Potential Sequoyah

Add a 300 yard by 95 yard rangeIncrease yardage by 504 yards

(imagine the premier 6604 yard par 70 championship course with a practice facility)

Overview

Range 95 yds x 300 yds50-70 feet of incline

#1 356 yards (+41)

#3 430 yards (+23)

#4 411 (+37)

#5 181 yards (+ 44)

#6 582 yards (+50)

#7 438 yards (+64 yards)

#8 443 yards (+27)

#9 396 yards (+47)

#13 395 yards (+58)

#16 530 yards (+46)

#18 @ 517 yards (+ 67 yards)

Subject Requirement Estimate Notes

Range Clear trees, grade, fencing, hitting stations, turf, range balls, ball retrieval

$1,000,000

#1 Create a new tee area $7,000

#3 Create a new tee, remove some tress

$27, 000

#4 Create larger combined 4,18 tee $10,000

#5 New green $75,000

#6 New tee, tree removal, new green

$132,000

#7 New tee, tree removal, expand range green

$79,000

#8 New tee, tree removal, new green

$200,000

#9 New tee, tree removal $65,000

#13 New tee, tree removal, new green

$118,00

#16 New tee $10,000

#18 New tee, tree removal, new green

$95,000 Tee covered on #4

Total $1,818,000

Subtract the $354,000 designated for current project, leaves $1, 464,0005 years at 8% across 360 members is $83 per month