|
CONSTRUCTION ESTIMATE SUMMARY
<br /> ESTIMATE DATE: June 6,2012
<br /> PROJECT: Elk River Ice Arena
<br /> ARCHITECT: 292 Design Group
<br /> DRAWING DATE: May 21, 2012
<br /> Option 1 Option 2 Option 3 Option 4
<br /> "As Is" "Minimal" "Reno+" "New"
<br /> DESCRIPTION Estimate Estimate Estimate Estimate
<br /> Construction=Costs _i
<br /> Demolition $0 $0 $85,000 $162,500
<br /> Concrete& Masonry $0 $0 $430,054 $515,849
<br /> Precast Concrete $0 $0 $476,200 $993,462
<br /> Metals $0 $0 $224,564 $555,934
<br /> Rink 1 Structural Repairs(Allowance) $0 $50,000 $50,000 $0
<br /> Carpentry& Millwork $0 $0 $37,050 $156,698
<br /> Thermal & Moisture Protection $0 $228,900 $620,723 $345,486
<br /> Doors&Windows $0 $0 $208,119 $283,909
<br /> Finishes $0 $75,000 $352,613 $421,237
<br /> Specialties $0 $0 $39,785 $53,463
<br /> Low-E Ceiling $0 $35,000 $35,000 $0
<br /> Seating $0 $0 $0 $80,000
<br /> Ice Rink Systems $0 $82,000 $1,771,100 $2,530,000
<br /> Dasher Boards $0 $0 $0 $45,000
<br /> Elevator $0 $0 $50,000 $50,000
<br /> MEP $0 $567,250 $1,442,455 $1,629,655
<br /> Sitework Allowance $0 $0 $250,000 $250,000
<br /> General Conditions $0 $51,908 $273,270 $363,294
<br /> General Liability Insurance $0 $11,991 $69,805 $92,801
<br /> Builders Risk Insurance $0 $3,857 $22,455 $29,853
<br /> Building Permit $0 $9,953 $64,382 $77,032
<br /> Bond $0 $0 $0 $0
<br /> Subtotal Construction Cost ;` ;$0 $1,115,858 $6,502,575 $8,636,173
<br /> Contingency $0 $55,793 $325,129 $431,809
<br /> Contractor's Fee $0 $32,220 $187,762 $249,369
<br /> Total Construction Estimate $0 $1,203,872 $7,015,468 $8,317,351
<br /> Owner Costs 1
<br /> SAC/WAC Fees $0 $0 $0 $0
<br /> Additional Maintenance Per Year $100,000 $75,000 $0 $0
<br /> Owner Furniture $0 $0 $0 $0
<br /> Owner Equipment $0 $0 $0 $0
<br /> PAGE 1 OF 2
<br />
|