Laserfiche WebLink
VP <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 />Owner Costs <br />SAC /WAC Fees <br />$0 <br />$0 <br />$0 <br />$0 <br />Owner Furniture <br />$0 <br />$0 <br />$0 <br />$0 <br />Owner Equipment <br />$0 <br />$0 <br />$0 <br />$0 <br />Phone and Data <br />$0 <br />$0 <br />$0 <br />$0 <br />IT /PA Upgrades <br />$0 <br />$0 <br />$100,000 <br />$100,000 <br />Security Systems <br />$0 <br />$0 <br />$0 <br />$0 <br />Scoreboards <br />$0 <br />$0 <br />$0 <br />$0 <br />Owner Costs Subtotal <br />Design Fees <br />$0 <br />$0 <br />$100,000 <br />$100,000 <br />Construction A/E Fees <br />Included Above <br />$108,348 <br />$441,513 <br />$605,628 <br />Design Fees Subtotal <br />Contingency <br />$0 <br />$108,348 <br />$441,513 <br />$605,628 <br />Owner Construction Contingency <br />$0 <br />$60,194 <br />$339,625 <br />$465,868 <br />Contingency Subtotal <br />$0 <br />$60,194 <br />$339,625 <br />$465,868 <br />Total Project Cost <br />$0 <br />$1,372,414 <br />1 $7,673,639 <br />1 $10,488,846 <br />Ten Year C. 1.P Projection <br />Construction Only 1 4,812,1581 3,746,1581 40,5601 0 <br />Total 10 Year Realized Project Cost 4,812,158 5,118,572 7,714,199 $10,488,846 <br />PAGE 2 OF 4 <br />