Laserfiche WebLink
D.H.R. CONSTRUCTION, INC. <br />860 Green Island Road, American Canyon, CA 94503 <br />Tel: (707) 552-6500 • Fax: (707) 552-6555 • www.dhrgolf.com <br />DETAILED COST BREAKDOWN DATE 8/16/2022 <br />Project: Callippe Preserve Golf Course, Pleasanton, CA <br />Greenside Bunker Renovation Holes 4,6,7 & 17 <br />Greenside Bunker Renovation Holes 4,6,7 & 17 <br />Item No. <br />Description of Item <br />Estimated <br />Qty <br />Unit <br />Unit Price <br />Amount <br />1 Mobilization <br />1 <br />LS <br />$ <br />2,500.00 <br />$ <br />2,500.00 <br />2 Removal of Bunker Sand, Gravel & Drain Pipe <br />Hole #4 Greenside bunker <br />4150 <br />SF <br />$ <br />2.30 <br />$ <br />9,545.00 <br />Hole #6 Greenside bunker back <br />3180 <br />SF <br />$ <br />2.30 <br />$ <br />7,314.00 <br />Hole #6 Greenside bunker front <br />1255 <br />SF <br />$ <br />2.30 <br />$ <br />2,886.50 <br />Hole #7 Greenside bunker left <br />1460 <br />SF <br />$ <br />2.30 <br />$ <br />3,358.00 <br />Hole #7 Greenside bunker right <br />1655 <br />SF <br />$ <br />2.30 <br />$ <br />3,806.50 <br />Hole #17 Greenside bunker <br />3200 <br />SF <br />$ <br />2.30 <br />$ <br />7,360.00 <br />3 Turf Removal and Disposal Off-site <br />14000 <br />SF <br />$ <br />0.75 <br />$ <br />10,500.00 <br />Up to 8' ft. around perimeter <br />4 Better Billy Bunker Construction <br />Inc. new drain pipe, gravel, polymer, sand <br />Clean & re-establish firm edge <br />Hole #4 Greenside bunker <br />4150 <br />SF <br />$ <br />10.95 <br />$ <br />45,442.50 <br />Hole #6 Greenside bunker back <br />3180 <br />SF <br />$ <br />10.95 <br />$ <br />34,821.00 <br />Hole #6 Greenside bunker front <br />12551 <br />SF <br />$ <br />10.95 <br />$ <br />13,742.25 <br />Hole #7 Greenside bunker left <br />1460 <br />SF <br />$ <br />10.95 <br />$ <br />15,987.00 <br />Hole #7 Greenside bunker right <br />1655 <br />SF <br />$ <br />10.95 <br />$ <br />18,122.25 <br />Hole #17 Greenside bunker <br />3200 <br />$ <br />10.95 <br />$ <br />35,040.00 <br />5 AquaSmart Pro Polymer Coated Sand <br />14000 <br />SF <br />$ <br />0.20 <br />$ <br />2,800.00 <br />Tilled 3" Deep @ rate of 80 lbs / 1000 SF <br />6 Irrigation Sub -Surface Drip System <br />7 <br />EA <br />$ 3,800.00 <br />$ <br />26,600.00 <br />1000' Kits - Allow 1 per Bunker <br />7 Amendments, Fertilizers & Seedbed Prep. <br />14000 <br />SF <br />$ <br />0.30 I <br />$ <br />4,200.00 <br />Owner Purchased & Delivered to project <br />Contractor to Apply & Incorporate into Soil <br />8 Sod - Purchase, Delivery & Installation <br />14000 <br />SF <br />$ <br />1.20 <br />$ <br />16,800.00 <br />TOTAL <br />$ 260,825.00 <br />