|
American Golf Corporation
<br />Construction Department
<br />Rev. 10/20/97
<br />Preliminary Construction Estimate for: Tony Lema Golf Course
<br /> Goff Course Improvement
<br /> Product Repositioning
<br />
<br />
<br />
<br />UNIT
<br />DESCRIPTION. UNITS ONTY. COST
<br />TOTAL NOTES
<br />
<br />
<br />
<br />TONY LEMA IMPROVEMENTS
<br />NEW GREEN COMPLEXES W/BUNKERS) EA 18 545,000.00 5810,000
<br />NEW TEE COMPLEXES EA 18 510,000.00 3180,000
<br />NEW IRRIGATION & CENTRAL LUMP 1 51,000,000 51,000,000 New system. Toro LTC/OSMAC or NW8000
<br />NEW FAIRWAY BUNKERS EA 18 58,000.00 $144,000 Selected new bunkers along fairways.
<br />IMPROVED COURSE DRAINAGE LUMP 1 5500,000.00 5500,000
<br />IMPORT DIRT CY 300,000 54,00 51,200,000
<br />ROUGH GRADING CY 300,000 51.25 5375,000
<br />SHAPING LUMP 1 5300,000.00 5300,000
<br />SOIL PREP SEED FAIRWAY/ROUGH ACRE 85 52,500.00 5182,500
<br />SOD SF 175,000 50.32 558,000
<br />NEW CONCRETE CART PATHS LF 18,000 512.00 5218,000
<br />TEE AMENITIES & SIGNS HOLE 18 5700.00 512,600
<br />
<br />SUBTOTAL: $4,958,100
<br />
<br />MARINA 9 IMPROVEMENTS
<br />NEW GREEN COMPLEXES EA 9 535,000.00 5315,000
<br />NEW TEE COMPLEXES EA 9 57,500.00 587,500
<br />IRRIGATION SYSTEM LUMP 1 5300,000.00 5300,000
<br />MISC. SHAPING & GRADING LUMP 1 5100,000.00 5100,000
<br />SEED & SOD LUMP 1 550,000.00 550,000
<br />
<br />SUBTOTAL: 5832,500
<br />
<br />CLUBHOUSE & RANGE
<br />EXPAND CLUBHOUSE F&B AREA SF 2,000 5125.00 5250,000
<br />EXPAND KITCHEN AREA SF 750 5150.00 5112,500
<br />FURNISHINGS & SMALLWARES LUMP 1 575,000.00 575,000
<br />DOUBLE DECK DRIVING RANGE LUMP 1 5250,000.00 5250,000
<br />ARTIFICIAL TURF LANDING AREA SF 275,000 50.80 5220,000
<br />NETTING UPGRADES LUMP 1 550,000.00 550,000
<br />CLUBHOUSE & SITE LANDSCAPING LUMP 1 580,000.00 560,000
<br />TOURNAMENT PAVILION SF 2,500 SB0.00 5150,000
<br />
<br />SUBTOTAL:
<br />51 ,187,500
<br />Page 1
<br />
|