Square Foot Cost Estimate Report

Date: 2/11/2023

Estimate Name Highland

Building Type School, Vocational with Metal Panel & Metal Studs / Rigid Steel

Location ORLANDO, FL

4.00

Stories Height 15.63

Costs are derived from a building model with basic components.
Floor Area (S.F.) 71,226.00 Scope differences and market conditions can cause costs to vary
significantly.
LaborType OPN
** Stories entered is outside the range recommended by
Basement Included No RSMeans.

Data Release Year 2023

Assembly Customization Type :
Cost Per Square Foot $128.70
Added
Total Building Cost $9,166,511.97
Partially Swapped
Fully Swapped

Quantity % of Total Cost Per SF Cost

A Substructure 4.6% $5.66 $402,884.81

A1010 Standard Foundations $2.16 $153,883.34
Foundation wall, CIP, 4' wall height, direct chute, .148 CY/LF, 7.2 738.00 $0.83 $59,052.18
PLF, 12" thick
Strip footing, concrete, reinforced, load 5.1 KLF, soil bearing 811.80 $0.54 $38,336.04
capacity 3 KSF, 12" deep x 24" wide
Spread footings, 3000 PSI concrete, load 150K, soil bearing 44.52 $0.79 $56,495.13
capacity 3 KSF, 7' - 6" square x 18" deep
A1030 Slab on Grade $3.46 $246,668.10
Slab on grade, 5" thick, heavy industrial, reinforced 17,806.50 $3.46 $246,668.10

1
 Quantity % of Total Cost Per SF Cost

A2010 Basement Excavation $0.03 $2,333.36

Excavate and fill, 30,000 SF, 4' deep, sand, gravel, or common 17,806.50 $0.03 $2,333.36
earth, on site storage
B Shell 31.7% $38.88 $2,769,538.53
B1010 Floor Construction $21.64 $1,541,095.20
Floor, concrete, slab form, open web bar joist @ 2' OC, on W 53,419.50 $19.09 $1,359,414.09
beam and column, 25'x30' bay, 29" deep, 100 PSF superimposed
load, 145 PSF total load
Floor, concrete, slab form, open web bar joist @ 2' OC, on W 53,419.50 $1.43 $101,603.89
beam and column, 25'x30' bay, 29" deep, 100 PSF superimposed
load, 145 PSF total load, for columns add
Fireproofing, gypsum board, fire rated, 2 layer, 1" thick, 10" steel 2,393.19 $1.12 $80,077.22
column, 3 hour rating, 17 PLF
B1020 Roof Construction $3.56 $253,568.48
Roof, steel joists, beams, 1.5" 22 ga metal deck, on columns, 17,806.50 $3.02 $215,408.79
25'x30' bay, 25" deep, 40 PSF superimposed load, 60 PSF total
load
Roof, steel joists, beams, 1.5" 22 ga metal deck, on columns, 17,806.50 $0.54 $38,159.69
25'x30' bay, 25" deep, 40 PSF superimposed load, 60 PSF total
load, add for column
B2010 Exterior Walls $3.87 $275,490.89
Metal siding, steel, corrugated or ribbed, 20 ga, .0359" thick, 40,147.20 $3.87 $275,490.89
colored
B2020 Exterior Windows $6.59 $469,415.82
Aluminum flush tube frame, for insulating glass, 2" x 4-1/2", 5'x6' 7,084.80 $2.44 $174,041.65
opening, no intermediate horizontals
Glazing panel, insulating, 1/2" thick, 2 lites 1/8" float glass, tinted 7,084.80 $4.15 $295,374.17
B2030 Exterior Doors $0.76 $53,844.19
Door, aluminum & glass, without transom, wide stile, double 1.78 $0.20 $14,289.63
door, hardware, 6'-0" x 7'-0" opening
Door, steel 18 gauge, hollow metal, 1 door with frame, no label, 5.34 $0.23 $16,694.80
3'-0" x 7'-0" opening
Door, steel 24 gauge, overhead, sectional, manual operation, 1.78 $0.06 $3,925.89
10'-0" x 10'-0" opening
Door, steel 24 gauge, overhead, sectional, electric operator, 5.34 $0.27 $18,933.87
10'-0" x 10'-0" opening
B3010 Roof Coverings $2.16 $153,671.54
Roofing, single ply membrane, EPDM, 60 mils, fully adhered 17,806.50 $0.57 $40,627.31
Insulation, rigid, roof deck, polyisocyanurate, 2#/CF, 2" thick 35,613.00 $1.16 $82,855.78

2
 Quantity % of Total Cost Per SF Cost

Roof edges, aluminum, duranodic, .050" thick, 6" face 738.00 $0.33 $23,174.53
Flashing, aluminum, no backing sides, .019" 738.00 $0.10 $7,013.92
B3020 Roof Openings $0.32 $22,452.42
Roof hatch, with curb, 1" fiberglass insulation, 2'-6" x 3'-0", 3.56 $0.09 $6,560.70
galvanized steel, 165 lbs
Smoke hatch, unlabeled, galvanized, 2'-6" x 3', not incl hand 7.12 $0.22 $15,891.72
winch operator
C Interiors 17.9% $21.89 $1,559,044.88
C1010 Partitions $6.16 $438,555.24
Concrete block (CMU) partition, light weight, hollow, 6" thick, no 42,735.60 $4.08 $290,487.55
finish
1/2" fire rated gypsum board, taped & finished, painted on metal 40,147.20 $2.08 $148,067.69
furring
C1020 Interior Doors $1.70 $120,936.05
Door, single leaf, kd steel frame, hollow metal, commercial 118.71 $1.70 $120,936.05
quality, flush, 3'-0" x 7'-0" x 1-3/8"
C1030 Fittings $0.72 $51,318.70
Toilet partitions, cubicles, ceiling hung, painted metal 35.61 $0.37 $26,522.43
Chalkboards, liquid chalk type, aluminum frame & chalktrough 1,424.52 $0.35 $24,796.28
C2010 Stair Construction $2.21 $157,547.99
Stairs, steel, pan tread for conc in-fill, picket rail,16 risers w/ 10.68 $2.21 $157,547.99
landing
C3010 Wall Finishes $2.67 $190,320.09
Painting, masonry or concrete, latex, brushwork, primer & 2 42,735.60 $0.75 $53,144.28
coats
Painting, masonry or concrete, latex, brushwork, addition for 42,735.60 $0.58 $41,636.44
block filler
Wall coatings, acrylic glazed coatings, maximum 34,188.48 $0.63 $44,734.94
Ceramic tile, thin set, 4-1/4" x 4-1/4" 8,547.12 $0.71 $50,804.42
C3020 Floor Finishes $4.58 $326,035.02
Carpet, tufted, nylon, roll goods, 12' wide, 36 oz 14,245.20 $1.04 $74,371.91
Terrazzo, maximum 7,122.60 $2.17 $154,702.87
Vinyl, composition tile, maximum 49,858.20 $1.36 $96,960.24
C3030 Ceiling Finishes $3.85 $274,331.78
Acoustic ceilings, 3/4"mineral fiber, 12" x 12" tile, concealed 2" 42,735.60 $3.85 $274,331.78
bar & channel grid, suspended support
D Services 45.7% $56.05 $3,992,374.81
D1010 Elevators and Lifts $2.42 $172,070.26

3
 Quantity % of Total Cost Per SF Cost

Hydraulic passenger elevator, 2500 lb., 2 floor, 125 FPM 1.78 $2.42 $172,070.26
D2010 Plumbing Fixtures $5.37 $382,767.88
Water closet, vitreous china, bowl only with flush valve, floor 47.01 $1.01 $71,921.66
mount
Urinal, vitreous china, wall hung 23.50 $0.41 $29,464.99
Lavatory w/trim, wall hung, PE on CI, 20" x 18" 47.01 $0.97 $68,785.21
Kitchen sink w/trim, countertop, stainless steel, 44" x 22" triple 3.01 $0.11 $7,574.84
bowl
Service sink w/trim, PE on CI,wall hung w/rim guard, 24" x 20" 6.04 $0.55 $38,895.72
Shower, stall, baked enamel, terrazzo receptor, 36" square 17.63 $0.81 $57,607.17
Water cooler, electric, wall hung, dual height, 14.3 GPH 23.50 $1.32 $94,059.10
Bathroom, lavatory & water closet, 1 wall plumbing, share 5.34 $0.20 $14,459.19
common plumbing wall*
D2020 Domestic Water Distribution $0.49 $34,618.89
Gas fired water heater, commercial, 100< F rise, 500 MBH input, 1.69 $0.49 $34,618.89
480 GPH
D2040 Rain Water Drainage $0.46 $32,586.25
Roof drain, CI, soil,single hub, 4" diam, 10' high 9.90 $0.29 $20,349.99
Roof drain, CI, soil,single hub, 4" diam, for each additional foot 456.00 $0.17 $12,236.26
add
D3010 Energy Supply $9.84 $700,923.67
Commercial building heating system, fin tube radiation, forced 42,735.60 $6.05 $430,834.68
hot water, 10,000 SF, 100,000 CF, total 2 floors
Commercial building heating systems, terminal unit heaters, 28,490.40 $3.79 $270,088.99
forced hot water, 10,000 SF bldg,100,000 CF, total, 2 floors
D3030 Cooling Generating Systems $17.54 $1,249,279.11
Packaged chiller, water cooled, with fan coil unit, schools and 71,226.00 $17.54 $1,249,279.11
colleges, 40,000 SF, 153.33 ton
D4010 Sprinklers $3.21 $228,337.02
Wet pipe sprinkler systems, steel, light hazard, 1 floor, 10,000 35,613.00 $1.83 $130,608.54
SF
Wet pipe sprinkler systems, steel, light hazard, each additional 35,613.00 $1.37 $97,728.48
floor, 10,000 SF
D4020 Standpipes $1.51 $107,259.68
Wet standpipe risers, class III, steel, black, sch 40, 6" diam pipe, 3.56 $0.98 $69,838.78
1 floor
Wet standpipe risers, class III, steel, black, sch 40, 6" diam pipe, 7.12 $0.53 $37,420.89
additional floors

4
 Quantity % of Total Cost Per SF Cost

D5010 Electrical Service/Distribution $1.49 $106,099.26

Overhead service installation, includes breakers, metering, 20' 2.23 $0.55 $38,908.48
conduit & wire, 3 phase, 4 wire, 120/208 V, 800 A
Feeder installation 600 V, including RGS conduit and XHHW wire, 106.84 $0.40 $28,522.75
800 A
Switchgear installation, incl switchboard, panels & circuit 2.14 $0.54 $38,668.03
breaker, 120/208 V, 3 phase, 800 A
D5020 Lighting and Branch Wiring $11.01 $784,051.71
Receptacles incl plate, box, conduit, wire, 8 per 1000 SF, .9 W 71,226.00 $2.96 $210,591.07
per SF, with transformer
Wall switches, 2.0 per 1000 SF 71,226.00 $0.37 $26,399.92
Miscellaneous power, 2 watts 71,226.00 $0.47 $33,165.67
Central air conditioning power, 4 watts 71,226.00 $0.55 $39,043.96
Fluorescent fixtures recess mounted in ceiling, 1.6 watt per SF, 79,773.12 $6.67 $474,851.09
40 FC, 10 fixtures @32watt per 1000 SF
D5030 Communications and Security $2.62 $186,500.79
Communication and alarm systems, includes outlets, boxes, 0.98 $0.28 $19,634.84
conduit and wire, sound systems, 12 outlets
Communication and alarm systems, fire detection, addressable, 1.78 $0.90 $64,351.98
50 detectors, includes outlets, boxes, conduit and wire
Fire alarm command center, addressable with voice, excl. wire & 1.78 $0.34 $24,221.74
conduit
Communication and alarm systems, includes outlets, boxes, 1.07 $0.30 $21,372.71
conduit and wire, master clock systems, 10 rooms
Communication and alarm systems, includes outlets, boxes, 1.64 $0.80 $56,919.52
conduit and wire, master TV antenna systems, 30 outlets
Internet wiring, 2 data/voice outlets per 1000 S.F. 1.00 $0.00 $0.00
D5090 Other Electrical Systems $0.11 $7,880.28
Generator sets, w/battery, charger, muffler and transfer switch, 6.23 $0.11 $7,880.28
gas/gasoline operated, 3 phase, 4 wire, 277/480 V, 11.5 kW
E Equipment & Furnishings 0.1% $0.09 $6,168.37
E1020 Institutional Equipment $0.09 $6,168.37
Architectural equipment, laboratory equipment, counter tops, 71.23 $0.09 $6,168.37
stainless steel
E1090 Other Equipment $0.00 $0.00
F Special Construction 0.0% $0.00 $0.00
G Building Sitework 0.0% $0.00 $0.00

5
 Quantity % of Total Cost Per SF Cost

Sub Total 100% $122.57 $8,730,011.40

Contractor's Overhead & Profit 5.0% $6.13 $436,500.57

Architectural Fees 0.0% $0.00

$0.00
User Fees 0.0% $0.00 $0.00

Total Building Cost $128.70 $9,166,511.97