Parmly Billings Library Feasibility Study May 18, 2009
Transcript of Parmly Billings Library Feasibility Study May 18, 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
1/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
2/40
Parmly Billings Library Feasibility Study
May 18, 2009
Parmly Billings Library Primary Contact Bill Cochran, Director
Parmly Billings Library
510 N. Broadway
Billings, MT 59101
Gainans Floral Primary Contact Chuck Gainan
Gainans Floral
502 N. 30th
Street
Billings, MT 59101
CTA, Inc. Keith Rupert, Principal in Charge Karl DeCock, Project Manager Mike Tuss, Designer
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
3/40
Parmly Billings Library Feasibility Study
Table of Contents
Executive Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . Page 1
Program . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Pages 2-5
Narrative
Parmly Billings Library Program Gainans Floral Program
Building Assessment . . . . . . . . . . . . . . . . . . . . . . . . . . . Page 6
Preliminary Design . . . . . . . . . . . . . . . . . . . . . . . . . . . . Pages 7-19
Narrative
Option 1 Proposed Plan Information Option 2 Proposed Plan Information
Cost Estimate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . Pages 20-28
Narrative
Cost EstimatePreliminary Project Schedule . . . . . . . . . . . . . . . . . . . . . . Pages 29-30
Narrative Preliminary Project Schedule
Appendix
Progress Drawings Option 1 & Option 2 Vision Notes from Parmly Billing Library Board Meeting 3/12/09
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
4/40
Parmly Billings Library Feasibility Study
Executive Summary:At the request of Bill Cochran of Billings Parmly Library, CTA performed a feasibility
study to relocate the Parmly Billings Library into the existing downtown Gainans
building. The extents of the feasibility study included creating a new library program,
building assessment of the existing Gainans building, preliminary plans, 3D massing
model, and cost estimate. Because Gainans wishes to maintain a downtown presence on
the same site, CTA also included a program and cost estimate of their needs in the study.
This feasibility study is intended to help determine if relocating the existing Parmly
Billings Library to the existing downtown Gainans building is both feasible and
beneficial for all parties involved. This study will provide useful information to both
parties to help facilitate discussions for this potential project.
*Vision notes from Parmly Billings Library Board Meeting held March 12, 2009 are
located in the Appendix at the end of this study.
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
5/40
Program:
Library -Programming meetings with the Library included reviewing previous studies conducted
for the Library and meeting with key staff members to discuss specific needs. Possible
future Library branches were also discussed and taken into account in the final program.
Once finalized, the new Libraries program showed that the size of the existing Gainansbuilding would be inadequate without expansion. The current Gainans building has
approximately 33,500 sf of space including the greenhouse located on the South side of
the building. An addition of approximately 27,000 sf would be required to fulfill the
libraries programmatic needs. This addition would be added to the North side of theexisting building and would include expanding the basement, main and second floor.
This new addition would also require redesigning the North end of the site to provideaccess and parking.
Gainans -Programming meetings were also held with Gainans. Early discussions with Gainans
revealed the need to explore two separate options of where the Gainans retail space
would be located. The first option provides retail space for Gainans within the extents ofthe Library. The second option provides a separate building to the North of the Library.
Gainans program needs for either option remained the same along with their need to
have a distinct identity to set it apart from the Library.
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
6/40
PARMLY BILLINGS LIBRARY
PROPOSED PROGRAM
BILLINGS, MONTANA
Program Comparison
Proposed PotentialAllocated Spaces Existing Proposed Proposed Notes Location
Public Areas
Public Entrance/Lobby 515 sf 600 sf 600 sf Main Floor
Circulation Desk Area 744 sf 600 sf 600 sf Main Floor
Access Services Workroom 1,656 sf 1,930 sf 1,930 sf Basement
Youth Services 4,959 sf 6,565 sf Potential Decrease of 565sf forBranch Libraries
6,000 sf Main Floor
Listening/Viewing Area - sf 240 sf 6 Stations - 40sf each (CarolLayout)
240 sf Main Floor
Young Adult 1,152 sf 1,500 sf Includes Computer Section &Diner Seating
1,500 sf 2nd Floor
Adult Fiction Collection 2,939 sf 3,000 sf Potential Decrease of 1000sf forBranch Libraries
2,000 sf Basement
A/V Collection Area (Non-Print) 1,746 sf 1,500 sf Potential Decrease of 400sf forBranch Libraries
1,100 sf Main Floor
Public Access Catalog Computers 358 sf 300 sf 15 Stations (2/3 Standup) 300 sf DispersedThroughout
Genealogy 288 sf 300 sf Adjacent to Montana Rm. 300 sf 2nd Floor
Montana Room 2,155 sf 1,500 sf Adjacent to Genealogy 1,500 sf 2nd Floor
Magazine/Newspaper Area 415 sf 250 sf 250 sf Anywhere
Non-Fiction Collection (Includes Biography) 4,020 sf 5,800 sfPotential Decrease of 3,300sf for
Branch Libraries 2,500 sf2nd Floor
General Public Seating 4,065 sf 9,000 sf Potential Decrease of 3,000sf forBranch Libraries
6,000 sf DispersedThroughout
Reference Collection 654 sf 850 sf 850 sf Basement
Reference Services - sf 150 sf 150 sf 2nd Floor
Computer Lab (25 Computers) 1,224 sf 1,000 sf 1,000 sf 2nd Floor
Computer Teaching Space (12 Computers) - sf 500 sf 500 sf 2nd Floor
New Release Area 716 sf 800 sf Potential Decrease of 300sf forBranch Libraries
500 sf Main Floor
Large Type Area 812 sf 800 sf 800 sf Main Floor
General Display Area - sf 200 sf 200 sf Main Floor
Reserve Area - sf 100 sf 100 sf Main Floor
Study Rooms (3ea @ 150sf) - sf 450 sf 450 sf Anywhere
Large Meeting Room (100p) 2,520 sf 1,500 sf Dividable 1,500 sf Main Floor
Conference Room (15-20p) - sf 500 sf 500 sf Anywhere
Total Public Allocated Space 30,938 sf 39,935 sf 31,370 sf
w/ Branches
m:\jobs\plibfs09\pre\Programs_03-06-09.xls 5/22/200912:33 PM
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
7/40
PARMLY BILLINGS LIBRARY
PROPOSED PROGRAM
BILLINGS, MONTANA
Proposed Potential
Allocated Spaces Existing Proposed Proposed Notes Location
Non-Public Areas
Mending & Technical Service Area 2,142 sf 1,500 sf 1,500 sf Basement
Computer Service Area 633 sf 700 sf Including Closets for NetworkEquip.
700 sf Basement
Custodial Supply/Work & Office Area 1,488 sf 1,200 sf 1,200 sf Basement
Garage/Loading Dock 1,290 sf 0 sf 0 sf
Outreach Services - Offices - sf 200 sf 200 sf Basement
Outreach Services - Bookmobile Loading Garage 1,469 sf 800 sf 800 sf Main Floor
Bike Storage - sf 200 sf 200 sf Main Floor
Equipment Storage Included Above 350 sf 350 sfMain Floor
Receiving Area Included Above 200 sf 200 sf Main Floor
Vehicle Storage Included Above 0 sf Off Site Vehicle Storage 0 sf
Meeting Area Lobby & Expanded Restrooms 1,188 sf 0 sf Included in Non-/Assignable Area 0 sf
Library Staff Offices (30 Staff Total) 1,219 sf
Directors Office Included Above 200 sf 200 sf 2nd Floor
Assistant Director Included Above 150 sf 150 sf 2nd Floor
Administrator Included Above 150 sf 150 sf 2nd Floor
Tech. Manager Included Above 150 sf 150 sf Basement
Reference Staff (4staff) Included Above 320 sf 320 sf Basement
Children's Staff (2 Offices) Included Above 350 sf 350 sf Main Floor
Admin. Workspace - sf 200 sf Attached/Adjacent to Children'sOffices
200 2nd Floor
"Friends" Space/Office 4,925 sf
Retail Space 200 sf 200 sf Main Floor
Work Space 400 sf 400 sf Anywhere
Conference Rm. (12-15p) - sf 400 sf 400 sf Anywhere
Staff Break Room (10p) - sf 250 sf 250 sf Anywhere
Shower/Locker Room - sf 200 sf 200 sfAnywhere
Total Non-Public Allocated Space 14,354 sf 8,120 sf 8,120 sf
TOTAL ASSIGNABLE AREA 45,292 sf 48,055 sf 39,490 sf
NON-ASSIGNABLE AREA 8,280 sf * 16,018 sf 13,163 sf(Including Walls, Hallways, Stairs, Restrooms, Etc.)
TOTAL GROSS AREA 53,572 sf 64,073 sf 52,653 sf
* Comparable non-assignable ratio using 1st & 2nd floor only plus their share of mechanical space approximately 20%.
w/ Branches
(Actual Area) (25% of Gross Area) (25% of Gross Area)
m:\jobs\plibfs09\pre\Programs_03-06-09.xls 5/22/200912:33 PM
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
8/40
GAINAN'S FLOWERS AND GIFTS
PROPOSED PROGRAM
BILLINGS, MONTANA
Gainan's Downtown Store
Spaces Number Area Total SF
MAIN FLOOR
General Retail Space 1 @ 1,400 sf 1,400 sf
Cooler 1 100 sf 100 sf
Utility/Workroom 1 @ 100 sf 100 sf
ADA Restrooms 2 45 sf 90 sf
Small Conference Room 1 @ 150 sf 150 sf
Loading Bay 1 350 sf 350 sf
TOTAL ASSIGNABLE AREA 2,190 sf
NON-ASSIGNABLE AREA 10% of gross area 219 sf
TOTAL GROSS AREA 2,409 sf
Greenhouse Area Pop-Out 300 sf
m:\jobs\plibfs09\pre\Programs_03-06-09.xls 5/22/200912:34 PM
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
9/40
Building Assessment:A building assessment of the existing Gainans building was done in order to understand
the extents of the work needed for the change in building function.
The existing building is wood construction and structurally designed for floor loading of
100 lbs/sf. This is a higher floor loading capacity than standard office buildings but is
not adequate for high stack loading. Book stacks located in the existing building would
be limited in height to remain under the design load capacity. The proposed additions
structure would be steel with concrete floors to allow for the additional floor load
required for library stacks.
The existing mechanical and electrical systems are not adequate for the size of the new
building and would need to be replaced with the exception of a few electrical panels. The
proposed new mechanical system would be a VAV system with a rooftop air-handler
contained within a penthouse on the roof. A new electrical transformer would be needed
for the power requirement of the new building along with new light fixtures and layout to
better accommodate the new building layout.
The existing site will need to be modified in order to accommodate the new building
function and layout. The Southern portion of the site will be able to stay primarily intact
with the majority of the major site work being done on the North side of the existing
building.
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
10/40
Preliminary Design:
Library -The preliminary design of the new Library was back and forth effort between the Library
and CTA. One larger factor in the design was loading and storage of the Bookmobile.
One option was to have the Bookmobile be stored off site and loaded on the South side of
the building using an inflatable rail seal for protection from the elements. The other
option utilized a garage on the North side of the building for both loading and storage of
the Bookmobile.
The greenhouse space was given careful consideration given its existing use. Early on,Chuck Gainan expressed his concern that the greenhouse space may need to be addressed
mechanically to maintain a comfortable temperature level. A large component of the
greenhouses environmental quality is its roof structure. After looking at several options,
it was decided that in order to provide a comfortable space with still maintaining the
openness of the greenhouse, the existing greenhouse roof would need to be replaced. The
new roof would implement a ridge skylight down the entire length of the roof. This
would allow large amounts of natural light to penetrate into the space while better
controlling heat gain and allowing for better light control in the large meeting space onthe West end of the greenhouse. Replacing the greenhouse roof is also the least
expensive alternative to address drift loading which was not required to be addressed
when this building was originally designed.
The floor layouts for the programmed Library spaces were determined from various
meetings with the Library.
The Main Floor would consist of spaces such as the A/V Collection and New Releasewhich are high traffic spaces, Large Type which needs to be easily located by the visually
impaired and Youth Services which holds numerous public programs. The main
Circulation Desk would be located adjacent to the main entrance to control pedestrian
flow and overall building security. A large Reading Space would be located just inside
the greenhouse with Friends Retail and a potential coffee space. A Large Public
Meeting Room would be located at the West end of the greenhouse with public toilets
serving the entire greenhouse space to allow for use during off Library hours.
The Basement would house a large portion of the Non-Public spaces such as Access
Services, Reference Services & Offices, Mending & Technical Services, Custodial
Supply/Work Area and the Friends Work Space. The main Mechanical and Electrical
Rooms would be located in the basement as well. Adult Fiction, Reading Space and a
smaller public Conference Room would account for the public areas located in the
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
11/40
between the teen and youth areas and would be designed to allow for public exposure
while providing a sense of privacy. The Library Staff Offices would be located on the
second floor as well as an Administrative Workspace, a small Circulation Desk andadditional Reading Space.
All floors are connected by an open staircase which allows natural daylight to penetrate
into each floor. This staircase would be the main circulation of the building with a new
elevator located just North of the staircase. Public restrooms would also be located on
each floor along with Public Access Catalog Computers and General Public Seating.
Gainans -The Gainans layout was done as two separate options.
The first option has Gainans located within the Library shell with Library space
extending above and below. Gainans would be located on the North side of the building
extending towards 6th
Street which would allow for more design opportunity for creating
its own identity while also allowing for prominent public exposure. The greenhouse
space would extend off the North side further defining Gainans presence on the site.
The main entrance and parking would be off the East side with delivery access off the
alley to the West. Gainans mechanical service would be fed off the Librarys
mechanical system served by individual zones. Electrical service could be separately
metered and billed.
The second option is a freestanding Gainans building located on the North side of the
site. This option would allow Gainans design to be completely independent of the
Library including its mechanical and electrical systems. The main entrance and parkingwould be located on the South side of the building with delivery access off the alley to
the West. The greenhouse space is shown directly connected to the main entrance on the
North side creating a natural separation between public and non-public space while also
drawing attention due to its prominent exposure to the street.
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
12/40
Option 1 - SE Aerial
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
13/40
Option 1 - NE Aerial
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
14/40
Option 1 - Library Main Floor
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
15/40
Option 1 - Library Basement
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
16/40
Option 1 - Library Upper Floor
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
17/40
Option 2 - SE Aerial
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
18/40
Option 2- NE Aerial
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
19/40
Option 2 - Library Main Floor
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
20/40
Option 2 - Gainan's Main Floor
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
21/40
Option 2 - Library Basement
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
22/40
Option 2 - Library Upper Floor
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
23/40
Cost Estimate:
The cost estimate for this feasibility study is divided into two separate options with those
options being separated into four individual pieces. The four pieces of each optionincluded construction of the New Addition Shell and Site, Infrastructure Upgrades to
Existing Gainans Building, Library Tenant Improvements and either Gainans Tenant
Improvements or Gainans Building & Site depending on the option.
Research for the cost estimate information for this project was a combination of methods.
Information from Means building cost square foot number, past project cost and pricing
information from a local contractor all played a role in determining our final square
footage costs. Taking all this information into account, we derived division squarefootage costs which were then used to help compose the cost of each piece of the option.
The cost for each piece is broken down on a separate sheet showing the square foot
numbers used along with any lump sum amounts needed for items specific to that piece.
In both the New Addition Shell and the Infrastructure Upgrades to Existing Building it
was assumed that the space would be finished to leasable shell standards. Because
specific information as to which party would be financing the cost of the infrastructure
upgrades to the existing building, these costs were broken out separate. The cost toupgrade the infrastructure remains the same in both options as the total square footage
remains the same.
The Library Tenant Improvements is the cost for the Library to fit out both the existing
building and new addition to fit its needs. This number remains the same in both options
as the total square footage of Library space remains the same.
Option 1 includes the Gainans building within the Library building shell. Costs for the
New Addition Shell and Site was slightly more in this option due to the additional square
footage of exterior wall needed to include Gainans within the shell of the building.
Since this option includes Gainans within the building shell, the Gainans Tenant
Improvements is the cost for Gainans to fit out their space to fit their needs.
Option 2 separates Gainans into their own building on the North end of the site. Costs
for the New Addition and Shell are slightly less in this option since only the Library is
contained within the addition shell. All construction costs for the separate Gainans
building and associated site are included in the Gainans Building & Site number.
Billings Parmly Library May 18, 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
24/40
Billings, MT
Option Cost Comparision
OPTION 1: GAINAN'S RETAIL IN LIBRARY BUILDING SHELL
NEW ADDITION SHELL AND SITE 3,945,306$
INFRASTRUCTURE UPGRADES TO EXISTING BUILDING 2,371,503$
LIBRARY TENANT IMPROVEMENTS 4,332,698$
GAINAN'S TENANT IMPROVEMENTS 172,098$
TOTAL OPTION 1 10,821,606$
OPTION 2: GAINAN'S FREE STANDING BUILDING
NEW ADDITION SHELL AND SITE 3,544,194$
INFRASTRUCTURE UPGRADES TO EXISTING BUILDING 2,371,503$
LIBRARY TENANT IMPROVEMENTS 4,332,698$
GAINAN'S BUILDING & SITE 678,390$
TOTAL OPTION 2 10,926,785$
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
25/40
Billings Parmly Library
Billings, MT
Project Cost Estimate
May 14, 2009
Project: OPTION 1-OWNER ADDITION TO GAINAN'S FOR NEW LIBRARY & GAINAN'S RETAIL
Description: Add 2 stories + basement to north finished to leasable shell standards. 2,709 sf Gainan's retail on 1st floor.sf existing 26,904 sf new
A. Land & Offsite Development
1. Land Purchase = -$
2. Off Site Development ea = 20,000$
3. sf x = -$
Subtotal Land & Development 20,000$
B. Construction1. Site Development 8,000 sf x 10.00$ = 80,000$
2. New Construction 26,904 sf x 113.00$ = 3,040,152$
3. Book Drop Tunnel 70 lf x 970.00$ = 67,900$
4. Reno, Demo + Infrastructure sf x 51.00$ = -$
5. Tenant Improvements 0 sf x 51.00$ = -$
6. Addl Exterior Wall vs Option 2 2,000 sf x 25.00$ = 50,000$
Subtotal Construction Costs 3,238,052$120$ /sf
C. Architect Engineer Fees & Expenses
1. New Construction 9% = 286,925$
2. Renovation 12% = -$3. Reimbursibles 0.50% = 16,190$
Subtotal A/E Fees & Expenses 303,115$
D. Equipment & Furnishings
1. Furniture sta x 1,200$ = -$
2. Computers/AV/Office Equipment sta x 500$ = -$
3. Equip = -$
4. Misc & Contingency sta x 100$ = -$
Subtotal Equip. & Furnishings -$
E. Miscellaneous Expenses
1. Soils Investigation/Survey = 15,000$
2. Testing/ Special Insp 0.50% = 16,190$
3. Commissioning =
4. Moving/ Final Cleaning 57,615 sf x 3.00$ =5. sf x = -$
Subtotal Misc. Expenses 31,190$
Subtotal Project Cost 3,592,357$
F. Contingency 15% 538,854$
TOTAL PROJECT COST - 4/09 4,131,211$
G. Escalation to Mid Point Const - 1.5 years @ -3.0% per year (185,904)$
TOTAL PROJECT COST - Bid 3/11 3,945,306$
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
26/40
Billings Parmly Library
Billings, MT
Project Cost Estimate
May 14, 2009
Project: OPTION 1-INFRASTRUCTURE UPGRADES TO EXISTING GAINAN'S FOR NEW LIBRARY & GAINAN's
Description: Demolish interiors and systems, rebuild infrastructure to leaseable shell standards. Replace greenhouse roof structure and roofing.33,420 sf existing sf new
A. Land & Offsite Development
1. Land Purchase = -$
2. Off Site Development ea =
3. sf x = -$
Subtotal Land & Development -$
B. Construction1. Site Development sf x 10.00$ = -$
2. New Construction sf x 113.00$ = -$
3. Reno, Demo + Infrastructure 33,420 sf x 51.00$ = 1,704,420$
4. Tenant Improvements sf x 51.00$ =
5. New Greenhse Roof, Skylight & Struct 3,500 sf x 50.00$ = 175,000$
6. Relocate Brace Frame 1 ea 40,000$ = 40,000$
Subtotal Construction Costs 1,919,420$57$ /sf
C. Architect Engineer Fees & Expenses
1. New Construction 9% = -$
2. Renovation 12% = 230,330$3. Reimbursibles 0.50% = 9,597$
Subtotal A/E Fees & Expenses 239,928$
D. Equipment & Furnishings
1. Furniture sta x 1,200$ = -$
2. Computers/AV/Office Equipment sta x 500$ = -$
3. Equip = -$
4. Misc & Contingency sta x 100$ = -$
Subtotal Equip. & Furnishings -$
E. Miscellaneous Expenses
1. Soils Investigation/Survey =
2. Testing/ Special Insp 0.50% =
3. Commissioning =
4. Moving/ Final Cleaning 57,615 sf x 3.00$ =5. sf x = -$
Subtotal Misc. Expenses -$
Subtotal Project Cost 2,159,348$
F. Contingency 15% 323,902$
TOTAL PROJECT COST - 4/09 2,483,250$
G. Escalation to Mid Point Const - 1.5 years @ -3.0% per year (111,746)$
TOTAL PROJECT COST - Bid 3/11 2,371,503$
Billi P l Lib M 14 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
27/40
Billings Parmly Library
Billings, MT
Project Cost Estimate
May 14, 2009
Project: OPTION 1-LIBRARY TENANT IMPROVEMENTS
Description: Tenant standard improvements + Library upgradessf 33,420 sf existing 24,195 sf new
A. Land & Offsite Development
1. Land Purchase = -$
2. Off Site Development ea = -$
3. sf x = -$
Subtotal Land & Development -$
B. Construction1. Site Development sf x 10.00$ = -$
2. New Construction sf x 113.00$ = -$
3. Reno, Demo + Infrastructure sf x 51.00$ = -$
4. Tenant Improvements 57,615 sf x 51.00$ = 2,938,365$
5. Paging System 57,615 sf x 1.00$ = 57,615$
6. Emergency Generator 1 ea 70,000.00$ = 70,000$
Subtotal Construction Costs 3,065,980$53$ /sf
C. Architect Engineer Fees & Expenses
1. New Construction 9% = 275,938$
2. Renovation 12% =3. Reimbursibles 0.50% = 15,330$
Subtotal A/E Fees & Expenses 291,268$
D. Equipment & Furnishings
1. Furniture 300 sta x 1,200$ = 360,000$
2. Computers/AV/Office Equipment 50 sta x 500$ = 25,000$
3. Equip = -$
4. Misc & Contingency 300 sta x 100$ = 30,000$
Subtotal Equip. & Furnishings 415,000$
E. Miscellaneous Expenses
1. Soils Investigation/Survey =
2. Testing/ Special Insp 0.50% =
3. Commissioning =
4. Moving/ Final Cleaning 57,615 sf x 3.00$ = 172,845$5. sf x = -$
Subtotal Misc. Expenses 172,845$
Subtotal Project Cost 3,945,093$
F. Contingency 15% 591,764$
TOTAL PROJECT COST - 4/09 4,536,857$
G. Escalation to Mid Point Const - 1.5 years @ -3.0% per year (204,159)$
TOTAL PROJECT COST - Bid 3/11 4,332,698$
Billings Parmly Library May 14 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
28/40
Billings Parmly Library
Billings, MT
Project Cost Estimate
May 14, 2009
Project: OPTION 1-GAINAN'S TENANT IMPROVEMENTS
Description: Tenant standard improvements + Gainan's upgradessf sf existing 2,709 sf new w/ greenhouse
A. Land & Offsite Development
1. Land Purchase = -$
2. Off Site Development ea = -$
3. sf x = -$
Subtotal Land & Development -$
B. Construction1. Site Development sf x 10.00$ = -$
2. New Construction sf x 113.00$ = -$
3. Reno, Demo + Infrastructure sf x 51.00$ = -$
4. Tenant Improvements 2,709 sf x 51.00$ = 138,159$
Subtotal Construction Costs 138,159$
51$ /sf
C. Architect Engineer Fees & Expenses
1. New Construction 9% = 12,434$
2. Renovation 12% =
3. Reimbursibles 0.50% = 691$
Subtotal A/E Fees & Expenses 13,125$
D. Equipment & Furnishings
1. Furniture 0 sta x 1,200$ = -$
2. Computers/AV/Office Equipment 0 sta x 500$ = -$
3. Equip = -$
4. Misc & Contingency 0 sta x 100$ = -$
Subtotal Equip. & Furnishings -$
E. Miscellaneous Expenses
1. Soils Investigation/Survey =
2. Testing/ Special Insp 0.50% =
3. Commissioning =
4. Moving/ Final Cleaning 2,709 sf x 2.00$ = 5,418$
5. sf x = -$
Subtotal Misc. Expenses 5,418$
Subtotal Project Cost 156,702$
F. Contingency 15% 23,505$
TOTAL PROJECT COST - 4/09 180,207$
G. Escalation to Mid Point Const - 1.5 years @ -3.0% per year (8,109)$
TOTAL PROJECT COST - Bid 3/11 172,098$
Billings Parmly Library May 13 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
29/40
Billings Parmly Library
Billings, MT
Project Cost Estimate
May 13, 2009
Project: OPTION 2-OWNER ADDITION TO GAINAN'S FOR NEW LIBRARY WITH SEPARATE GAINAN'S RETAIL
Description: Add 2 stories + basement to north finished to leasable shell standards.sf existing 24,195 sf new lib sf new store
A. Land & Offsite Development
1. Land Purchase = -$
2. Off Site Development ea = 20,000$
3. sf x = -$
Subtotal Land & Development 20,000$
B. Construction1. Site Development 10,000 sf x 10.00$ = 100,000$
2. Gainan's separate utilities 0 ls 6,000$ = -$
3. New Construction - Library Shell 24,195 sf x 113.00$ = 2,734,035$
4. New Construction - Gainan's Shell 0 sf x 194.00$ = -$
5. Book Drop Tunnel 70 lf x 970.00$ = 67,900$
6. Reno, Demo + Infrastructure sf x 51.00$ = -$
7. Tenant Improvements 0 sf x 51.00$ =Subtotal Construction Costs 2,901,935$
120$ /sf
C. Architect Engineer Fees & Expenses
1. New Construction 9% = 261,174$2. Renovation 12% = -$
3. Reimbursibles 0.50% = 14,510$
Subtotal A/E Fees & Expenses 275,684$
D. Equipment & Furnishings
1. Furniture sta x 1,200$ = -$
2. Computers/AV/Office Equipment sta x 500$ = -$
3. Equip = -$
4. Misc & Contingency sta x 100$ = -$
Subtotal Equip. & Furnishings -$
E. Miscellaneous Expenses
1. Soils Investigation/Survey = 15,000$
2. Testing/ Special Insp 0.50% = 14,510$
3. Commissioning =4. Moving/ Final Cleaning 57,615 sf x 3.00$ =
5. sf x = -$
Subtotal Misc. Expenses 29,510$
Subtotal Project Cost 3,227,129$
F. Contingency 15% 484,069$
TOTAL PROJECT COST - 4/09 3,711,198$
G. Escalation to Mid Point Const - 1.5 years @ -3.0% per year (167,004)$
TOTAL PROJECT COST Bid 3/11 3 544 194$
Billings Parmly Library May 14, 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
30/40
g y y
Billings, MT
Project Cost Estimate
May 14, 2009
Project: OPTION 2-OWNER ADDITION TO GAINAN'S FOR NEW LIBRARY WITH SEPARATE GAINAN'S RETAIL
Description: 2,709 sf Gainan's separate retail on corner.sf existing - sf new lib 2,709 sf new store
A. Land & Offsite Development
1. Land Purchase = -$
2. Off Site Development ea = -$
3. sf x = -$
Subtotal Land & Development -$
B. Construction1. Site Development 3,000 sf x 10.00$ = 30,000$
2. Gainan's separate utilities 1 ls 6,000$ = 6,000$
3. New Construction - Library Shell 0 sf x 120.00$ = -$
4. New Construction - Gainan's Building 2,709 sf x 194.00$ = 525,546$
5. Book Drop Tunnel 0 lf x 970.00$ = -$
6. Reno, Demo + Infrastructure sf x 51.00$ = -$
7. Tenant Improvements 0 sf x 51.00$ =Subtotal Construction Costs 561,546$
207$ /sf
C. Architect Engineer Fees & Expenses
1. New Construction 9% = 50,539$2. Renovation 12% = -$
3. Reimbursibles 0.50% = 2,808$
Subtotal A/E Fees & Expenses 53,347$
D. Equipment & Furnishings
1. Furniture sta x 1,200$ = -$
2. Computers/AV/Office Equipment sta x 500$ = -$
3. Equip = -$
4. Misc & Contingency sta x 100$ = -$
Subtotal Equip. & Furnishings -$
E. Miscellaneous Expenses
1. Soils Investigation/Survey = -$
2. Testing/ Special Insp 0.50% = 2,808$
3. Commissioning =4. Moving/ Final Cleaning 2,709 sf x 3.00$ =
5. sf x = -$
Subtotal Misc. Expenses 2,808$
Subtotal Project Cost 617,701$
F. Contingency 15% 92,655$
TOTAL PROJECT COST - 4/09 710,356$
G. Escalation to Mid Point Const - 1.5 years @ -3.0% per year (31,966)$
TOTAL PROJECT COST Bid 3/11 678 390$
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
31/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
32/40
Preliminary Project Schedule:A preliminary project schedule was created for this project to illustrate the difference
between a Fast Track project schedule and a Conventional project schedule.
The Fast Track schedule assumes construction of the New Shell to start approximately a
year prior to Gainans vacating the existing building. The Conventional schedule
assumes construction of the New Shell to start possibly a month before Gainans vacating
the existing building. While the Fast Track schedule has the project being completed
approximately five months earlier than the Conventional, its overall construction time is
approximately four months longer which means additional costs for General Conditions
for the contractor. It would also add costs due to the contractor having to work aroundthe existing mechanical space located on the NW side of the existing building.
Discussions with a local contractor confirmed that doing the project in the Conventional
manner would be much cleaner, easier and more cost effective for everyone.
*All cost estimates illustrated in this study have assumed the Conventional
approach to this project.
Parmly Billings Library / Gainan's May 18, 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
33/40
Schedule
M J J A S O N D J F M A M J J A S O N D J F M A M J J A S O N D J F M A M J J ADesign
Price
Construct Shell
Reno. Exist. Infra.
Tenant Finishes
Move In
M J J A S O N D J F M A M J J A S O N D J F M A M J J A S O N D J F M A M J J A
Design
Price
Construct Shell
Reno. Exist. Infra.
Tenant Finishes
Move In
FAST TRACK
2009
Gainan's
Move Out
CONVENTIONAL
2010 2011 2012
Jan. 2012
June. 2012
Gainan's
Move Out
2009 2010 2011 2012
m:\jobs\plibfs09\cost\tentative schedule.xls
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
34/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
35/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
36/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
37/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
38/40
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
39/40
Parmly Billings Library Board Meeting March 12, 2009
-
8/14/2019 Parmly Billings Library Feasibility Study May 18, 2009
40/40
Vision
Viable, vital community space Attractive, competitive environment Building literacy with bold print and elec. Media Improve children/youth services and teen environment Provide adequate space for expanding programs Better outreach to business Improve physical image both inside and outside Free and convenient parking
Goals
1. Public Presence: Environment sustainable LEED Efficient workflow After hour meetings Technologically current God signage and reader board
2. Evolution of Services Flexibility systems, furniture Flow Increase self service
3. Budget Open
Mill Levy Lease Payments
4. Time Mesh with Gainans 2 year +/- schedule
5. Unique Goals Lease easier to sell Building stays on tax roll Library stays downtown 25 year reset opportunity