|
Roseville, MN Ice Arena
<br />12/16/2006
<br />Geothermal spread sheet of budget costs to replace existing ice plant
<br />Demo of existing floor $7,500
<br />Ground Exchanger 50 wells @ $2,000.00 $100,000.00 $90,000.00
<br />Horizontal fi+ ield w/60 ton @ $14003on = $84,000.00
<br />Vault if neec ded $16,500.00
<br />Rink Equipment
<br />Rink Floor
<br />5 IKS 450 low temp heat pumps
<br />Each @ 25 HP total of 125 HP
<br />Sets of pumps,starters,headers, 3 way
<br />Pvc pipe and valves one lot
<br />Fluid cooler w/pump and pipe
<br />Earth loopheaders
<br />$115,000.00 $10,000 $125,000.00
<br />$8,000.00
<br />$3,000.00
<br />$11,000.00
<br />$6,500.00
<br />$7,500.00
<br />$14,000.00
<br />$22,000.00
<br />$6,500.00
<br />$28,500.00
<br />$8,000.00
<br />$4,000.00
<br />$12,500.00
<br />Rink Headers
<br />$15,000.00
<br />$7,000.00
<br />$22,000.00
<br />Rink chairs
<br />$7,000.00
<br />$6,000
<br />$13,000.00
<br />Rink surface pipe,buffer
<br />$30,000.00
<br />$22,000.00
<br />$52,000
<br />Insulation and under ice heat
<br />$15,000.00
<br />$7,500.00
<br />$22,500.00
<br />Header pipes and covers
<br />$10,000.00
<br />$6,000.00
<br />$16,000.00
<br />Sand fill and compaction
<br />$6,500.00
<br />$3,500.00
<br />$10,000.00
<br />Glycol for floor and geo field
<br />$30,000.00
<br />$30,000.00
<br />Sand fill and compaction
<br />$7,000.00
<br />Sales tax and permits
<br />$25,000.00
<br />Subcontractors
<br />Core drill and concrete repair
<br />$10,000.00
<br />Temperature control with DDC
<br />$19,000.00
<br />Balance commission
<br />$5,000.00
<br />Start up and warranty
<br />$5,000.00
<br />Total subs
<br />$39,000.00
<br />Total for ground exchanger,ice equipment,fluid cooler,rink piping,glycol
<br />to include overhead and one
<br />year warranty.
<br />$525,000.00
<br />By M. Patrick Harty
<br />
|