Project Summary
Customer: Jake Thompson
Project: Staley Hills Sim Build
Project Address: 1234 Fairway Dr, Kansas City, MO
Total Area: 1,260 sq ft
Prepared By: Jake
Date Prepared: January 29, 2026
Selected Products
Turf
Putting Turf – Dark Green
$420
Impact Screen
Ace HiQ Screen
$567
Panels
Weave – Dark Buckskin (25 × $150)
$3,750
Simulator
Wave
$3,995
Launch Monitor
QuadMAX
$19,999
Projector
BenQ LK936ST
$4,899
Cameras
JC Video – 2 Camera System
$5,720
Accessories
Country Club Elite – 5x10
$1,079
Materials
| Material | Qty | Unit Price | $ / Sq Ft | Calculated Total |
|---|---|---|---|---|
| 2x4 Framing Stud | — | $3.25 | $0.89 | $1,121.40 |
| Drywall Sheet (4x8) | — | $12.75 | $0.44 | $554.40 |
| Acoustic Insulation Roll | — | $28.00 | $0.77 | $970.20 |
| HDMI Cable | $29.00 | — | $58.00 | |
| DP to HDMI Cable | $38.00 | — | $38.00 | |
| POE Transmitter | $145.00 | — | $145.00 | |
| Computer | $1,850.00 | — | $1,850.00 | |
| Screen | $575.00 | — | $575.00 | |
| Display Monitor | $699.00 | — | $1,398.00 |
Cost Breakdown
Product Total
$40,429
Material Total
$6,710.00
Labor Factor Total
$3,155
Additional Labor (45 hrs @ $75)
$3,375
Total Bid
$53,669.00
Deposit
Project Notes
Create an Estimate - Step 11
Turf Style
Putting Turf
$100
Turf Color
Dark Green
Impact Screen
Ace HiQ Screen™
$567.00
Panel Style
Weave
Panel Color
Dark Buckskin
Launch Monitor
QuadMAX
$19,999
Simulator
Wave
$3,995.00
Projector
BenQ LK936ST
$4,899
Camera
JC Video - 2 Cameras
$5,720.00
Accessories
Country Club Elite - 5x10
$1,079.00