|
TV
<br />CONSTRUCTION
<br />ESTIMATE DATE: August 8, 2012
<br />PROJECT: Elk River Ice Arena - DRAFT Arena Renovation Options
<br />ARCHITECT: 292 Design Group
<br />DRAWING DATE: May 21, 2012
<br />DESCRIPTION
<br />Option 1
<br />"As Is"
<br />Estimate
<br />Option 2
<br />"Minimal"
<br />Estimate
<br />Option 3
<br />"Reno +"
<br />Estimate
<br />Option 4
<br />"New"
<br />Estimate
<br />Construction Costs
<br />Demolition
<br />$0
<br />$0
<br />$85,000
<br />$162,500
<br />Concrete & Masonry
<br />$0
<br />$0
<br />$347,054
<br />$515,849
<br />Precast Concrete
<br />$0
<br />$0
<br />$376,200
<br />$993,462
<br />Metals
<br />$0
<br />$0
<br />$224,564
<br />$555,934
<br />Rink 1 Structural Repairs (Allowance)
<br />$0
<br />$50,000
<br />$50,000
<br />$0
<br />Carpentry & Millwork
<br />$0
<br />$0
<br />$37,050
<br />$156,698
<br />Thermal & Moisture Protection
<br />$0
<br />$228,900
<br />$620,723
<br />$345,486
<br />Doors & Windows
<br />$0
<br />$0
<br />$208,119
<br />$283,909
<br />Finishes
<br />$0
<br />$75,000
<br />$352,613
<br />$421,237
<br />Specialties
<br />$0
<br />$0
<br />$39,785
<br />$53,463
<br />Low -E Ceiling
<br />$0
<br />$35,000
<br />$35,000
<br />$0
<br />Seating
<br />$0
<br />$0
<br />$80,000
<br />$80,000
<br />Ice Rink Systems
<br />$0
<br />$82,000
<br />$1,771,100
<br />$2,530,000
<br />Dasher Boards
<br />$0
<br />$0
<br />$0
<br />$45,000
<br />Elevator
<br />$0
<br />$0
<br />$0
<br />$50,000
<br />MEP
<br />$0
<br />$567,250
<br />$1,402,455
<br />$1,629,655
<br />Sitework Allowance
<br />$0
<br />$0
<br />$250,000
<br />$250,000
<br />General Conditions
<br />$0
<br />$51,908
<br />$264,585
<br />$363,294
<br />General Liability Insurance
<br />$0
<br />$11,991
<br />$67,587
<br />$92,801
<br />Builders Risk Insurance
<br />$0
<br />$3,857
<br />$21,741
<br />$29,853
<br />Building Permit
<br />$0
<br />$9,953
<br />$62,336
<br />$77,032
<br />Bond
<br />$0
<br />$0
<br />$0
<br />$0
<br />Subtotal Construction Cost
<br />$0
<br />$1,115,858
<br />$6,295,912
<br />$8,636,173
<br />Contingency
<br />$0
<br />$55,793
<br />$314,796
<br />$431,809
<br />Contractor's Fee
<br />$0
<br />$32,220
<br />$181,794
<br />$249,369
<br />Total Construction Estimate
<br />$0
<br />$1,203,872
<br />$6,792,502
<br />$9,317,351
<br />PAGE 1 OF 4
<br />
|