to VU Artificial Turf Proposal Compressed (20)

California to impose fines up to $500 a day for wasting water
California to impose fines up to $500 a day for wasting waterCalifornia to impose fines up to $500 a day for wasting water
California to impose fines up to $500 a day for wasting water
 
Senior Thesis
Senior ThesisSenior Thesis
Senior Thesis
 
Water in the Western United States - California: A Case Study
Water in the Western United States - California: A Case StudyWater in the Western United States - California: A Case Study
Water in the Western United States - California: A Case Study
 
1 How to Overcome Public Perception Issues on Potable R.docx
1  How to Overcome Public Perception Issues on Potable R.docx1  How to Overcome Public Perception Issues on Potable R.docx
1 How to Overcome Public Perception Issues on Potable R.docx
 
1 How to Overcome Public Perception Issues on Potable R.docx
1  How to Overcome Public Perception Issues on Potable R.docx1  How to Overcome Public Perception Issues on Potable R.docx
1 How to Overcome Public Perception Issues on Potable R.docx
 
Writing Sample
Writing SampleWriting Sample
Writing Sample
 
Final Report On Lausd Water Usage 10 22 09
Final Report On Lausd Water Usage 10 22 09Final Report On Lausd Water Usage 10 22 09
Final Report On Lausd Water Usage 10 22 09
 
2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...
2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...
2018 GIS in Conservation: The Effect of Channel Migration on Riparian Vegetat...
 
Rockland county water sah
Rockland county water sahRockland county water sah
Rockland county water sah
 
20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)
20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)
20141031 pud-eng-odu lake gaston-seminar2014-leahy-projecthistory-final (2)
 
California’s water solution
California’s water solutionCalifornia’s water solution
California’s water solution
 
North Carolina watersheds and river basins
North Carolina watersheds and river basinsNorth Carolina watersheds and river basins
North Carolina watersheds and river basins
 
Lnc Alumni Group Water Presentation #3
Lnc Alumni Group Water Presentation #3Lnc Alumni Group Water Presentation #3
Lnc Alumni Group Water Presentation #3
 
Mesa County Town Hall Meeting
Mesa County Town Hall MeetingMesa County Town Hall Meeting
Mesa County Town Hall Meeting
 
The Rising Cost of Water
The Rising Cost of WaterThe Rising Cost of Water
The Rising Cost of Water
 
Field Rep Assessments
Field Rep AssessmentsField Rep Assessments
Field Rep Assessments
 
Awra poster
Awra posterAwra poster
Awra poster
 
Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...
Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...
Opportunities & Limitations of ASR as a Water Management Strategy in Texas - ...
 
Measuring erosion on irrigation
Measuring erosion on irrigationMeasuring erosion on irrigation
Measuring erosion on irrigation
 
Big Data & Machine Learning for Societal Benefit
Big Data & Machine Learning for Societal BenefitBig Data & Machine Learning for Societal Benefit
Big Data & Machine Learning for Societal Benefit
 

VU Artificial Turf Proposal Compressed

  • 1. 55 Fair Drive, Costa Mesa, CA 92626 • vanguard.edu Facilities Operations Artificial Turf Executive Summary Office of Facilities Operations August 2016 Background: California is currently in its fifth year of drought. Surface water flows are greatly reduced during a drought, which is detrimental to the water supplies that are used for agriculture, municipal, and recreational purposes. Droughts are a bigger problem to Southern California because a good majority of its water is imported. In the midst of these drought conditions, California water districts were pushed to impose water restrictions and price hikes on their respective residents. The Mesa Water District, which serves Vanguard University does not import any of its water because it pumps some of its water from an underground basin and gets the rest from the county’s water basin. Though it does not import any of its water, the State Water Resources Control Board mandated that the Mesa Water District reduce its potable water usage by 20%. In order to do this, the Mesa Water District imposed water usage restrictions and even had mandatory irrigation meter shut- offs for months at a time (see Appendix 1.1 for an example of an irrigation meter shut-off notice from the Mesa Water District). Restrictions by the Mesa Water District only allowed Vanguard University to water their ball fields according to the following schedule (see Appendix 1.2 for an example of an irrigation schedule from the Mesa Water District): Year-Round Designated Watering Day Schedule Months Maximum Number of Irrigation Days Per Week Designated Water Days (by month) February – April 2 Days Tuesday/Saturday May – September 3 Days Tues/Thurs/Sat October – November 2 Days Tuesday/Saturday December – January 1 Day Saturday The fields were put in a vulnerable position as a result of the irrigation meter shut-offs and reduced watering with the above schedule for only 10 minutes per station. Naturally, grass begins to go dormant after enduring two to three weeks of decreased watering and drought conditions, then it begins to turn brown after four to six weeks. At this point the grass is still recoverable, however the roots begin to die with extended periods of hot, dry weather after the grass browns. From then on the soil contracts and begins to crack, which puts players at risk of numerous types of injuries and disturbs play. Cracked and uneven play surfaces not only result in severe muscle sprains and strains, but they can also further endanger players by making it difficult to predict the trajectory of the ball. The Vanguard University Athletics Department, including the baseball and softball coaches, states that the fields are in poor condition (see Appendices 1.3-1.5 for a pictures of the uneven play surface on the Vanguard University softball fields). The coaches reported that there have been very large, hazardous cracks in the dirt and grass of both fields. Some cracks were several feet long and wide enough to trap a player’s foot. This problem is especially rampant on the softball field (see Appendix 1.6 for a picture of the remnants of one of the larger cracks). These conditions began to appear in July of last year when the water was shut off for a month. Poor conditions have forced the ball teams to practice on other fields and open grass areas that are not meant for sport in an effort to protect their fields for games. Doing so reduces the amount of time and the quality of practice that the teams receive. Just as of recently, the very water restrictions that put the fields in such a poor condition have been lifted. Vanguard University can once again water its fields as much as is necessary to repair and keep them healthy. Even with the positive news, however, Vanguard University must still prepare for the future. The lift in restrictions will most likely be temporary,
  • 2. 55 Fair Drive, Costa Mesa, CA 92626 • vanguard.edu Facilities Operations Artificial Turf Executive Summary Office of Facilities Operations August 2016 as the aquifers have already been drawn from at faster rates than they can recharge. In light of the threats of the unfavorable playing conditions caused by the current drought and water restrictions, Vanguard University should consider an alternative approach to ensure its athletic programs remain on the competitive edge. Artificial turf technology is improving and an astonishing rate and is becoming very popular at all levels of competition across the nation. Because of its proven effectiveness in arid climates, artificial turf was chosen as the alternative solution for this study. This study has been done to determine if artificial turf on the ball fields would be a sustainable and economically sound solution to this problem. Discussion: SWOT (Strengths, Weaknesses, Opportunities, Threats) analyses have been executed for both natural grass and artificial turf; therefore, this discussion will be broken into four parts (see Appendices 1.7a-c for the SWOT analyses of natural grass versus artificial turf). • Strengths o Natural Grass § Natural grass has a unique biodiversity that breaks down pesticides and other harmful organic chemicals, which benefits both the environment and the athletes. § Biodiversity helps fertilize the grass and assure that the ground is porous in order to facilitate groundwater recharge. § Natural grass is a carbon sink, which can work to improve air quality and result in cooler temperatures on the field. § Natural grass has the ability to repair itself if properly taken care of. § Natural grass costs less to remove at the end of its life. § Natural grass gives players the right amount of traction. When players collide the grass will give way and fewer injuries could result. § Ball response and field response during play are best on a well-kept natural grass field. o Artificial Turf § Turf provides a play surface that is usable year-round and requires no water (other than the water required for an occasional decontamination). § The increased playtime means that athletes can practice longer, and with no downtime required after yearly seeding or re-sodding. § There are lower maintenance costs associated with turf because there is no longer a need to frequently perform tasks such as mowing, fertilizing, and seeding. § Turf is more durable than natural grass and stands up longer against continual cleat use. § There are no pesticides, herbicides, or lawnmower exhaust pollution associated with turf. § Dust stabilization is better with turf because there are no dry, exposed dirt patches. § There is a lower average cost per hour of use because of the increased play time and opportunities for revenue. § There are no elevated environmental, health, or safety risks involved with turf according to studies by multiple credible organizations.
  • 3. 55 Fair Drive, Costa Mesa, CA 92626 • vanguard.edu Facilities Operations Artificial Turf Executive Summary Office of Facilities Operations August 2016 • Weaknesses o Natural Grass § The main weakness with natural grass is that it is difficult to maintain and keep up to standards, especially in drought conditions. § In order to keep a natural grass field in good shape, one must make sure the field is designed and constructed properly, maintained by qualified personnel, and assure that the use of the grass is limited and controlled. § Proper care of natural grass is time consuming and costly, but it will all go to waste when the grass improperly watered. § Natural grass is also very sensitive to inclement weather, which will result in practice and game cancellations. § One sustained rainfall, especially after a long dry period, can close a field down for several days. o Artificial Turf § Turf is expensive to install and dispose of after its lifespan. § Another concern with turf is the heat island effect that it creates. § Artificial turf absorbs heat and can result in surface temperatures being much higher than the surrounding air temperatures. § Despite all the studies disproving any significant risk, there is still a potential of exposure to harmful substances and chemicals like lead, zinc, arsenic, or chromium. § Though highly unlikely, this could possible create a hazard for asthmatics or create toxic run-off. § Turf gives a lot of traction, however that increases the chances of certain types of injuries. Turf is not as forgiving as natural grass and will resist the movements of the players, which could injure their joints. § Turf also heightens the chance of abrasion injuries, also known as “turf burn.” § Bacterial infections could arise due to the synthetic nature of turf, as it lacks the biodiversity that breaks down chemicals and harmful organic chemicals. § The synthetic fibers don’t dissipate noise or light very well, which could increase noise and glare. • Opportunities o Natural Grass § Due to the nature of the current drought, water restrictions have placed heavy strain on the current natural grass fields. There are no opportunities at the time. o Artificial Turf § Turf allows for more hours of usage and increases the playability of the ball fields. § This allows Vanguard University athletics to get more hours of quality practice and allows athletes and coaches to maintain regimented schedules. § Artificial turf creates more opportunities for revenue because well-kept turf fields can be rent out to outside entities for events and tournaments. § Renting out the fields offsets the steep initial cost of the turf, and can even eventually lead to profits that can be used to make other improvements around campus. • Threats o Natural Grass § Water restrictions cut the amount of water that can be used for the ball fields, which results in an inferior play surface. This jeopardizes the quality of play and the safety of the players.
  • 4. 55 Fair Drive, Costa Mesa, CA 92626 • vanguard.edu Facilities Operations Artificial Turf Executive Summary Office of Facilities Operations August 2016 o Artificial Turf § Both the high initial investment required and steep disposal costs could threaten the feasibility of installing artificial turf on Vanguard University’s ball fields. § Any vandalism or damages done to the fields will be costly to repair. Recommendation: After assessing both options, the strengths and opportunities associated with artificial turf make it the superior choice. Though artificial turf costs a lot initially (see Appendix 1.8 for a rough quote from Boone Action Turf), its many benefits quickly begin to lower the net cost with the chance of possibly making a profit. The maintenance and labor required to upkeep the turf field after the initial installation are minimal and will save Vanguard University both time and money (see Appendix 1.9 for the Cost Analysis of Artificial Turf vs. Natural Grass on the Vanguard University baseball field). The money saved could be put towards making other improvements around campus. The ball teams may not favor artificial turf, however it is the smart choice in light of the current state of the Southern California climate. Natural grass may have the best ball response; however trying to maintain a quality natural grass field in the midst of a drought is counterintuitive. Currently on the Vanguard University fields, natural grass has a hard time remaining consistent, let alone responsive. There are many configurations possible when artificially turfing a ball field, but turfing the entire field would be the best option for Vanguard University. The water restrictions may be lifted for the time being, however they will most likely return soon. Not only would this be smart preparation for future drought conditions, but this would also prevent Vanguard University from having to pay for the different types of maintenance required by the two playing surfaces simultaneously. As stated, artificial turf’s initial cost of $750,000 is much higher than the $350,000 it costs to lay down natural grass. Comparing the two, however, the steep initial cost of artificial turf is almost all that Vanguard University will pay over a 10- year period. The initial $350,000 required for natural grass skyrockets to over $1.3 million over the same 10-year period. Caring for an artificial turf field requires much less equipment and labor, whereas natural grass requires many different materials and types of labor. In addition to lower overall costs, artificial turf also permits more hours of usage because it does not require downtime after the maintenance tasks, such as reseeding or re-sodding, that would be associated with natural grass. Artificial turf also remains playable during inclement weather and will result in fewer cancellations. More playtime and a smaller overall cost result in artificial turf having a much lower cost per hour of use (see Appendices 1.10a-c for an example of a “cost per hour of use” breakdown done by FieldTurf). Using FieldTurf’s hours of usage estimates, natural grass would cost Vanguard University approximately $71.84 per hour and artificial turf would only cost $18.32 per hour. On top of that, the net cost of artificial turf can be reduced because of the possibility of renting the fields out to external parties for tournaments and events. • Artificial turf outperforms natural grass in almost every category: o The overall cost over a 10-year period is much less o The cost per hour of use is much less o There are more hours available for the Vanguard University Athletics Department to practice
  • 5. 55 Fair Drive, Costa Mesa, CA 92626 • vanguard.edu Facilities Operations Artificial Turf Executive Summary Office of Facilities Operations August 2016 o The play surface is always consistent and will remain playable even in the midst of inclement weather o Renting out the fields out to external parties will reduce the net cost with the chance of possible profits As aforementioned, there is a possibility to make a profit from installing turf on Vanguard University’s ball fields (see Appendix 1.11 for the maximum revenue projection spreadsheet for an artificially turfed baseball field). Currently, Vanguard University baseball generates $2,500 to $3,000 in revenue per weekend tournament and $1,000 per month for renting out the pitcher’s mound. Artificial turf allows for more hours of play, which naturally brings more opportunities for revenue. At maximum, Vanguard University can host 52 weekend tournaments with artificial turf while still renting out the pitcher’s mound. If you multiply that out over the course of 10 years, a revenue of $1.68 million could be made. Not only would this would pay for the turfing of the field and all of its maintenance fees, but it would also result in a profit of $874,089.90 that could be used to make other improvements around the Vanguard University campus. Appendices: 1.1 - Example of an irrigation meter shut-off notice from the Mesa Water District 1.2 - Example of an irrigation schedule from the Mesa Water District 1.3 - Picture of the uneven playing surface on the Vanguard University softball field 1.4 - Picture of the uneven playing surface on the Vanguard University softball field 1.5 - Close up of the uneven playing surface on the Vanguard University softball field 1.6 - Picture of the remnants of a large, hazardous crack on the Vanguard University softball field 1.7 (a-c) - SWOT matrices for natural grass vs. artificial turf 1.8 - Rough quote to artificially turf the baseball field from Boone Action Turf 1.9 - Cost analysis/Rough order of magnitude of natural grass vs. artificial turf on the Vanguard University baseball field 1.10(a-c) - Example of a “cost per hour of use” breakdown done by FieldTurf 1.11 - Maximum revenue projection spreadsheet for an artificially turfed baseball field at Vanguard University
  • 8.
  • 9.
  • 10.
  • 11.
  • 12. Grant Wong Natural Grass vs. Artificial Turf Natural Grass Strengths • Better air quality • No heat island effect • Better groundwater recharge • Improved biodiversity o e.g. microscopic decomposers break down pesticides and harmful organic chemicals • Reduced noise levels and glare • Ball response • Field response in play Opportunities • There are no opportunities because of the current drought conditions. Weaknesses • Difficult to maintain and keep up to standards • In order to maintain high quality grass: o The field must be designed and constructed properly o The grass must be maintained by qualified personnel o Use of the grass must be limited and controlled • More prone to event cancellations in the event of inclement weather o One sustained rainfall can close a field down for several days Threats • Water restrictions cut the amount of water that can be used for the fields, resulting in an unsafe play surface Appendix 1.7a
  • 13. Grant Wong Natural Grass vs. Artificial Turf Artificial Turf Strengths • Lower maintenance costs • Increased playability o Reduced rainouts and consistent play surface • Increased play time o No downtime required after yearly seeding or re-sodding of natural grass • Increased durability o Turf stands up longer against continual cleat use • Free of pesticides and herbicides • No lawnmower exhaust pollution • Fewer severe injuries o Neural, Cranial/Cervical, Third-Degree • Water conserved • Dust stabilization • Lower average cost per hour of use o Initial/Long-Term investment will be higher than natural grass, however increased play-time and more opportunities for revenue will likely offset most of the cost and result in a net cost that is lower than that of natural grass • Easier to maintain compliance with league field requirements • No elevated environment, health, or safety risks found by studies by: o United States Consumer Product Safety Commission o United States Environmental Protection Agency o State of California o City of San Francisco, CA o State of Connecticut o State of New York o State of New Jersey Opportunities • Increased playability results in more opportunities/hours for Vanguard University to make a profit (e.g. renting out the fields to different leagues for tournaments) • Saves Vanguard University money, which can then be used to make other improvements (e.g. field lighting to allow night play) • Athletes and coaches can maintain regimented schedules, because the fields do not need to be shut down for grass regrowth Weaknesses • Heat hazard o Artificial turf absorbs heat and can result in surface temperatures being much higher than the surrounding air temperatures • Potential exposure to harmful substances and chemicals o Lead, Zinc, Arsenic, Chromium, etc. • Potential hazard for asthmatics • Toxic run-off • Bacterial breeding ground • High installation and disposal cost • Potential for turf burn/abrasion injuries • Increased noise and glare Threats • Initial cost is very steep and the lack of an adequate payment plan could put artificial turf out of reach • Any damage done to the field will be more costly to repair Appendix 1.7b
  • 16. Appendix 1.9 Vanguard University Cost Analysis/Rough Order of Magnitude Natural Grass vs. Artificial Turf - Baseball Field Planned Expenses Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 TOTAL Natural Grass Original Installation Cost 350,000.00$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 350,000.00$ Water 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 13,615.56$ 136,155.60$ Sprinkler System Repair Parts 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 1,200.00$ 12,000.00$ Pre-Emergent, Herbicides, Nutrients 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 15,898.28$ 158,982.80$ John Deere Reel Mower Service 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 1,050.00$ 10,500.00$ Boom Lift for Fixing the Netting 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 5,435.10$ Soil Test 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 125.00$ 1,250.00$ Equipment for Thatching, Top Dressing, Turf Vacuum 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 7,646.84$ 76,468.40$ Topper 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 9,884.16$ 98,841.60$ Seed 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 5,400.00$ 54,000.00$ Infield Dirt 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 1,500.00$ 15,000.00$ Laser Leveling 1,500.00$ -$ 1,500.00$ -$ 1,500.00$ -$ 1,500.00$ -$ 1,500.00$ -$ 7,500.00$ Re-Plant Bases 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 500.00$ 5,000.00$ Chalk/Paint for Field Lines 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 400.00$ 4,000.00$ Gator Services 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 2,500.00$ Labor for All of the Above 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 36,980.00$ 369,800.00$ Subtotal 446,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 96,493.35$ 94,993.35$ 1,307,433.50$ Artificial Turf Original Installation Cost 750,000.00$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 750,000.00$ Grooming (Groomer included when turf is installed) -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ Infill Top Dressing -$ -$ -$ -$ 7,500.00$ -$ -$ -$ -$ -$ 7,500.00$ Boom Lift for Fixing the Netting 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 543.51$ 5,435.10$ Decontamination -$ 350.00$ -$ 350.00$ -$ 350.00$ -$ 350.00$ -$ 350.00$ 1,750.00$ Paint Field Lines 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 2,500.00$ Gum/Adhesive Remover -$ 75.00$ -$ 75.00$ -$ 75.00$ -$ 75.00$ -$ 75.00$ 375.00$ Turf Bonding Agent for Minor Repairs -$ -$ -$ 100.00$ -$ -$ -$ 100.00$ -$ -$ 200.00$ Gator Services 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 250.00$ 2,500.00$ Labor for All of the Above 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 3,525.00$ 3,605.00$ 35,650.00$ Subtotal 754,568.51$ 5,073.51$ 4,568.51$ 5,173.51$ 12,068.51$ 5,073.51$ 4,568.51$ 5,173.51$ 4,568.51$ 5,073.51$ 805,910.10$ TOTALS Natural Grass 1,307,433.50$ Artificial Turf 805,910.10$
  • 17. ! Analysis of Cost: Natural Grass Versus a FieldTurf Installation !"#$%&'('#)(%*(+*'#$,-'.$-/*'0.'#12'.00)(&-'3454446' ' ' ' ' ' 7(#-8' 9:;(<()$0%5'=+-=(+()$0%5'-%&$%--+$%&' 9#)$>()-*';0#)'#12'.)2' ' ' ' ?()-+$(/#8' 0*'!!"2#$'#12'.)26' ' !"2#$' %$-/*&'+.'!!(2$4'#12'.)26'' !(2$4' ' ' ' ?($%)-%(%;-8' )%;/2*'+-+,$;$*-#5'=-#)$;$*-#5'' +--#0**$%&5'.()-+5'>0.$%&' ' ' ' ' ;+-*'/$%&'=0##$,$/$)$-#8' ' ' ' ' "#$%&'$!()*+!,$%!-).%!)/!.*$! ' ! 0&+.%&1!2%&**!34$15! ''/-+'0-(+' 14'0-(+#' &0)(/' ' ' ' ' ' ''''''''''''''''''' (>-' ' ' ' !1245444244' ' ' ' ' ' ' ' ' !""45444244' ' ' ' ' ' ' ' ' !!"#$%#&&'&&!(!)&!*+,' ''!$"$5444244' ' ' ' 6789:888;88! ' ' ' ' '''''''''''' '''''''''! ' #4'+0'+#':'"2'.--3#':'14'0-(+#'' 4'135"44'+0'+#' ' ' ' ' ' ' 6<7;=>' ! 34$15?.%/!34$15! ''''/-+'0-(+' 14'0-(+#' &0)(/' ' '''''''' (>-' ' ' ' !1245444244' ' '''''''''''''''''''''''' ' ' ' ' !5245444244' ' ' ' ' !!!"#%&&&'&&!(!)&*+,' ''!$45444244' ' 69=8:888;88! ' ' ' ' ''144'+0'+':'(('.--3#':'14'0-(+#' 4'((5444'+0'+#' ' ' ' !!!!!!!!!!!!!!!!!!!!!!!!!!!!!6 >;79 * Based on 70 hours/week ** Based on 100 hours/week Appendix 1.10a
  • 18. ! 10 YEAR COST ANALYSIS (Based on Field Size of 80,000 Square Feet)! ! !!!!!!!!!!!!!!!!!!!!!!!!!!Natural Grass!!!!!!!! ! ! Intitial Captial Cost $380,000 $520,000 (New Sod, drainage, Irrigation) M aintenance: Year 1 $52,500 $5,000 Year 2 $52,500 $5,000 Year 3 $52,500 $5,000 Year 4 $52,500 $5,000 Year 5 $52,500 $5,000 Year 6 $52,500 $5,000 Year 7 $52,500 $5,000 Year 8 $52,500 $5,000 Year 9 $52,500 $5,000 Year 10 $52,500 $5,000 Ten Year Total $905,000* $570,000** *Does not include downtime for re-sodding/ seeding, or un-playable field conditions. **Increased Usage Appendix 1.10b
  • 19. Annual Maintenance Costs ! ! !!!!!"#$%&#'!(&#))! !!!! ! ! ! Mowing Equipment Labor Cost ($20/Hour) $7,068.00 $6,000.00 - $1,000.00 Clipping Removal $2,861.00 - Fertilization $4,856.00 - Overseeding $466.00 - Coring $2,848.00 - Topdressing $9,565.00 - Thatch Removal $185.00 - Monitor Irrigation $846.00 - Equipment Depreciation and Fuel $3,500.00 $1,500.00 Water Cost $5,400.00 - Sub Total Re-Striping Field Lines: Labor Material 43,595.00 $5,800.00 $3,105.00 2,500.00 $1,000.00 $1,500.00 Total $52,500.00 $5,000.00 Maintenance of FieldTurf The cost of maintaining FieldTurf is minimal. The primary maintenance item is removing leaves and other debris which may stray onto the field. Removal is accomplished by a tractor-pulled vacuum system. These tractors do not remove the fill material. FieldTurf also recommends brushing the field (every 4-6 weeks depending on use) to redistribute infill material that may have migrated. ! Appendix 1.10c
  • 20. Appendix 1.11 Vanguard University Artificial Turf Maximum Revenue Projection Spreadsheet - Baseball Field Revenue Sources Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 TOTAL Artificial Turf Weekend Tournaments (52/year @ $3,000 each) 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 156,000.00$ 1,560,000.00$ Pitcher's Mound Rental ($1000/month) 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00$ 120,000.00$ Subtotal 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 168,000.00$ 1,680,000.00$ Totals and Calculations Artificial Turf Revenue 1,680,000.00$ Artificial Turf Revenue - (Turf Installation + Turf Maintenance) 874,089.90$ Gross Profit Gross Profit from Artificial Turf 874,089.90$