Cost Opinion Project: Marco Island Fire and Rescue Station 50

BSSW Architects Inc BSSW Job # 1905.01 MIF&R 50

Schematic Design Program Originally Generated: 04-01-19
Revision No: #9 11-05-2019

Gross Program Areas Square Feet

1 Apparatus Bay 5,736 gsf includes unconditioned raised platforms on each side
2. 1st Floor Conditioned 8,368 gsf Conditioned residential living quarters, dcontamination and bunker gear
3. 2nd Floor EOC ICC 500 AREA 1,517 gsf EOC ICC 500 safe shelter area area of last resort
3A. 2nd Floor EOC 300 gsf EOC ICC 500 safe shelter area area of last resort
4. 2nd Floor Administrative 6,129 gsf Office and training room area
4A. ADDED CITY OFFICES 2nd Floor 441 3 offices to north side of corridor.
5. Training Tower 1,288 gsf 3 stories with smoke shutters practice dry stand pipe
6. Protected Equipment Deck 986 gsf Protected chiller and generator enclosure - impact rated louvers, metal grating roof
7. Site Work Structures 1,686 gsf deck, ramp, fuel tank, dumpster enclosure
8. Site Work 50,000 gsf Landscaping, grading, paving, storm water, utilities
9. Landscape and Irrigation plug numbers

Grand Total Gross Floor Area Sq. Ft. 26,451 Total Area Items 1 through 7 excludes site work line 8

Cost / SF Cost per Area Schematic Design Construction Cost Opinion Range Cost / SF Cost per Area
Area Low Low Low High

1 Apparatus Bay $288 $1,651,968 includes unconditioned raised platforms on each side $320 $1,835,520
2. 1st Floor Conditioned $345 $2,886,960 First floor air-conditioned space includes bunker gear and decontamination $382 $3,196,576
3. 2nd Floor EOC $575 $872,275 ICC 500 safe shelter area of last resort EOC program areas exceed this line item $636 $964,812
3A. 2nd Floor EOC $345 $103,500 EOC out side area of ICC 500 Shelter $382 $114,600
4. 2nd Floor Administrative $345 $2,114,505 Office and training room area $382 $2,341,278
4A. Added Offices@ 2nd Floor $345 $152,145 3 offices added to north side of 2nd floor corridor $382 $168,462
5. Training Tower $288 $370,944 3 stories 2 @ 416 sq. ft. and 3rd @ 456 sq. ft. $320 $412,160
6. Protected Equipment Deck $192 $189,312 Protected chiller & generator enclosure - impact rated louvers, metal grating roof $212 $209,032
7. Site Structures, Ramp & Decks $168 $283,248 deck, ramp, fuel tank, dumpster enclosure $186 $313,596
8. Site Work Fire Station $14.50 $725,000 grading, paving, storm water, utilities $19.50 $975,000
8A. Site Work North Lot $30,000 grading, paving, storm water, utilities $45,000
9. Landscape and Irrigation Fire Station $72,000 Landscaping, grading, paving, storm water, utilities $80,000
10. Landscape and Irrigation North Lot $50,000 Landscaping, grading, paving, storm water, utilities $55,000

Subtotal Cost Opinion $9,501,857 Construction Cost Opinion $10,711,036

Contingency 10% $950,186 10% $1,071,104

Cost Opinion $10,452,043 $11,782,140

$395 average cost per building sq. ft. including site work $445

construction cost inflation increases could be 1/4% to 1% per month or

$24,154 to $96,615 per month

EOC & City Associated Bldg. Costs $1,127,920 Line Items 3, 3A & 4A $1,247,874
Circulation Space for Line Above $197,386 17.5% or 1/2 35% typical circulation space for line item above. $218,378
Share of Protected Power & HVAC $10,601 4 % of fuel tanks, generator space and protected HVAC $11,706
North Lot Civil, Landscape & Irrigation $80,000 Line Items 8A & 10 $100,000

Associated City Building Costs $1,415,907 $1,577,958

Associated Fire Department Building Costs $9,036,135 Includes FEMA Grant Funds $10,204,182

Cost Opinion.xls 1 11-18-19 Cost Opinion REV 1