|
|
|
|
 |
HOME>Mallet Golf>Installation Budget |
 |
|
|
|
| Item |
Measure |
Quantity |
Unit Price |
Total Amount |
Remarks |
| Advanced |
Basic |
Advanced |
Basic |
|
| Course(Clay) |
㎡ |
150 |
28,000 |
8,000 |
4,200,000 |
1,200,000 |
Advanced :
Clean Clay
Basic : Soil
pavement |
| Hole cup |
EA |
1 |
120,000 |
120,000 |
120,000 |
120,000 |
|
| Pole |
EA |
1 |
35,000 |
35,000 |
35,000 |
35,000 |
|
| Green |
㎡ |
19.6 |
30,000 |
10,000 |
588,000 |
196,000 |
Advanced :
Artificial turf
Basic : Soil
pavement |
| Course informaton sign |
EA |
1 |
80,000 |
80,000 |
80,000 |
80,000 |
|
| Teeing ground |
EA |
1 |
50,000 |
50,000 |
50,000 |
50,000 |
|
| Towel hanger |
EA |
1 |
20,000 |
20,000 |
20,000 |
20,000 |
|
| Fence |
m |
20 |
10,000 |
10,000 |
200,000 |
200,000 |
|
| Subtotal |
|
|
|
|
5,293,000 |
1,901,000 |
|
| General administration expense |
|
|
|
|
207,000 |
99,000 |
|
| Total |
|
|
|
|
5,500,000 |
2,000,000 |
|
| V.A.T |
|
|
|
|
550,000 |
220,000 |
|
| Total |
Cost per hole |
6,050,000 |
2,200,000 |
|
| (9holes) |
|
9 |
6,050,000 |
|
54,450,000 |
19,800,000 |
|
| (18holes) |
|
18 |
6,050,000 |
|
108,900,000 |
39,600,000 |
|
| (36hoes) |
|
36 |
6,050,000 |
|
217,800,000 |
79,200,000 |
|
|
|
|
|
|
