Hunter Memorial Banquet Facility Probable Estimate of Project Cost
November 15, 2019
Hard Costs – Construction – Construction Management Estimates Professional Cost Estimate (Gibbon’s Estimating Group – Nov 8, 2019) – BASE BID Square foot reductions ( 500sf x 350/sf = 175,000 ) Total Hard Costs (Rounded)
$ 1,475,339.00 $ (175,000.00) $ 1,300,000.00
Soft Costs – Fees & Contingency Land Acquisition & Demolition Topographic Survey of Existing Conditions Geotechnical Testing & Test Pits Municipal Land Use approval application fees Environmental Survey – Phase I Hazardous Materials Assessment Hazardous Materials Testing / Clearances (During Demolition / Construction) Building Permits (State of CT Educational Stipend) Advertising Legal Fees – Owner Representation - (Allowance) Bonding Cost / Financing - (Allowance) Builder’s Risk Insurance Fees – (Owner Cost) A/E Fees (CD Packaging, Bidding, CA, & Contingency) – ($111,000.00 – payed direct by city) Testing / Special Inspections – (construction) Project Manager / Owner’s Representative – Full time (1.5 years) Utility Company Fees – (Electrical, Water, Sanitary & Sewer, Connections) - Allowance Telephone & Communications Fees Furniture, Furnishings & Equipment – (Allowance) Technology / Computers – (Limited Allowance) Moving / Relocation / Temporary Conditions – (1 move) Drawing Reproduction / Bidding Construction Escalation to Spring 2020 Owner’s Project / Construction Contingency – (allowance)
Total Soft Costs
$ NIC $ 5,000.00 $ 7,500.00 $ waived $ N/A $ 3,500.00 $ NIC $ in hard cost $ 1,500.00 $ N/A $ NIC $ 20,000.00 $ NIC $ 15,000.00 $ NIC $ 10,000.00 $ 10,000.00 $ by others $ NIC $ NIC $ 3,500.00 $ N/A $ 130,000.00
$ 206,000.00
Total Estimated Project Cost Estimates are based on a spring 2020 construction start. There is no allowance for cost escalation to future years. There is no allowance for hazardous materials abatement.
$ 1,506,000.00
4" / 1'-0"
EXISTING VIOLI'S RESTAURANT 4" / 1'-0"
4" / 1'-0"
ROOF PLAN HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
WESTFIELD ROAD
4" / 1'-0"
4" / 1'-0"
4" / 1'-0"
4" / 1'-0"
4" / 1'-0"
PRESENTATION 12/03/2019
BACK PATIO ALTERNATE
SERVICE / BUFFET AREA
BANQUET HALL 101 2296 SF
EXISTING VIOLI'S RESTAURANT
VESTIBULE 107
STOR. 104
MECH. 110
WOMEN'S BATHROOM 102
STOR. 114
COAT ROOM
JAN. CLOSET
LOBBY 111 215 SF
WESTFIELD ROAD
GREEN ROOM / PRIVATE DINING 108 221 SF
MEN'S BATHROOM 113
MECH. 115
3,750 TOTAL SQUARE FT. ADDITION
0'
FLOOR PLAN HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
4'
8'
16'
24'
PRESENTATION 12/03/2019
DN
BANQUET HALL 101 2296 SF
EXISTING VIOLI'S RESTAURANT
GREEN ROOM / PRIVATE DINING 108 221 SF
VESTIBULE 107
JAN. CLOSET
STOR. 104
MECH. 110
WOMEN'S BATHROOM 102
COAT ROOM
LOBBY 111 215 SF
STOR. 114
MEN'S BATHROOM 113 MECH. 115
0'
NEW BUILDING FLOOR PLAN HUNTER MEMORIAL GOLF COURSE
688 WESTFIELD RD - MERIDEN, CT 06450
4'
8'
12'
PRESENTATION 12/03/2019
EXISTING BUILDING IN BACKGROUND
SIDING
BACK PATIO WITH VIEWS OF THE COURSE. AS WELL AS CLOSE VIEW OF 18TH GREEN ALTERNATE
3 RIGHT PR1.3 1/8" = 1'-0"
EXISTING BUILDING
METAL STANDING SEAM ROOF OR ARCHITECTURAL SHINGLES
POSSIBLE LOCATION FOR RTU'S, ABOVE CONNECTION PIECE
STONE FACE ENTRYWAY TO CALL BACK TO EXISTING CONDITION
VARIOUS SIZES OF TRIM AT CORNERS AND FASCIA
2 FRONT PR1.3 1/8" = 1'-0"
DOORS TO ACCESS PATIO AREA, ALUMINUM W/ WOOD INTERIOR FINISH. MATCHING TRANSOM ABOVE
PRIVATE DINING / GREEN ROOM AREA WITHIN THE CONNECTION PIECE
EXISTING BUILDING
VARIOUS SIZES OF TRIM AT CORNERS AND FASCIA
1 BACK PR1.3 1/8" = 1'-0"
ELEVATIONS HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 12/03/2019
CUPOLA EXISTING BUILDING IN BACKGROUND
ENTRY CANOPY ALTERNATE
SIDING
BACK PATIO WITH VIEWS OF THE COURSE. AS WELL AS CLOSE VIEW OF 18TH GREEN ALTERNATE
3 RIGHT PR1.2 1/8" = 1'-0"
EXISTING BUILDING
METAL STANDING SEAM ROOF OR ARCHITECTURAL SHINGLES
POSSIBLE LOCATION FOR RTU'S, ABOVE CONNECTION PIECE
PRE ENGINEERED CUPOLA ALTERNATE
STONE FACE ENTRYWAY TO CALL BACK TO EXISTING CONDITION
VARIOUS SIZES OF TRIM AT CORNERS AND FASCIA
BRICK TO MATCH EXTERIOR FACADE OF EXISTING BUILDING ALTERNATE
2 FRONT PR1.2 1/8" = 1'-0"
DOORS TO ACCESS PATIO AREA, ALUMINUM W/ WOOD INTERIOR FINISH. MATCHING TRANSOM ABOVE
PRIVATE DINING / GREEN ROOM AREA WITHIN THE CONNECTION PIECE
EXISTING BUILDING
VARIOUS SIZES OF TRIM AT CORNERS AND FASCIA
1 BACK PR1.2 1/8" = 1'-0"
ELEVATIONS HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 11/15/2019
-
ALTERNATE
3 0 EXTERIOR PERSPECTIVES
archrtecture
PRESENTATION 12/03/2019
ALTERNATE
BASE BID 3 0 EXTERIOR PERSPECTIVES
archrtecture
PRESENTATION 12/03/2019
PR1.3 1
10' - 0"
PROJECTION SCREEN DROP DOW N
BANQUET HALL 101
12' - 0"
GREEN ROOM / PRIVATE DINING 108
VESTIBULE 107
STOR. 104
MECH. 110
J.C. 117 WOMEN'S BATHROOM 102
STOR. 114
LOBBY 111
MEN'S BATHROOM 113
MECH. 115
2 PR1.3
1 1 - LEVEL PR1.5 1/8" = 1'-0"
1
REFLECTED CEILING PLAN HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 12/03/2019
ROOF TRUSS
HEIGHT
LOBBY 111
EAVE
14' - 0"
10' - 0"
BANQUET HALL 101
12' - 0"
MECH. PLENUM SPACE
RESTAURANT LEVEL 0'-0"
1 BUILDING PR1.6 1/4" = 1'-0"
CROSS SECTION
BUILDING SECTION HUNTER MEMORIAL GOLF COURSE
688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 12/03/2019
3D INTERIOR PERSPECTIVE HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 12/03/2019
3D INTERIOR PERSPECTIVE HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 12/03/2019
INTERIOR FINISHES HUNTER MEMORIAL GOLF COURSE 688 WESTFIELD RD - MERIDEN, CT 06450
PRESENTATION 12/03/2019