Loading...
HomeMy WebLinkAbout224075V3.2 - Rexburg Police Station-Conceptual Estimate (Single 20YR Shelled) 2025.07.09Rexburg Police Station - Single Story (20 YR Growth - Shelled Space) 224075v3.2 - Conceptual Estimate July 9, 2025 Drawings: Program Blocks Dated 06.05.2025 ARCHITECT:Hummel Architects LOCATION:Rexburg, Idaho # of Buildings:1 DURATION (months):16.0 Units per Building:1 SITE ACREAGE:4.95 SF per Building:24000 MAIN BUILDING SF:29,751 Total SF:24,000 0 METAL BUILDING SF:4,204 0 TOTAL SF:33,955 Breakout #1 Breakout #2 Breakout #3 Site Building Metal Building SITE WORK $2,176,185 $73.15 15.56%$2,158,958 $0 $17,227 1 Temporary Site Construction Requirements Detailed Estimate $17,829 $0.60 0.13%$17,829 $0 $0 2 Survey, Layout & Staking Detailed Estimate $22,346 $0.75 0.16%$22,346 $0 $0 3 Site Demolition NOT APPLICABLE 4 Hazardous Materials Abatement NOT APPLICABLE 5 Earthwork & Utilities Detailed Estimate $938,800 $31.56 6.71%$921,573 $0 $17,227 6 Asphalt Paving Detailed Estimate $202,450 $6.80 1.45%$202,450 $0 $0 7 Site Concrete Detailed Estimate $435,162 $14.63 3.11%$435,162 $0 $0 8 Fences & Gates Detailed Estimate $333,266 $11.20 2.38%$333,266 $0 $0 9 Landscaping & Irrigation Detailed Estimate $226,331 $7.61 1.62%$226,331 $0 $0 14 Utilities SEE LINE #5 15 Building Demolition NOT APPLICABLE STRUCTURE $2,561,235 $86.09 18.31%$0 $2,496,073 $65,162 16 Cast in Place Concrete Detailed Estimate $728,244 $24.48 5.21%$0 $669,388 $58,856 17 Structural Unit Masonry Detailed Estimate $505,760 $17.00 3.62%$0 $505,760 $0 18 Structural Steel & Misc. Steel Fabrications Detailed Estimate $657,488 $22.10 4.70%$0 $657,488 $0 19 Joists, Deck & Erection Detailed Estimate $618,812 $20.80 4.42%$0 $618,812 $0 20 Miscellaneous Rough Carpentry Detailed Estimate $50,932 $1.71 0.36%$0 $44,626 $6,306 ENCLOSURE & ROOFING $1,389,841 $46.72 9.94%$39,827 $1,335,340 $14,675 29 Dampproofing & Waterproofing Detailed Estimate $36,316 $1.22 0.26%$0 $32,726 $3,591 30 Building Insulation Detailed Estimate $116,188 $3.91 0.83%$0 $116,188 $0 31 Weather Barriers Detailed Estimate $28,263 $0.95 0.20%$0 $28,263 $0 33 Roofing Systems & Siding Detailed Estimate $601,906 $20.23 4.30%$0 $601,906 $0 34 Joint Sealants Detailed Estimate $28,906 $0.97 0.21%$0 $26,322 $2,584 35 Overhead Doors Detailed Estimate $44,626 $1.50 0.32%$0 $44,626 $0 36 Exterior Entrances, Storefronts & Curtain Wall Detailed Estimate $440,309 $14.80 3.15%$0 $440,309 $0 45 Exterior Signage Detailed Estimate $93,327 $3.14 0.67%$39,827 $45,000 $8,500 INTERIOR FINISHES $1,877,754 $63.12 13.43%$0 $1,753,729 $124,024 47 Cabinets & Countertops Detailed Estimate $199,140 $6.69 1.42%$0 $188,805 $10,335 48 Doors, Frames & Hardware Detailed Estimate $308,257 $10.36 2.20%$0 $287,587 $20,670 49 Drywall Assemblies Detailed Estimate $628,959 $21.14 4.50%$0 $584,174 $44,785 50 Tiling Detailed Estimate $116,840 $3.93 0.84%$0 $106,505 $10,335 51 Acoustical Ceilings Detailed Estimate $143,468 $4.82 1.03%$0 $133,132 $10,336 52 Flooring Detailed Estimate $176,658 $5.94 1.26%$0 $164,599 $12,059 65 Painting & Coatings Detailed Estimate $124,430 $4.18 0.89%$0 $108,926 $15,504 2024.04.16 - Estimate Template BREAKOUTS #Description Subcontractor Base Price $/SF (direct cost) % (of direct cost Print Date: 7/9/2025 Page 1 of 3 Rexburg Police Station - Single Story (20 YR Growth - Shelled Space) 224075v3.2 - Conceptual Estimate July 9, 2025 Drawings: Program Blocks Dated 06.05.2025 ARCHITECT:Hummel Architects LOCATION:Rexburg, Idaho # of Buildings:1 DURATION (months):16.0 Units per Building:1 SITE ACREAGE:4.95 SF per Building:24000 MAIN BUILDING SF:29,751 Total SF:24,000 0 METAL BUILDING SF:4,204 0 TOTAL SF:33,955 Breakout #1 Breakout #2 Breakout #3 Site Building Metal Building 2024.04.16 - Estimate Template BREAKOUTS #Description Subcontractor Base Price $/SF (direct cost) % (of direct cost 66 Bullet Resistant Panels Detailed Estimate $180,000 $6.05 1.29%$0 $180,000 $0 SPECIALTIES, EQUIPMENT & FURNISHINGS $568,322 $19.10 4.06%$0 $247,336 $320,985 67 Site & Building Specialties Detailed Estimate $216,041 $7.26 1.54%$0 $193,646 $22,395 68 Athletic & Recreational Equipment Detailed Estimate $34,000 $1.14 0.24%$0 $29,000 $5,000 69 Window Treatments Detailed Estimate $28,204 $0.95 0.20%$0 $24,690 $3,514 70 Metal Building System Detailed Estimate $290,076 $9.75 2.07%$0 $0 $290,076 71 Elevators & Lifts NOT APPLICABLE MEP & SPECIAL SYSTEMS $4,376,397 $147.10 31.29%$0 $4,195,625 $180,772 91 Fire Suppression Systems Detailed Estimate $172,404 $5.79 1.23%$0 $172,404 $0 92 Plumbing Detailed Estimate $578,136 $19.43 4.13%$0 $557,116 $21,020 93 HVAC Systems Detailed Estimate $1,207,475 $40.59 8.63%$0 $1,131,803 $75,672 94 Electrical Detailed Estimate $1,655,518 $55.65 11.84%$0 $1,592,458 $63,060 95 Audio Visual, Security, Fire Alarm Systems Detailed Estimate $431,693 $14.51 3.09%$0 $419,081 $12,612 96 Voice & Data Systems Detailed Estimate $331,171 $11.13 2.37%$0 $322,763 $8,408 CONTINGENCY $1,035,055 $34.79 7.40%$174,399 $803,322 $57,333 1.5%CMGC Construction Contingency $238,859 $8.03 1.71%$40,246 $185,382 $13,231 5.0%Design Contingency $796,196 $26.76 5.69%$134,153 $617,940 $44,103 0.0%Escalation Contingency $0 $0.00 0.00%$0 $0 $0 0.0%Owner Contingency $0 $0.00 0.00%$0 $0 $0 17% 78% 6% GENERAL CONDITIONS BASED ON SUBTOTAL SUBTOTAL SUBTOTAL SUBTOTAL General Conditions GC's Tab $944,000 $159,057 $732,653 $52,290 Weather Conditions Allowance Allowance $100,000 $100,000 INSURANCES & BONDS BASED ON SUBTOTAL SUBTOTAL SUBTOTAL SUBTOTAL REQUIRED General Liability, Design & Pollution Insurance $15,923,901 $68,473 $11,537 $53,143 $3,793 REQUIRED Payment & Performance Bond $15,923,901 $104,552 $17,616 $81,144 $5,791 OWNER Builder's Risk Insurance $15,923,901 BY OWNER BY OWNER BY OWNER BY OWNER $2,561,394 $11,798,366 $842,053 $2,532,241 $11,664,079 $832,469 $2,373,184 $10,831,426 $780,179 SUBTOTAL (with General Conditions) $15,028,788 SUBTOTAL (with GC's & Insurance) $15,201,813 SUBTOTAL $13,984,788 Print Date: 7/9/2025 Page 2 of 3 Rexburg Police Station - Single Story (20 YR Growth - Shelled Space) 224075v3.2 - Conceptual Estimate July 9, 2025 Drawings: Program Blocks Dated 06.05.2025 ARCHITECT:Hummel Architects LOCATION:Rexburg, Idaho # of Buildings:1 DURATION (months):16.0 Units per Building:1 SITE ACREAGE:4.95 SF per Building:24000 MAIN BUILDING SF:29,751 Total SF:24,000 0 METAL BUILDING SF:4,204 0 TOTAL SF:33,955 Breakout #1 Breakout #2 Breakout #3 Site Building Metal Building 2024.04.16 - Estimate Template BREAKOUTS #Description Subcontractor Base Price $/SF (direct cost) % (of direct cost RATE CONTRACTOR'S FEE BASED ON SUBTOTAL SUBTOTAL SUBTOTAL SUBTOTAL 0.5%Pre-Construction Services $15,201,813 $76,010 $12,807 $58,993 $4,210 4.25%CM/GC Fee $15,201,813 $646,078 $108,859 $501,431 $35,787 Site Building Metal Building $/SF $468.98 $542,206 $415 $210 Cost per Acre Cost per SF Cost per SF RATE OWNER COSTS BASED ON SUBTOTAL Construction Costs Summary 8.25%Design and Engineering Fees $15,923,901 $1,313,722 Option Construction Total Total w/Owner Costs 1.5%Owner Contingency $15,923,901 $238,859 One-Story Current $14,141,894 $16,108,121 3.0%Furniture, Fixtures, & Equipment $15,923,901 $477,717 Single 20 Yr. Shell $15,923,901 $18,131,590 0.8%Building Permit, Plan Review, Impact Fees $15,923,901 $127,391 Single 20 Yr. Full $16,750,696 $19,070,415 Land Not Included 2-Story Current $14,452,131 $16,460,393 Owner's Consultants (3rd Party Testing, Geotechnical, etc.)$50,000 Misc. SEE ABOVE $/SF $534.00 Estimate Amount PROJECT ESTIMATE TOTAL $18,131,590 SUBTOTAL (with Owner Costs) $18,131,590 $2,683,061 $12,358,790 $882,050 $2,683,061 $12,358,790 $882,050SUBTOTAL (with GC's, Insurance & Fee) $15,923,901 Estimate Amount $15,923,901CONSTRUCTION ESTIMATE TOTAL Print Date: 7/9/2025 Page 3 of 3