|
ic:12 rill
<br />ICE-AMpioirt.l
<br />RICA
<br />X. Ice Rink Budget Pricing:
<br />porEehle Ice Inhs
<br />adTSPmucall ,onve ICE AMERICA
<br />Herlw Miry, CA Sang -_ _ _ Production Price u#
<br />321n4W23 Ice Runk & Event 22.4_5w1o,
<br />taleluneek
<br />eTECeTEO RYSUM.�ARy
<br />Protect Ns: Ice Rink III Event Production Price list 22.4-Seven Prepared By: SWW Product: Ice Rink Production
<br />Title: Santa Ana Holiday Ice 5kal Rink Date: 2/23 Purpose: m dentbnal Ice dnk lnsmilaflon
<br />Production Oates: Nov 20-Dal 6 Rental III
<br />Location: Playa of the Flags, Civic Centel Santa Ana, CA mi
<br />open Oates: Dec B, 2022 - Jan 0, 2023
<br />ROOUCf10N DESCGHMON: PmtluNan of portable ice rink It ancillary equipment
<br />Shipping I, transportation, installation, mall
<br />Indutled Production element: Ice Radmacee Chdia rental
<br />Include&: Lighting and sound equipment for Ice rink
<br />NOTES: Aso Included options: ice rink operations and maintenance
<br />ASSUMMONS: Budget Is based on Ire Surface 9A: 82' i5O'
<br />Not included in this budget: MA lremlit, opibnal ele cO water, wi A cm lydty, s rity„ crmre (if hied ), light, audb
<br />fonet tmsh, daily deaning service, first aid, tables/chars campy Dereating), eventslgnage, ADA access, pn SM storage
<br />l:`PFI�ENSFE:
<br />O Portable lm Rlnk
<br />Poured he
<br />Nnk
<br />pump
<br />Glycal, Liner, InsuRmn
<br />Ruurfoolrclal
<br />Snow Melt Equipment
<br />UnR Price No.Term Total N'kx
<br />$ 53,"D,
<br />$ O.R 4100
<br />8 $
<br />23,616 provided of: ST A SIP Ice surface= approx. 4100 sell
<br />Includes ICE -WORLD Ice rink drop s, headers, header covers
<br />1,776 1
<br />1 Is
<br />CD6 ryrem pump for glycol, ABC
<br />It 2.15 41M
<br />1 $
<br />Ran glycol, plastic sheet, imulal
<br />$ 1,900 1
<br />8 $
<br />15,2W small decblc Ice Nominated
<br />$ 21TS 1
<br />8 $
<br />2,2a0 Hatred beating element A melt trough far snow melting
<br />❑2 Chiller Rental
<br />Geller rental package $ 95
<br />celNery, Install, pkkup IS 2,250
<br />�3 Deal RoiMs
<br />PE Tansparen[ f 3.25
<br />®Otller Ice Rink Equipment
<br />Skates $
<br />Helmets $
<br />Skate Rack $
<br />Skate Rack Shelves $
<br />Skate Sharpener IS
<br />Evans thick plastic meat $
<br />Skate aid ^Booby^ &'Tammy" $
<br />�5 lnstallaHan, Training. TmnsporMion
<br />Wnkinstallation $
<br />ProductIon fee $
<br />Hotel for Install crew/mgr $
<br />Shipping& Trucking .
<br />©SNe Build -OR
<br />Skate lace area rubber mars
<br />Office bailer
<br />Tent
<br />Benches
<br />Railing / Bartick"
<br />❑T /evalw Opflayx
<br />Platraml
<br />Ina llaBon
<br />Skate lace area mesh work
<br />Shipping &Trucking Platform
<br />�0 Rink ugMn9/sound
<br />Ronk Sound ablage
<br />3.0
<br />2.50
<br />21
<br />20
<br />155
<br />0.25
<br />22.25
<br />3,500
<br />itl
<br />150
<br />2,250
<br />ii 4 ,500
<br />ZDD 2.00
<br />$
<br />38,000 monthly rental of Miner, pump, tank a+dde abler a alulyment
<br />2
<br />1 IS
<br />ABOD delivery, installation, removal, ma p
<br />$
<br />7,800
<br />300
<br />8 $
<br />7,800 r acorn dal dear SaUUog boards x number Of Rest
<br />$
<br />2O,573
<br />2Fi
<br />e $
<br />8,690 W. skates w/buckla
<br />30
<br />0 $
<br />600 helmets is, on, I)
<br />6
<br />0 $
<br />3,4W m.bid skate racks- collapsing with wheels
<br />1
<br />8 $
<br />160 shelves for in between portable racks
<br />1
<br />8 $
<br />1,240 EZ-Sharp or WtsOta
<br />41M
<br />1 $
<br />1,025 squaw feel requirod -for events rely
<br />IS
<br />B $
<br />5,550 pral of acting aid -seal' and 4tloper'
<br />$
<br />52,390
<br />3
<br />2 $
<br />21,DD0 MAR nmllation supervdmrs Ilk labor (in/out)/warehouse
<br />1
<br />I IS
<br />22,390 travel, legal& admin, production fork,loll/mmova(/malnY¢napa/krk1116
<br />2
<br />$
<br />- laal -not required (Supervisors load In and bad -out hotel)
<br />2
<br />2 $
<br />9,000 amounted tracking/shipping ice rink equipment
<br />U,245
<br />$ 2.95
<br />ISCD
<br />1 $
<br />4,425 estimate far skate lace area rubber mats
<br />$ Z250
<br />1
<br />2 $
<br />4,5008' k Id ticket ofice trailer
<br />$ L650
<br />6
<br />1 $
<br />9,900 tens far skate rental &waivers&'UP ales Alighting
<br />$ 22
<br />10
<br />6 $
<br />1,320 benches falluders
<br />$ 12.50
<br />2D
<br />6 $
<br />2,100 Y sectlors
<br />IF
<br />0,394
<br />f 0.83
<br />45M
<br />6 $
<br />22,225 rental for 5peclallzed ice Pink low Sa(hMing platform
<br />$ 4.15
<br />4500
<br />1 IS
<br />18,625 supervkars& labor for platform
<br />$ 13.25
<br />025
<br />1 $
<br />11,344 ramps& Ink platform rerpentry, skate lace area finish wart
<br />$ 1,850
<br />3
<br />2 $
<br />11,100 astlmated trucking/shipping for platform
<br />$
<br />-
<br />q 395
<br />1
<br />0 S
<br />- hos[ta Dmdde: (4)ouMoor speakers, ansok, amplNe0 plaMah
<br />Rink Ll9hm, package IS 2,250
<br />©OpaaXMe
<br />Setup Fs,
<br />$ ]0,500
<br />1
<br />lTanager
<br />General Manager tee
<br />$
<br />1
<br />Maintenance le e
<br />Ill
<br />$ 2,BT5
<br />1
<br />Weekly apead fee
<br />'Estimated pa roll
<br />$ k500
<br />1
<br />It Ice
<br />HBaations GM It Ice Tel
<br />$
<br />2
<br />Operations lNbllByimuanre
<br />.95
<br />f O.9s
<br />1750
<br />$xurby
<br />$ 37.50
<br />Omer
<br />f 1,85OUG L
<br />1
<br />BASIC HOLIDAY ICE RINK PRODUCTION
<br />OHOLIDAY ICE RINK PRODUCTION W/SITE BUILD
<br />OUT
<br />C [HOLIDAY ICE RINK PRODUCTION IN/SELECTED
<br />OPERATIONS
<br />cordide out, cables
<br />0 S - hart to Par"Wi: light, truss, beam, light Songs
<br />$ 961
<br />1 $ 10,500 staff hiring, training, unlfomK, management
<br />6 $ 21,000 GM weekly ate (60 hahel
<br />5 $ 13,175 Ice Tech Mgr weekly rale(fiU hrs/l
<br />$ - wdabie stxeng payroll fees
<br />5 $ 32,500 Warta re at NHed paymll @ $27.50/hr (sub) m change hazel On actual hrs)
<br />6 $ 11,400 W be determined Or provided by sponsor
<br />5 $ 8,313 estimate sparked event insurance W operate ice rink at$.95AWMA,
<br />$ SEE BELOW: required 24/2 Security staff from Bel through kudnut
<br />1 5,850 cOmaMer tmtnl, ON.
<br />5 R65, 6o9 lul'c nTms In1�1 i� L-� !.Naha aPm� oar,
<br />( $3101,39O Ilnnuaa Item listed In 18 make above awry
<br />807 Sprucclake Drive, Harbor Cit%, CA 90710
<br />Tel: 323-776-9423
<br />sn'illiams a.ice-america.com
<br />Ice-America.com
<br />17
<br />
|