|
t.
<br /> Opinion of Probable Construction Costs-Conceptual Design C!"Steve n S
<br /> City of Elk River Outdoor Skating Facility ,,,;.,,,,35 ,,,,,,,k„, 5, ..,,s
<br /> Elk River,Minnesota
<br /> File No.900.16.000 Date: 2.28.17
<br /> Costs include:escalation,general conditions,contractor profit,insurance,bonds Revised:
<br /> Disclaimer: This cost estimate is based one telephone conversion with the City and similar project experience and not part of commissioned study
<br /> of any kind. There were no drawings or plans to review. We recommend a study be performed to verify conditions,scope,and improve accuracy of costs.
<br /> The cost estimate is provided as a rough order of magnitude only.
<br /> Item Description Units Qty Unit Price Total
<br /> BASE BID
<br /> DIVISION 13-SPECIAL CONSTRUCTION
<br /> 1 Rink Floor-Outdoor refrigerated rink floor 65'x130' (7776 SF ea x 2=15,552 SF) EA 15552 $35 $544,320
<br /> 2 Additional transmission mains to rink floors EA 2 $30,000 $60,000
<br /> 3 Dasherboards for outdoor rinks 65x130 EA 2 $90,000 $180,000
<br /> 4 Refrigerated skating path(12'wide x 1,000'long) SF 12000 $65 $780,000
<br /> 5 Decorative railing system around path LF 2,024 $100 $202,400
<br /> 6 Common industrial grade refrigeration system with computerized controls.Waste heat LS 1 $2,000,000 $2,000,000
<br /> recovery for snow melt pit.
<br /> 7 New perimeter concrete LS 1 $500,000 $500,000
<br /> 8 Resurfacer room SF 600 $300 $180,000
<br /> 9 Refrigeration room SF 1200 $300 $360,000
<br /> 10 Warming house and concession+skate flooring SF 1600 $400 $640,000
<br /> 11 Skate flooring SF 2000 $20 $40,000
<br /> Subtotal $5,486,720
<br /> RELAI D WORK NOT INCLUDED IN THIS COST ESTIMATE 51
<br /> n s;
<br /> 1 Site work and site utilities SF 32000 $6 $192,000
<br /> 2 Demolition of existing facilities 0 $0
<br /> 3 Landscaping Allowance 1 $35,000 $35,000
<br /> 4 Site furnishings and(benches,tables,etc.) Allowance 1 $15,000 $15,000
<br /> 5 FFE(nets,resurfacers,edger's,tools,etc.) LS 1 $150,000 $150,000
<br /> 6 Site lighting and electrical LS 1 $110,000 $110,000
<br /> Subtotal $502,000
<br /> Subtotal of Construction Cost $5,988,720
<br /> Cost adjustment for
<br /> Subtotal project location 0.0% $0--�...._.,�. � ..,
<br /> $5,988,720
<br /> Estimate,Design and Construction Contingency 20.0% $1,197,744
<br /> Total Estimated Construction Cost(2017) $7,186,464
<br /> Engineering,legal,financial,and administrative 20.0% $1,437,293
<br /> Material Testing Services-Design Phase $20,000
<br /> Material Testing Services-Construction Phase(concrete,etc.) $10,000
<br /> TOTAL ESTIMATED PROJECT COST(2018) $8,653,757
<br /> Adjusted cost for 2019 4.0% $8,999,907
<br /> Adjusted cost for 2020 4.0% $9,359,903
<br /> 1
<br />
|