2009-27057 ResoRESOLUTION NO. X009-27057
A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY
OF MIAMI BEACH, FLORIDA, APPROVING AND AUTHORIZING THE
MAYOR AND THE CITY CLERK TO EXECUTE GUARANTEED MAXIMUM
PRICE (GMP) AMENDMENT NO. 2 TO THE PRE-CONSTRUCTION
SERVICES AGREEMENT WITH KVC CONSTRUCTORS, INC, DATED
DECEMBER 6, 2006 FOR PHASE II ADDITIONS, REMODELING AND
RENOVATION TO THE SCOTT RAKOW YOUTH CENTER (SRYC), IN THE
AMOUNT OF $4,565,666, PLUS A CONTINGENCY OF $228,283; WITH
FUNDING FOR THIS AMENDMENT PREVIOUSLY APPROPRIATED AS
FOLLOWS: $3,550,666 FROM PAY AS YOU GO FUND 302 FOR
CONSTRUCTION; $850,000 FROM COUNTY G.O. BOND FUND 390 FOR
CONSTRUCTION; $165,000 FROM THE IBLA DEFAULT IN FUND 301 FOR
CONSTRUCTION; AND $228,283 FROM THE QUALITY OF LIFE RESORT
TAX 1% FUND 161 FOR CONTINGENCY.
WHEREAS, on December 6. 2006, the Mayor and City Commission approved Resolution
No. 2006-26415, authorizing the execution of an Agreement between the City and Brown and
Brown Architects: Inc- for professional architecture and engineering services for the renovation
of the Scott Rakow Youth Center; and
WHEREAS, on December 6. 2006, the Mayor and City Commission approved Resolution
No. 2006-26416, authorizing the Mayor and City Clerk to execute aPre-Construction Services
Agreement with KVC Constructors, Inc (KVC) for the SRYC, pursuant to Request For
Qualifications No. 27-05/06 (the KVC Agreement); and
WHEREAS, the KVC Agreement, provides for the City to issue construction services
amendments once the design is complete and a negotiated Guaranteed Maximum Price (GMP)
is accepted and approved by the City; and
WHEREAS, on October 17, 2007, the Mayor and the City Commission approved Resolution
No. 2007-26668, approving and authorizing the Mayor and City Commission to execute GMP
Amendment No.1 to the KVC Agreement, for the pool filtration system replacement, in the
amount of $227.000:
WHEREAS, the City and KVC have now negotiated and agreed to add the sum of
$4,565,666, as GMP Amendment No. 2 to the KVC Agreement, which accepts the GMP for
Phase II addition, remodeling, and renovation improvements to SRYC; including, without
limitation, the following: addition. remodeling, and renovations to the existing facility new bus
drop off and parking area and onsite upgrades, new ADA upgrades and elevator, remodeled
restrooms. new multipurpose room, new play area, and new pool managers office.
NOW, THEREFORE, BE IT DULY RESOLVED BY THE MAYOR AND THE CITY
COMMISSION OF THE CITY OF MIAMI BEACH, FLORIDA: that the Mayor and City
Commission hereby approve and authorize the Mayor and City Clerk to execute Guaranteed
Maximum Price (GMP) Amendment No. 2 to the Pre-Construction Services Agreement with
KVC Constructors. Inc, dated December 6, 2006, for Phase II additions, remodeling. and
renovations to the Scott Rakow Youth Center (SRYC). in the amount of $4.565,666, plus a
2009-27057
contingency of $228,283; with funding for this Amendment previously appropriated as follows:
$3,550,666 from Pay as You Go fund 302 for construction; $850,000 from County G.O. Bond
fund 390 for construction; S165,000 from the IBLA default in Fund 301 for construction; and
$228,283 from the Quality of Life Resort Tax 1 % fund 161 for contingency.
PASSED and ADOPTED this 22nd day of April , 2009.
ATTEST:
i,~ ,~
,~ k
CITY CLERK R
Robert Farcher Natti Herrera Rower
APPROVED AS TO
FORM 8~ LANGUAGE
ek FOR EXECUTION
;5--- ~-~~~`i
,~p-~dy omey Date
COMMISSION ITEM SUMMARY
Condensed Title:
A Resolution authorizing the Mayor and the Cily Clerk to execute Amendment No. 2 to the Pre-Construction
Services agreement with KVC Constructors, Inc, dated December 6, 2006 in accordancewith Resolution 2006-
26416 for Scott Rakow Youth Center in the negotiated GMP amount of $4,565,666 plus a contingency of
$228,283, with previously appropriated funds in the amount of S3,550,666 from Pay as You Go Fund 302 for
construction, $850,000 from County G.O. Bond Fund 390 for constnlction, $165,000 from the IBLA default in
Fund 301 for consUuction, and $228,283 from the Quality of Life Resort Tax 1 % Fund 161 for contingency for
the Phase II remodelin and renovation of the facili
Ke Intended Outcome Su orted:
To ensure a quality, well constructed Capital project.
Supporting Data (Surveys, Environmental Scan, etc.): The 2007 CommunirysatisfactionSurveq indi<;:rtes
that 79% of Middle Beach residents rate recreational ro rams and facilities as excellent or ood.
Issue:
Shall the Ma or and the Cil Commission a rovo thr. Resolution?
Item Summa /Recommendation:
The Scott Rakow Youth Center (SRYC) Renovation Project was initiated by the Mayor and City Commission in
1994 and was a part of the original S15 million Parks Band issue and Phase I of the improvements included the
construction of the new ice skating rink. The Phase II improvements include a major remodeling and
renovation of the existing facility. On December 6, 2006, the Mayor and City Commission approved Resolution
No, 2006-26415, authorizing the execution of an Agreement between the Cityof Miami Beach and Brown and
Brown Architects Inc. for professional architecture and engineering services for tfto Phase II renovation of the
Scott Rakow Youth Center; and also on December 6, 2006; the Mayor and Cily Commission approved
Resolution No. 2006-26416, authorizing the Mayor and City Clerk to execute aPre-Construction Services
Agreement with KVC Contractors, Inc (KVC) for ltte Scott Rakow Youth Center (SRYC) pursuant to Request
For Qualifications No. 27-05/06.
The City and KVC negotiated a Guaranteed Maximum Price (GMP) of $4,565.666 for construction services,
which is 15% below the cost estimate provided by the Architect and 21 % below the cost estimate provided by
the independent estimator. The construction duration of this project has been negotiated at 425 calendardays.
Witl1 the approval of this Resolution, it is anticipated that this work will commence in June 2009. The City will
also retain $228,283 for an owner's project contingency. A motion to issue an Invitation to Bid for this project
failed approval at the CIPOC meeting of April 6, 2009.
THE ADMINISTRATION RECOMMENDS APPROVAL OF THE RESOLUTION.
Adviso Board Recommendation:
NIA
Financial Information:
Source of Amount I Account
Funds: 1 $3,550,886 302- 2513-067357 f'ay As You Go (Construction)
i y $ 850,000 390- 2513-067357 County G.U. (Construction)
~~, ; ~ 3 $ 165,000 301- 2513-067357 IBLA Default (Construction)
' _ q S 228.283 301- 2513-000356 Resort Tax 1% (Contingency)
OBPI Total 54,793,949
Financial Impact Sum mary:
Ci Clerk's Office Le islative Trackin
Humberto Cabanas, Exl. 4105
Sinn-[lffe•
Assistan ity Manager C(ty Manager
De artment for
FHB TH JMG _ -~_
riAGENDA120095April 22tRegulaASryc P2 gmp SUMMARY.Qoc
L~r
Im MIAMIBEACH AGENDA ITEM __
DATE ~' ZZ
MIAMIBEACH
City of Miami Beach, 1700 Conv°nticn Center Drivn, Miami Baach, Fbrida 33139, www.miamibeachfl,gov
COMMISSION MEMORANDUM
TO: Mayor Matti Herrera Bower and Members of the City Commission
FROM: Jorge M. Gonzalez, Cily Manager
DATE: April 22, 2009 ~- -.
~/
SUBJECT: A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY OF
MIAMI BEACH, FLORIDA, APPROVING AND AUTHORIZING THE MAYOR
AND CITY CLERK TO EXECUTE AMENDMENT NO. 2, TO THE PRE-
CONSTRUCTION SERVICES AGREEMENT WITH KVC CONSTRUCTORS,
INC., DATED DECEMBER 6, 2006, IN ACCORDANCE WITH RESOLUTION
NO. 2006-26416 FOR THE SCOTT RAKOW YOUTH CENTER, IN THE
NEGOTIATED GUARANTEED MAXIMUM PRICE (GMP) AMOUNT OF
$4,565,666 PLUS AN OWNER'S PROJECT CONTINGENCY OF $228,283;
WITH PREVIOUSLY APPROPRIATED FUNDING IN THE AMOUNT OF
$3,550,666 FROM PAY-AS-YOU-GO FUND 302 FOR CONSTRUCTION,
$850,000 FROM COUNTY G.O. BOND FUND 390 FOR CONSTRUCTION,
$165,000 IN IBLA DEFAULT IN FUND 301 FOR CONSTRUCTION, AND
$228,283 FROM THE QUALITY OF LIFE RESORT TAX 1% FUND 161 FOR
CONTINGENCY FOR THE PHASE II REMODELING AND RENOVATION OF
THE FACILITY.
Adopt the Resolution.
KEY INTENDED OUTCOME
Ensure a quality, well constructed capital project.
FUNDING
Previously appropriated funds for this project, through the Fiscal Year 2008-2009 Capital budget,
are available in the amounts of $6,755,990 for Construction and $1,041,476 for Contingency; for a
total of $7,797,466. Funds for this GMP Amendment and Contingency totaling $4,793,949, will be
allocated as follows:
Construction:
$3,550,666 Pay-as-You-Go Fund 302 302-2513-067357
$850,000 County G.O. Bond Fund 390 390-2513-067357
165 000 IBLA Default in Fund 301 301-2513-067357
$4,565,666 Total
Contingency:
$228,283 Quality of Life Resort Tax 1% Fund 161 301-2513-000356
Commission Memorandum -SRYC Phase 1! Renovation
April 22, 2009
Page 2 oI6
SCOTT RAKOW YOUTH CENTER OPERATIONS
Over 500 children, youths and adults a day enjoy the many amenities and programs offered at the
Scott Rakow Youth Center (SRYC). They include the after school program. summer camp, specialty
camps, bowling, special populations bowling league, learn to swim classes: swim teams. water
fitness, water polo, youth basketball leagues, learn to ice skate, advanced ice skating (classes &
private) ice skating public sessions, youth and adult hockey, indoor beach volleyball, hip hop and
drumming classes.
Weekend programs offer family days that provide parents and their children a chance to recreate in
a safe and friendly atmosphere. Ice skating birthday parities and ice skating open sessions are
heavily utilized by the residents of Miami Beach. Due to the high demand, ice skating birthday
parties are often booked many months in advance.
The swimming pool opens as early as 6:45 am on Tuesdays and Thursdays for dedicated lap
swimmers. Monday. Wednesday, and Friday the swimming pool opens at 9:00 am and has
continued programs till 7:30 pm, excluding Monday and Wednesday the pool closes at 9:00 pm for
Water polo.
The ice skating rink opens at Monday -Friday 3:00 pm and closes the following hours:
Monday and Thursday 10:40 pm
Tuesday 8:00 pm
Wednesday 10:10 pm
Friday 10:00 pm
The SRYC building opens Monday -Friday at 9:00 am and closes at 9:00 pm. The after school
programs run from 2:30 - 7:00 pm, and the summer camp program is scheduled from 8:30 am -
6:00 pm. Specialized programs till 9:00 pm.
Weekend hours for the SRYC building and swimming pool are Saturday 9:00 am - 4:00 pm: and
Sunday 11:00 am - 6:00 pm.
The ice skating weekend hours are Saturday 9:00 am -10:00 pm, and Sunday 9:00 am - 6:30 pm.
The after school program hours are from 2:30 - 7:00 pm, however: the building remains open for
specialized programs and classes till 9:00 pm.
ANALYSIS
The SRYC Renovation Project (the "Project") was initiated by the Mayor and City Commission in
1994 and was a part of the original $15-Million Parks Bond issue. The original scope called forthe
expansion and renovation of the ice rink and other improvements to the SRYC. After the default of
IBLA Contractors from the project, the City subsequently finished the new Ice Rink and achieved a
Certificate of Occupancy under F&L Construction on 4-4-2006. On October 17, 2005, the City of
Miami Beach tasked Brown and Brown Architects (an A/E firm on the City's rotational list) with
developing a schematic conceptual master plan which would evaluate code concerns, including
ADA and Fire Safety, validate the program and the budget. and propose a phasing plan for
construction. Brown and Brown have participated in various site meetings to evaluate the existing
conditions of the facility and met with the users to review the scope of work which would be
necessary to bring the facility into compliance and fulfill the operational and programmatic
requirements that the City presented to the community. After various meetings with the Parks and
Recreation Department, the SRYC Advisory Board, the Facility Managers, the Property
Management Division, the Fire Department. and the Building Department, Brown and Brown
Commission Memorandum- SRYC Phase!/ Renovation
April 22, 2009
Page 3 of 6
proposed an acceptable schematic conceptual master plan and budget which would be phased over
an estimated one year of design and 18 months of construction, while the facility would remain in
operation. On May 10, 2006, the Mayor and City Commission approved the issuance of Request for
Qualifications (RFQ) 27-05106 for Construction Manager at Risk Pre-Construction Services for the
Renovation and Construction of the SRYC Project. The purpose of this RFQ was to secure the
services of a Construction Manager at Risk (CMR) firm to provide pre-construction services and all
required construction in order to achieve a Guaranteed Maximum Price (GMP) for the Renovation
and Construction of the SRYC. RFQ No. 27-05106 was issued on May 12, 2006 and the submittals
opened on June 29, 2006. Apre-RFQ proposal meeting was held on June 2, 2006. On July 11,
2006, an evaluation committee convened to review submittals and interview and rank the candidate
CMR firms. KVC Contractors Inc.: was unanimously ranked No.1, followed by Tran Construction at
No. 2. On September 6, 2006, the City Commission authorized the Administration to enter into
negotiations with the top-ranked firm of KVC Contractors Inc.
On December 6, 2006, the Mayor and City Commission authorized the execution of an Agreement
with Brown i;< Brown Architects, Inc. for professional services for Phase II of the SRYC renovation,
based on the May 10, 2006, City Commission approval to issue RFQ No. 26-05!06 architectural,
engineering and landscape architectural services for the planning: design, bid and award, and
construction administration services for the renovation and construction of the SRYC Project. On
September 6, 2006, the City Commission authorized the Administration to enter into negotiations
with the top-ranked firm of Brown and Brown Architects. The scope of work included expansion of
the existing parking lot to include a new bus drop-off area and a revised layout that provides 82
spaces including 29 new spaces, a new 28,000 square-foot play area, new landscaping including
approximately 50 trees and 100 palms, a new sidewalk on 28"' Street, six restrooms renovated for
ADA accessibility, a new lobby with an ADA compliant elevator, conversion of the old ice rink into a
multi-purpose room with new windows, renovation of the existing entry plaza, renovated classrooms
and offices, a new pool manager's office, a complete remodeling of the first and second floors, new
fire sprinkler and central fire alarm systems, an upgrade to the existing HVAC system for new design
loads including two new chillers and air handlers, a new trash collection area, and a new Zamboni
drainage pit for the new ice rink.
At the same meeting, the Mayor and City Commission under Resolution No. 2006-26416 approved
and authorized the Mayor and City Clerk to execute a professional services agreement to KVC
Contractors Inc., in an amount not to exceed $75:000, for pre-construction services for the
renovation and construction of the SRYC, pursuant to RFQ No. 27-05106 with funding from the
previously appropriated Pay-As-You-Go Funds. KVC services which were competitively procured
through the City's RFQ process included: reviews of existing conditions. preliminary budgeting,
project scheduling and phasing, value engineering, and plan development assistance.
The value of a construction manager at risk agreement is that the contractor assumes the risks and
costs associated with unforeseen conditions and delays. The City is not exposed to claims over
design and constructability issues. For instance, if the construction manager at risk were to expose a
column and found structural damage that was not identified in the plans, it would still be responsible
for the additional costs and time associated with repairing that column. If this project were bid, the
City would be responsible for the costs and time delays associated with repairing the column or any
unforeseen conditions not identified in the plans or specifications. This method of procurement is
particularly useful in complex projects that have potential for significant delays and claims due to
unforeseen conditions. Building rehabilitation projects are very suitable for this procurement method
since some conditions cannot be identified until construction starts. This is particularly true at SRYC,
since the ongoing operations preclude partial demolition and where construction delays would have
considerable impacts on the programming.
Commission Memorandum -SRYC Phase !1 Renovation
April 22, 2009
Page 4 of 6
Like atl construction manager at risk agreements, the Construction Manager at Risk Agreement with
KVC provides for a construction services amendment once the design is complete and a guaranteed
maximum price (GMP) is negotiated. Amendment No. 2 to the KVC Agreement is to provide these
construction services.
KVC has spent 29 months becoming familiar with the building and the operations of the SRYC.
During this time, KVC was instrumental in working with the City and Consultant to develop a phasing
plan that is superior to the original plan. The total number of phases was reduced from five to two,
while reducing disruptions to the SRYC operations. This phasing plan also reduces the contract
time, which allows the center to return to normal operations more quickly and which saves overhead
costs. During Phis time, KVC also provided expertise on material selection particularly in areas where
it identified cost or time savings.
During the design. there was also an opportunity to expedite the replacement of pool filtration and
electrical equipment and structural repairs to the equipment room. Through Amendment No. 1 to the
Agreement, KVC performed this work and completed it on time and on budget. Completing the
project on time was especially critical because there was a hard date for the resumption of programs
that are run from the pool.
As part of the process of developing a cost for the Amendment, KVC bid the various components of
the work. Bids were opened in the presence of Brown & Brown and CIP staff. Upon opening and
reviewing the bids, CIP and KVC negotiated a GMP for the work. In addition to the items that were
bid, other items were negotiated. The negotiated items include permit fees, warranty: insurance.
bonding, profit, and contract time.
The final negotiated GMP is $4,565,666 and 425 calendar days for construction. It is important to
note that KVC obtained competitive bids from sub-contractors for a total of $4,092.596; or
approximately 90% of the final negotiated GMP cost. Only $473,070, or about 10% of the total
negotiated GMP, which includes contractor fees, general liability insurance and builder risk
allowance were not obtained from hard bids. Attached are a Schedule of Values by discipline
(Attachment A) and a listing of various bids received (Attachment B). This portion will be self
performed by the General Contractor.
The original total price submitted by KVC was $4,891,146; this price was negotiated to a GMP of
$4,565,666, a 7% reduction. It should be noted that the GMP of $4,565,666 is 15% lower than the
$5,396,236 construction cost estimate provided by Brown & Brown, the project's Architect of Record
(Attachment C) and 21 % lower than the $5,805,676 construction cost estimate provided by an
independent estimator (Attachment D).
The Administration is of the opinion that the final GMP is competitive and a fair and reasonable price
for the scope of work to be completed in a youth center that must be kept open and operational at all
times.
While bidding the project out again in the current economic conditions, would likely yield additional
savings, given the nature of the work expected and the need to minimize impacts to the day to day
operations of the youth recreational facility, the Administration recommends continuing with the CM
Risk Model for the following reasons:
• The competitive GMP shifts a significant amount of the construction risks to the contractor,
while a low bid approach would shift the majority of the risk to the City.
• KVC is familiar with the site and has developed a construction methodology to minimize
impacts on the operations of the SRYC. This familiarity takes time to develop, a low bid
Commission Memorandum -SRYC Phase I! Renovation
Apri122, 2009
Page 5 of 6
contractor normally has 30 days or less to review the Invitation to Bid (ITB) documents
(plans, specifications and general conditions); therefore, it is not possible for a low bid
contractor to become as familiar with the constraints of working in a fully operational facility
that must maintain its youth programs running at all times.
• KVC has demonstrated. via its timely completion of the pool renovation, its ability to meet
deadlines and work with staff to minimize impacts to its operations. This is critical to the
functioning of the SRYC during this renovation.
• A low bid approach can result in unrealistically low prices, which may sacrifice the quality of
the finished product through corner-cutting measures, or through the use of cheaper building
materials, potentially increasing repair maintenance and replacement cost of components
over time.
• A low bid generally increases the risk of excessive contractor generated change orders.
• A low bid generally leads to a more antagonistic relationship between the contractor and the
owner.
• When lowest price is the driving factor and no other information is considered, the
contractors will install the cheapest easiest system requiring the lowest skill level.
• On a low bid, there is less incentive for the contractor to minimize the owner's risk.
• On low bid, low margin projects, contractors often treat the project as a "filler project, by
moving labor and equipment resources from other higher margin projects, instead of fully
dedicating the resources to the low bid project.
Further, the Special Assistant to the City Manager visited the site with CIP staff and KVC. Prior to
the site visit, the Special Assistant reviewed the plans, specifications, and GMP submittal which
consist of:
1. 100% Construction Documents GMP Estimate Breakdown
2. Contractor's Clarifications, Qualifications, and Value Engineering
3. Contractor's General Conditions, Estimate Breakdown and Construction Schedule
4. List of Drawings, Specifications and Requests for Information
5. Construction Staging Area and Phasing Plan.
During the site visit which lasted approximately 2 hours staff, the Special Assistant to the City
Manager and KVC walked through all the spaces in the youth center and at each space the
intended scope was discussed at length the means and methods of construction and the costs
associated with these various items. During the site visit price elements of the proposal were briefly
discussed and the Special Assistant did not question any of the schedule of values pricing for the
be awarded to KVC at the price negotiated. Following the walk-through, fhe
with low bid contractors such as: change orders, delays, and unplanned I unnecessary aisruptions to
facility, programming, and operations. He also discussed the value of awarding the work of a
resident to the City of Miami Beach.
CIP Oversight Committee (CIPOC) Meeting -April 6, 2009
The recommended Amendment No. 2 to the Pre-Construction Services Agreement with KVC
constructors, for the final negotiated GMP for the SRYC Phase II construction was discussed at
Commission Memorandum -SRYC Phase !! Renovation
Aprif 2T, 2009
Page 6 of 6
length, as Agenda Item 4A, at the April 6, 2009. CIPOC meeting. The discussion centered around
an initial recommendation to solicit advertised construction bids, as opposed to proceeding with the
GMP that had been negotiated with KVC. in consideration of the current competitive construction
market that may yield a lower initial bid price.
When asked about this alternative, the Special Assistant to the City Manager opined that if the
project was bid the City might receive a 15% lower number than that negotiated with KVC. However,
he recommended in favor of awarding the contract at the negotiated GMP, noting that under this
construction option the contractor "owns" the project; in other words the contractor will be
responsible for the risks, costs and delays associated with unforeseen conditions, He stated that he
felt that this amounted to "an inherent insurance policy" for the project.
Vick Crespin, a principal with KVC, also spoke. He stated that he was selected under a Best Value
Procurement Method, there would be a high level of principal involvement and that his firm has a
track record of delivering projects within budget and schedule. He added that any delays in initiating
construction would impact SRYC for two summers. As the meeting continued, members of the
committee further discussed the merits of construction management at risk versus low bid contracts.
The pros of construction management at risk include: a GMP, transfer of risk from owner to
contractor, contractors familiarity with the job site and a reduced risk of disruption of facility
operations. The main concern expressed by certain members of the CIPOC was losing the
opportunity to secure a lower bid price and applying the potential savings to other youth programs. It
was also discussed that the value engineering has been incorporated into the contract documents
and that these savings could be realized in a competitive bid.
Following the discussion, a motion was entered to recommend that the Ciry Commission authorize
the advertisement of an ITB for the SRYC renovations. This motion failed to pass.
CONCLUSION
The Administration recommends approval of the attached Resolution, authorizing the Mayor and
City Clerk to execute Amendment No. 2, in the amount of $4,565,666 plus a contingency in the
amount of 5228,283. to the Agreement with the firm of KVC Constructors, Inc., for Construction
Services at the SRYC.
Attachments:
A. Schedule of Values by Discipline
B. Listing of Various Bids Received
JMG/TH/FHB/JCC/RWS
T:WGENDA~2DOgV+pnl 22~RegulartSRYC P2 gmp MemoFINAL.tloc
v°sL I cr 1
ATTACHMENT "A"
KVC Constructors, Inc.
ScoU Rakow Vouth Center • act I~ --I'ly Renova_tlon
PHASE III -100°.6 Construction Documonis
Schedule of Values
lafv a/.9oo9
]VGnIOVS _ _ _ Sin./99
yK,fao
wQ4PDAll Pav.
_ IL. r=VGIVG Ah J GdF-5 532900
91YG r359.w9
i. AVC NF KiA!UV _ SNd389
!i Y~ K:N 51 A%MI
w~A°Dlf°It P°v.
GF'_ L V/JiN Ye9•W50
Atil V'.L-ti Sfi4H59
Il IN~JLAiNG CCN~RLTC wMOdme
1RV
~~- N.{~r V11V'TIC
~C,IA IAF'AIN 5141,/59
IYtNI HY 58.509
'EYfiY 582.1W
543,090
wA,yw°ii
iCAt_AMSB''/lArEiPPCGFIVG Sn ~°~
~rAl S3A,]19
FSr91l UILJ N'A
)''/IAe°_ x'XO uv Metal
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE 111100% CONSTRUCTION DOCUMENTS
Attachment "B"
Division 2 - Sltework Low Bid Used
Scaled Bid Proposals Revised Proposals
Site Fencing bruary 12, 2009 2127!2009
Subcontractor
Gomez Fencbrg $11,865.00 Nol per speci0cations
Guaranteed Fnncn $8,100.00 Missing Scope Revised proposal - Total $11,880.00
Notfing
Subcontractor
GuarantesdFence 59,000.00
~tal $9,000.00
Demollllon
Subcontractor
Flork7a Demolition 537,140.00 Missing Scopc
D&D $85,000.00
Dernolitron Services $88,500.00
Revlsed proposal Total $48,140.00
Landscapin gl 1 rrlgatle n
Subcontractor
TLMIf.S Nodh
Tip Top $133,336.05 Missing Scope
Arazoza Bros $115,7_0__0.45
Rarco & Sons, Ing
All Groen Landscaping
Troo Mnvnrs
Su~>orior Landscaping _ __8133.660.85 Missing Scope
Vila 3 Sons
Revised proposal Total $139,114.00
Revlsed proposal { Total $114,289 00
Revised proposal = Total 5148,220.00
Page 1 0(11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
3ltework
Subcontractor
CFE $330,000.00 Missing Scope Revised proposal - Total 5362,276.00
RnngarConslrucfion $450.,582.00
Marks Bros. $393,488.0_0 Revised proposal = Total 5382,882.00
Pinnic/e t~n8 & Development _..
&rdya7 _
__
Rock Power _
5311,266.00 Missing Scope Revised proposal
_.. =I Total $363,600.00
Al! Slay Enterpdses _
MEF Construction
OownrRa Engineering
Dewatering • N!A
Sol( Treatment
Subcontractor
ACCUrafe Unit Price Total E7,000.00
DBigonr ~_ U:uL Fnr. ~_____,_
Pavers
Subcontractor
000
00
osal =Total $12
R
i
ed
ro
SfonoAgc $12,479.55 ,
.
ev
s
p
p
Dirlsa $9,937.95 Incomplete Scope No Revised Bid
Perfect Pavers $15,286.14
J&P Tile 515,800.00
Page 2 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
Striping
Subcontractor
Hi-Tech $3,228.50 Included In Sitework Prices abovo.
Division 3 -Concrete
Concroto/Masonry
SubcontraClof
D80 Concrote $348,080.65 Revised proposal -I_ Total $284,360.00
A&H Structural Forming
Ffodda Lemark $243,990.00 Missing Scope Revised proposal - Total $302,190.00
MJM Stroctural $551,038.18 Revised proposal - Total $368,000.00
Precast Joists
Subcontractor
Included 1n Concrete/4Sasonry Prices above.
Pltos
Subconvactor
HJ Foundation $83,000.00 Missing Scope Revtsetl proposal = Total $86,868.00
f?Asary $59,000.00 Missing Swpe Revised proposal = Total $64,869.00
Bodax Foundations $57,385.00 Revised Proposal (Not Sonded) = Total 583,300.00
Page 3 of t t
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
Division 5 -Metals
Mlac. Metala
Subcontractor
osal
ised
ro
CO Mi
i
S
Re
= Total E141
720
00
Skyline Stoel p
p
ss
cope
v
_ $134,000.
ng ,
.
Dixie Metals $181,015.00 No Revlaed Bid
Remior $126,650.00 Not perspocifica5ons
Goorgo's Welding $138,870.00__Missing Scope Revised proposal - Total $143,800.00
Nechiller $83,797.20 Not perspaci8cations
Division 6 - Waorl & Plastics
Millwork
Subcontractor
Royal Cabinetry $.58,471.50 Mssing Scopo
Woodworks Inc. 573,845.00
5 star milhvork $56,902.00 Missing Scope
Cayman _
Revised proposal Total $60,964.00
Rovised proposal Total $70,000.00
Revised proposal = Total 562,400.00
Division 7 - Thsrmal & Molstttre Protection
Caulking S Waterproofing
SubconUactor
Gonorel Caulking $/,710.00 Missing Scope
Metro Caulking _.
Floridal.ernark 58,258.00 MlssingScopa
M&P Reynolds
Revised proposal = Total 58,146.00
Revised proposal = Total $9,226.00
Page 4 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVA71ON
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
Roofing
Subcaitraclor
Unlimited RoWirtg (URS) $57,700.00 Missing Swpe Revised proposal - Total $76,662.00
Z Roofing
Thommsoaf _
_
Allied Roofng $40,843.00 hllssing Scope Rovised proposal _
=~ Total 543,990.00
Soutnom Coast $42,190.00 Missing Scope Revised proposal - Total 546,072.00
HkT Consl. & Roohng _ _ _
PotorsonDCan $52,0(A.00 Missing Scope Revised proposal = Totat $63,040.00
Division 8 -Doors 8 Windows
Daora & Hardware
Subcontractor
SPS 8otfders Store _ _
Door Gays 575,370.00 _
Mlssfry Soope Revised proposal =~ Total 588,818.00
Cynamon Bras. $82,500.00 Missing Scopo Revised proposal = Tofal 593,833.00
The Katana Group $87,000.00 Missing Scope Revised proposal = Total 508,880.00
Door Installation
Subcontractor
ADH install $13,200.00 Afissing Scope Revised proposal Total 516,930.00
SPS Buildors Storo
Door Guys $'23,700.00 PAissing Scope Revised proposal ~- Total 525,200.00
The Katana Group $12,250.00 Missing Scope Revised proposal =!_ Totaf $13,760.00
Overhead Doors
Subcontractor
Besf Rolling Doas _
_Amedcan Overhead Doors _ _
$4,358.00 Revised proposal - _ Total $4,400.00
A & A Doors
DoorSysfems b5,t00.C0 _ _ Revised proposal = Total 56,100.00
Page 5 Of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100%CONSTRUCTION DOCUMENTS
Attachment "B"
Glasing
Subcontractor
Pena Alum $66.225.00 Rovisedproposal = Total $64,310.00
SPS Builders Store _ _____
Perspective Glass $52700.00 Missing Scope Revised proposal =~ Total $63,946.00
ProGfass $89,"/"72.00 Missing Scope Revised proposel = Total $90,402.00
Oivlslon 9 - Finishes
Drywall
SubwnVaclor
George MoedeNnc $156,100.00 Revised proposal - Total $153,800.00
A,gapo $117,800.00 Missing Scope Revised proposal =Total $128,000.00
HClnledor $142,488.00 Revised proposal - Total 5131,968.00
B&8 Inferiors
Acousfi $110,216.00 Mlssing Scope Revised proposal = Total $135,883.00
6rocoavo OryvruN $221,878A0 Missing Scope Revised proposal - Total $231,878.00
Paramount Orywalf 8 Sfucco
Kendall Divers7/ied
Stucco! Plaster
Subcontractor
George Moarlerlnc _ _ $39,300.00 Missing Scope Revised proposal Total $45,300.00
Amaya $38.535.00 __ Missing Scope Revised proposal = Total 536,636.00
Lron Plastering 578,106.80 Missing Scope Revised proposal Total 576,107.00
Agape _
532.834.00_ _ Missing Swpe Revlsetl proposal Total S33,000.00~
Yaramann Cryws/l d Stucco
Acoustical
Subcontractor
t3orgolfa $50,315.00 Missing Scope Revised proposal -~ Total $59,000.00
GeoCge tube»erlnc
i2C lrle»or S73,881.C0 Missing Scope Rev(sed proposal - Total $7a,831.00
~lcousti $60,755.00 Missing Scope Revised proposal = Tolal $82,255.00
Lot p
Page 8 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE 1111U0% CONSTRUCTION DOCUMENTS
Attachment "B"
VCT !Sheet Vinyl 1 Base
Subcontractor
Resoarco $111,1 /0.00 Revisetl proposal = Total 558,023.00
Acousti $28,925.00 Incomplete Scope Revised proposal = Total 539,426.00
Opler _
Tamiami Cary~el & Tile .. __.,,..
Carpetech 8140,425.00 -Missing Scope Revised proposal = Total $38,281.00
J&P Tifo $38,000.00 Mlssing Scope Revisetl proposal = Total $40,300.00
Carpotingl Base (DELETED)
Subcontractor
Carpet deleted see VCT
RubborFlooring
Subconractor
AcousfiEngineeAirg $98.955.00 MlssingSCOpe
SSE $92,025.00 Missing Scope
Resource Includod in VCT
Tddent Sudacinq $93,320.00 Missing Scope
Gmpetech Included In VCT
Revised proposal - ~ Totai 596,866.00
Revised proposal - Total 398,148.00
Revisetl proposal - Total $1212,917.00
Revised proposal - _ Total E96,000.00
Revised proposal - Total E113,22b.00
Palntlng
Subcontractor
J. Mori $157,160.00 Missing Scapa
M&P Reynolds $78,081.00 Missing Scope
Jax Services _ $59,200.00 _ Missing Scope
Inclan Painfino $33,500.00 Inwmpiete Scope
Ciroadlrno Pa/n!!ng
Brilliant Brush
Revised proposal = Total $157,600.00
Revised proposal = Total 5106,118.00
Revised proposal Total 590,084.00
No Revised Bld
Page 7 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
Tile
subcontractor
JP TIIes $24,500.00 Missing Scope Revised proposal - Total $28,800.00
Archttile $36,000.00 Missing Scope Revised proposal = Total $39,500.00
Temiemi Cafpe! '
Miflonlum Morble S42,814.00 Mlss)ng Scopo Rovised proposal = Total $44,820.00
Art7s!iG
Division 10 - Speclaitlea
Fire ExUnguishors
SubconUactor
Ap Specialy Safes
Mufliline
Total $1,888.00
TOllet Partltlone
Subcontractor
MuIINlne 816,738.00
AJISpoclalfySafes $13,405.00 ~ Total $13,ABti.00
Elechs _ _$13,840.00
Martlafe
Tot1eU Shower Acceas.
Subcontractor
Mulfilirte 58,780.00 Total $8,780.00
Afl Specialty SaloS_ 58,940.00
Page 8 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
Slgnaga -OWNER ALLOWANCE
Subcontractor
MulfiWne No Signage Drawings
All SpeclaltySales _ No Slgnage Dra~Nngs
Cbchs __ _ No Signage Drawings
Mardale No Stgnege Drawings
Baron Sign No Sfgnage Drawing9
Law's ArchJteclural No Signagc DravAngs
Allowance ~ Total $3,000.00
l,ockere !Benches
Suboontractor
ChalkboardslBultettn Boards
Subcontractor
AI! SpeClalt~ Sales $7,714.00
Elechs $8,210.00
wall Louvers
Subwntractor
1441h Mechanical
Fotding Partltlona
Subcontractor
Fofdirm b'/aqs of Miami
SSF $8,870.00
Nulcor Florida Group $8,895.00
New proposal = _ Total $23,000.00
Revised proposal = Total $23,360.00
Total $6,032.00
Revlssd proposal =~ Total $6,100.00
Revised proposal - Total $6,886.00
Page 9 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE III 100% CONSTRUCTION DOCUMENTS
Attachment "B"
Bike Racks
Subcontractor
l = Total $2
830
001
S
R
i
d
Flechs___ __$1,315.00 ,
.
Incomplete
cope
ev
se
proposa
Mullrlfne $3,630.00 Incomplete Scope Revtsed proposal = Total $6,100.00
Division 11 -Equipment
KiEchen Equipment -NIA
Division 12 -Furnishings
Decorative Celling Panels
Subcontractor
With Acousfrcaf
Division 14 - Convoyance Sysytems
Elevators
Subcontractor
Kone _
Otis Elevator $56,500.00 Incomplete Scopo
Thysson Krupp $68,337.00 Incomplete Scope
Scbindlor $50,987.00 Incomplete Scopo
Revised proposal - Total $68,497.00
Revised proposal = Total $66,800.00
Revised proposal - Total 566 690.00
DIvl9lon 15 -Mechanical
Fire Sprinkler
Subcantraclor
Simpfox6rinnol! $207,800.00
Falcon $190,000.00
Sprinkfermatic $281,799.00
_WiDfnton F!re Systems _
Advanse Syslerrts _
Carnbbeen Fire 5244,897.00
Revised proposal = Total $204,060.00
Reused proposal Total $190,000.00
Revised proposal - Total 5263,299.00
Revised proposal = Total $246,197.00
Page 10 of 11
CITY OF MIAMI BEACH SCOTT RAKOW YOUTH CENTER RENOVATION
PHASE 111100% CONSTRUCTION DOCUMENTS
Attachment "e"
N. V. A. C
SuboonVaGOr
Tropic AC
R(' Tech $509,9_00.00 Missing Soope Revised proposal = Total $511,710.00
Archer Air 5839,580.00 Missing Scope Revised proposal = Totet E852,174.00
Air Electdc, lnc.
A&P Alicondi[torring $678,500.00 _ Missing Scope Revised proposal = Total E858,705.00
Unitoch Mechanical
Woathertrol $502,300.00 Missing Scope Revised proposal - Total $518,838.00
Jorda
Thormal Concepts __
Plwnbing
Subcontractor
Centerline Plumbing $112,760.00 Missing Scope Revised proposal Total 5121,848.00
Peoples Plumbing $108,500.00 Missing Scope Revised proposal - Total $113,472.00
S.1. Plunrb/ng $111,900.00 Missing Scope Revised proposal = Total 5118,923.00
Pongermann Ylbg.
Tasco Plumbing _
Plumbers Enterprises _
Doug On'Ptum__ _b_ing
00
00 Revised
ro
osal 475
00
=~ Total E101
O!/mpla $183,2
. _ p
p .
,
Division 18 -Electrical
Electrical
Sutrconlractor
IES/Daniol Efoctrk $848,758.00 Missing Scope Revised proposal - Total E882,810.00
Royal Etechic $812,370.00 Proposal sltll incromplete (Not 8ondod) To(al $727,887.00
Summit $789,4C0.00 Missing Scope Revised proposal ~ Total $789,000.00
Nypovrer ~~
Elcon Electric
DEC Electrlc
Page 11 of 11
ATTACHMENT C
SCOTT RAKOW YOUTH CENTER
clrv of mtaMl eEncH
080815
ESTIM ATE OF PROB
E C
ST O
RU
TION
Division Description Probable Cost N. oiTOtal
2 Demolition Buildin $299,500 7.4%
2 Site Im rovemenis 511 200 1'2.89'°
3 Concrete $278.800 6.99'°
4 Mason $32,000 0.6%
5 Metals $41,500 1.0%
8 Woods A Plastics $36,000 0.9%
7 Thermal & Maisturo Protection $52,950 1.3%
8 Ocors 8 windows $157.500 3.9%
9 Finishes 5564,200 13.99'0
10 S eclaitles _ $87,255 2.2%
11 E ui ment $5,000 0.1%
12 Furnishin s $20,000 0.5%
13 S ecial Construclion S stems $0 0.0%
14 Conve in< S lems 565.000 1.6%
15 Plumbin $109,782 2.7%
15 HVAC $481,201 11.4%
15 Fire Protection $250,000 8.2°!°
i6 Electrical 51 078 300 26.6%
Total F CONST
C
ABL
O
=4,049,98 100.0°k
General Conditions 129'° $485,999
Subtotal $4 535 987
Bands 8 Insurances 39'° $138080
9ubtolal $4,672,088
Overhead 8 Profit 109'° 54137,207
Subtotal ;5,139,273
Conengencv 5% $256,984
Total Estimate of Probable Construction Cost $5,396,238
Ownor's Contin n 5% 289 812
Total Estimate of Probable Cost $5.888.048
BROYYN 8. BROWN • C$A GRQUP
A~T~vcNtirE~v~ D
~~~~tt Ruko~c Youth ('enter
Nc~~• Add'etions and Rcno~~titions
CMB Project Nu. CMR-001
17h'1`I~la'1`l: OF PROI3~UZ1.N:
CON~TRI~C'1`1O1~ COS'I'~
\I'
1'Itaso I II -!)(l uo Con~tructiou Dix•uu~cutti Subu~ittal
F'or
~~
by
. ~ _J
1 T
October 17, 2008
Rcndcnng by Grown + Ilruwn An;hiltcls
City of Miami Beach ATTACHMENT D
Scott Rakow Youth Center (SRYC)
Now Additions & Renovetlons
CMB Protect No. CMB W I
Phase al - 90°b Construction Documents
CSI -Summary REV 10!17r2008
csl ol~. Oeaerlptton Bldg Site Estimated
Total %per csl
D+~•
2 Demolition+Sitework (W~thin Bldg. Limits) 5316.730 $316,730 7.5%
SitetGivillmprovements (Overall Site) $571,458 $571,458 t3.5%
3 Concreto $288,150 $288,150 6.A%
4 Masonry $30.990 $30,950 0.7Yo
5 Metals $38.673 $38,673 0.9%
6 WocdsBPlastics $18.550 $18,550 0.4%
7 Thermal & Moisture ProtecM1on $49:358 $48,358 11°;
8 Doors&Windwvs $169.145 $169,145 4.0%
9 Finishes $568.884 $568,864 13.4%
10 Speciarties $/%,305 f77,305 1.8%
11 Equipment $22,500 $22,500 0.5%
12 Furnishings $28,190 S2A,t90 0.7°i,
13 Special ConsWCllon (Sysleme) InG. in Olv. 16 Incl, in Div. I6
14 Conveying Systems $70,OW $70.000 1,7%
15 Mechanical (PIUrlWiny. MVAC. Fire Prot j $838,703 5838,703 19.8°h
18 F.lechicat incl. Silo Electrical $965,554 $176,200 $1,141,754 27.0%
Subtotal $3,482,712 $747,858 $4,230,370 100.0%
3•Phase Constructlon (,D 3 % $126.911
Subtotal $4,367,281
General Cond4ions (~ 129b $522.874
Subtotal 54,800,155
BarWs$Insurancs5<O3°k $146,405
Subtotal $5,026,560
Overhead 8 Profit @ i0°.: $502.656
SUD[otal $5,529,215
Eatlmate /Design Co_nDn>~ 5% 5276,461
Estimated ProOabb Construction Cost (2008} 55,805,878
Estimated ProDabb Construetlon Coal (ROUndad} $5,806,000
Ovmers Contlnpenry (@~ S% £290 284
Estimated Probable Conel. Coat (2008) wfOwneYS Contingency $6,095,960
ExcILL4lona•
Environmental RamedaBon:Mitrgation incl. lead, Asbestos, and Arsenic
Builder's Risk Inaumnca
General Contractols Contingency (d applicable)
Page 2c1 13
(SI Sem,nary
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMI3 Project No. CMe-001
Phase UI - 90°/, Construction r7ocumenrs taEV ton rzooe
Basis, Assumptions and Exclusions
ocuments Subrrtlilal Drawings provided by Brown ~ 8ronm
starWard refarencos and historical projects.
hangs partding design pro-grass.
n6gancy
~n C:ontingoncy
'e, Fixtures, 8 Equipment (FF8 Ej, items noted in drawings
IC) Furniture. Fixtures, & Equiprnenl (FF& E)
L reinstall of Existng FF&E
ng Emergency Generator, or any other eyulpment
ing Pool and Pool Equipment
ng done to the Existing Ico Rink. Bowling Alloy, etc.
rovemonts and Areas Nol in Contract
~) items noted in the drawings.
1c, unless noted .
iatlon & Mitlgallon.. it required. {Lead, Asbestos, ArSeNc, etc.)
Estimate excludr_s f)esign,
Estimate Is hascd on norm
Page 3of 13
80a
Ciry of Miami Beach
Scott Rakow Youth Center (SRYC}
New Additions & Renovations
CMB Project No. CMB-001
Main Building REV 10:17+2008
Estimate of Probable Construction Cost
OIV. DESCRIPTION U UNR COST T TAL CA
2 DEMOLITION! SITE (THIN BUILUINO LIMR3
Gsl-out 0unullnpt lsr Rathr~mslKhcheneOed C_ UfiA Lines 915 SF $10.00 750
aacnve Imeric• Ucmnl nlon ;WAI's, Floors. Cedin 22,401 SF 6.OO _ 5112 905
Cemp i:ancrete Slates on r radA 444 SF 5200 $888
9emova Exislim Elevator Shall Masonr Wall 1520 SF 93.00 $4 580
Rerlnv¢ Exah1 Ertmiar nnas¢nry 1Yall 344 SF $2.50 $880
RaM'/e E'.. el'.np S1alr F'.Alln s 725 LF $13.00 _ $2.925
.fiemnve Exslin Steel P+Icv;h Rellm 90 LF 51445 $1 301
Renm;e Fxislin Intel mr Sing'o Doas 14 EA 585.00 51.790
_
Hama+¢ Enlsting Int¢rir.• Daud¢ Doors 1 GA $725.00 5125
_ Remove Foastin Exterior Sir. le 7oors 2 EA SB5.00 _ 5170
Rzmave Esistinr Idslal Ro~ a Owr f 13' Ox10'~0"t 1 EA 5250.00 5250
Remcvu Exialln t.talal Rabu UOOr 34' Ox 10'-0"' _ 2 EA 5360.00 5700
Remove Exisfim Vim' Cvtain Cd Rolbu DOOr 1 EA 5150.00 5150
Remove ExlAlinU THxn Slor Alc minum 8 Glass SMrelront WaA 342 SF 58.00 _ S?,736
_
Removc;NdonalA Eelslir Rranze Pla uea fll ri tantl felt en walls 2 EA 5100.00 S2~C
Remove Ex ell Hullevl Glass Cabinet Uls a 1 EA 5100.00 A100
_
Remove Exalirv Front CaUincf Ucsk I EA 5500.00 $500
Rmtruvo Ealsnn R;v~ginq Nn,.a fASSUmgd 10 EA 52.00 520
Hemnae Fv son A1e1al Lrckers IAssumed Ot 30 E4 $50.00 $1,500
Rom o':e Fs'sim95tcc19 Fryeexni Platform BS SF 58.00 _ 510
~
_ Hemavm Exishn Valle Ralr Net vnSu ohs 1 EA 5oo.gB
_ 35cn
Remov= Exishn ?lurnbin Fixtures 70 F~1 700.00 _$2.000
R¢mnv0 Exishn ~ Toilet Accossorios (grab tefrs 10,E i .
I¢r Ussue, e1r.7 40 EA 510.00 S^00
_
Remo'/¢ [xlspng fnilef Partitions 6 EA 5100.00 SFAO
_ Nr move ExisOn Water Fountain 1 EA $200.00 S"b0
Remove Exisfir Ice hl achinu 7 EA 500.00 SS00
R¢rnovc Exisfir Water lo:ata iASSOmcn a Uvu 245 GPIr 5 EA 5250-00 51,250
Remora: Fxisn l+`fdra:.tllr. Frrvaa 8 Ryera We Equpmenl 1 EA 5500000 &5,000
Numovu Exlsllnq ROlnp PNater. SAnrtary 3 Vent) d,669 LF 52.00 $9,338
Rem'J~/¢ Exisfir Rosa 8ibb5 4 EA $70.00 $40
Remove Existin 1-V2" VTR 1 EA _ 50.00 _ 550
Ncmava Fxchp `wimp Vwnp ~ 1 EA $100.00 $tun
Nemove Exrspn Floor 8 Area Drains 3 EA 575.00 $225
H¢mnar. Exlsnn Uunvark B10 LF $2.50 $2.025
Remove Exls@rW COUlinq fowor (ASSOII'ed Up fhru a00 ions) I EA $2.000.dI $2.000
Remove Existing Chillers (ASSUmsd Up Thru 100 Tatsl 3 EA $3.500.00 570 500
Remove Ezistln Wa1fl! Coded Pkgd. Unit LASmd Up Ihru 140 Tons 1 EA $3.000.00 53,000
P.emove Existing Air Randling Uml iASZUmetl Up 7MU STOrrel 3 EA 5850.00 _ 51,950
Rxim GVe Existing Purees {ASSwnW 7 u2 RP Ihru 15 R~ 8 EA 5<50.00 57,700
Remove Exisfir Expansiat Tanks 2 EA 3100.00 5200
RemOVe Existirq Exhaust Fans 4 EA 5100.00 5400
Removo Exiling Denumltlni¢r (Assumed U item 1551bahr 1 EA 5150.00 5150
rtemave Exrsn Suppy Grilles O EA 550.00 52.350
Remove Exisll Fire llampers 2 EA $SO.CO $100
Remove L Replace Exishn Supply Air Dillus_ers 21 EA _ $400.C0 3~?90
Rebcale Ex slug 0uchvork 9 LF $15.00 $135
Reroute Existing Pipi lASSUmetl A'IDru 6' 79 LF 550.00 _ 5:1'350
Removo Exrslirxg Electdcal (Lighting. Power d Dislribmbn) Allowance) 22.461 SF b2.00 544522
Excavate and rem¢ve all rdrlgaflnl lines tlown 10 uMergroune 5.101 SF _ SI.O_0 _ S~o,aw
ProleClion or Ali a!Iwt of Oebnz Allor anog 7 L$ $H.000.00 >;11,rKfn
NaC. UamoIIOG~ & Renloval5 Q\.Iuwana71014d DCm091i0p work 1 LS $27.000.00 $2!,(k)U
70 CY Du m;blere Ouring COnslrurllon assumod one par mOnlh 12 EA $1.000-W $12,000
T^nr~ Frea'nr RUtdln F¢G ,riot
c 1,345 SF _050 :jfi'3
EYaaalion lo-SuIICin Fwndaficn Assumetl 3'a:er 01 149 CY $1?00 51,793
PagC 401 73
Main 8'tlg
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions 8 Renovations
CMB Project No. CPAB-001
Main Building Bev lon7.~2ooe
Estimate of Probable Construction Cost
N OTY. UNR UNR COST AL
I mpnrtatl Fill for Bldg. Pad (Assumed 3' average! 169 CV $25.00 $3.736
9UBTOTA L SRE (BL DG. IJNRS (318.7$0
3 CONCRE TE _
Elwator
ElBVaIOr Piba 1S'.+
' 220 LF 53200 _ EY 040
strucW~e wall. and batbm slab
Elevator wt 12 CV 5800.00 57,200
Elevator Ccnaele Tie Cc+unlns IS CV 5900.C0 $13,500
Elevafur LUrcnac ODams b Parapet _ 7 CY 900.00 $6,570
Elcwator 6" ^evaled Sls__b 17 CY _ $900.00 515.300
Pool Mene r OlNCe
Piles l4":Z~ 330 LF 32.00 10560
Piles C:ID _ 4 GY 5450.00 $1.800
TE Ithmkonrs0 so.. a 1 CY 950.00 5350
SOG ~ ~~ 1 CY $240.00 5240
CDacrele Ceiuntns
~ 2 CY 5900.00 1800
Beano- _ _ 6 CY 1.000.00 58.000
Etovated tiah 8 Par el 3 GY 5700.00 52,100
canoplas
Piies In"r. 1045 LF $92.00 533.410
Piles Ca 16 CV $450.00 7.200
Colurms _ 25 CY $900.00 E22.`.r00
Oeams 27 CY $1.000.00 $27,000
a ya" t',nncretc Flevntnd Slab Inr Emrance Ce 21 CY !00.00 514,700
A" x t 0' Carcrete Curb fnr enlranee carp 4 CY $300.00 $1.200
7 nr CDnuato ca;ro~ over t T PC JrHSIS for labb 16 CV 5900.00 _ Ela s00
12' Pre,:ast Contxetw Jnisls 1092 SF _ _ 523.60 $25.771
V hTwai ht lrsulalir Concrete __
___ 1092 SF $6.00 5A,368
_
Slab on ratlc fcr Exerclso HOOrn 63 CY $240.00 _ S+SJ 20
SL'tb nn grade !or Fitness Center to rnakil exisen 5 CY 5240.00 _ 51,20(1
Carcrete Curti 7'-4'x0'tar R1r1esS Center to male!+ex4Uir 3 CY $8110.00 5900
New TO in Slau UaPrreen rare sand bltl
_
~ 159 SF 53.00 $477
_
Generale Barch for Pilnas_e Crsrter 151 SF 10.00 $1,510
Columr+s for now atntlovs _ 18 CY $800.00 514,400
CctH:rrfc E otxow i 106 SF 3 CV $900.00 52 700
fontrcl Joints (AI-awance 1 LS _ 1,000.00 $1 OOG
Drll Slabs. Saw Cues. Oawots, ete (AlWwanCe) 1 LS $3.000.00 $3.000
~ hllu' Concrete IAI'owance la untOReen Cprttlitior~aj 82.010 V $OAO $20,A(J6
- SUB TOTAL CON CRETE 1286,160
4 NASON _ _
RY
~
PWI Meta ~ar's 01tiw B' Ex1eAa_
CMU WaIB 128 9F $15.00 31,893
_
E:eva;or b' InlarOr CMU Wallg - 560 SF 12.00 $6,680
A' CAltl Ex(eriar 601 SF $15.00 59.021
0"C]AU flntariwj
~ 1.133 SF $12.00 $13.S9G
- SUB TOTAL MA SONRY 530,980
5 METALS
HOialbeam 10 LF $7OD.00 Sl,iiOr.
2' Steel Columns 3 Beams, ar chor efor lna roof slairS 5 LF 570.00 $364
L 8'zd'z &B'~n'avalor ___ 135 LBS 55.50 3743
1.4' Ui_alnond Plate 1~ Elevator Pit 1 EA $200.00 _ $7n0
HCI O erl Ga.v A/slat Stair lardm 2S SF $120.00 3.9f1n0
Hal D. Galy Ma/al Stair twain t 20 LF d NOS $150.00 53.nC0
t vs , t 114' x a' Moial Grato Irx Meml Stair 'IarMln 25 SF S78.00 _ i~t .975
7 IM' x 1 ti4' x 4' Metal Grata Risers IOr Alelal Stair eosin 2f1 LF 01 Noae $75.00 51.EU'l1
Flwonbr 42' Hi2n het Gam Hvtn 23 LF _ 00 S% idJa
Rod Ladder 1 [A 51,200.00 5:;, 3~0
_ _
Handral IIX Slmrs 9S LF 0.0(1 _ 55.550
'
Gaartlrail fa Stairs 730 LF $45.00
'.`~ 550
Mtac Metals - An lea. Plates. Bolls. Connacliona AYOwance 5% 1 LS 1,841 58 G t aaz
Page Sol 13
Mael 8140
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMH ProjOCt No. CPAB-001
Main Building Rev ta~n,zoDA
Estimate of Probable Construction Cosl
pV. DESCRI N Y. UNR UNR COST TOTAL COST
SUB TOTAL ME TALS 538,873
6 WOODS d PLASTICS _
Snack Aria
u ~r C~Inets 8 LF $120,00 E960
pasC CaOlnms -~~ ~ - 8 LF 180.00 SI;140
24'tarmia BacMS lash 25 LF _ $IB 00 5450
314•Pt/.ocdWOrksurlacewrplesliclaminatolinlsh 55 SF y10.00 52200
Secul ^esk rAllarrancc 50 LF E250.00 512,500
Yfeed Ulac'kinq iAllow.inc0l 1 LS SI,COO OfI $1,000
SUBTOTA LL WOOD 5 PLASTICS 5/8,550
7 THERMALa M01S7URE PROTECTION
V or Baracr rnr 50C _ 8,083 $F E0.15 $1.212
_ RentBmte 4Vnler rmlin Pembrane for ert it wall 479 SF E3.00 $7,437
Ge memi5ouz Water roolln .c( nrtOnor of prl walls
~ 245 SF 54.50 1103
1" Ri id ponrd Inm+h^.iion ~Yenmeter Walle 728 9F $7.5D $1.091
3" pan In:,ulanCn jlnterwr Walls) 74669 _ SF _ $0.80 $11.751
Fire PrCefin Ao+vance) Addition Area On 1 _ '.649 ROOF SF $2.00 5$.298
IAOdi'ied Bitumen Raolir S stem 1.043 Rooi SF $7.00 57301
Fluff Ic+1 Warurprootr~g Membrane 608 Rool SF $8.00 _ E3r63b
FlnsnmO, Tani stop. Other AccOSSOdes (ASOwance) 1,849 _ Hual SF E086 EL402
OverPrnv Scu rs 8 Warkir SC ers 4 EA 5250.W 51,000
4' Do'/ms uls ]A LF E8.00 5324
YIalOrprnnlin9, Sealants 3 Cauikinp (AIIOwanC9J 82 010 GSF $0.25 515.903
SUBTOTA L THEA. b MO13. PROT. 549,358
8000RS8 WINDOWS _
DOBIa Inlanor S+n IB DOp artd I Lama __
IB EA $650.00 570.400
Inleap Srng9 Dow :Vttl Rarne Wf VVision Panel 14 FA _ ]50,00 510.500
Inlarar Oouble Door and Frarne 4 _ C-A _ 51,300.00 55.200
Interir Douhle Door and Fran•O Wr `/islOn Pan01 I EA $1 600.00 E1,400
Exterior ~+n to POOr and rrnmo 1'+r_V_,yron Panel 1 EA 5A00.00 E8C0
6xlnnor Oouble Dcxtr and Rame 2 CA $1,600A0 _ E3,200
~
_
Exterior Deuhle Cwrand Frame Y/.~ Vision Panty 2 EA 51.700 00 E3.400
ExtOrio• Pick01 Gale OwtNe Gala 16'W x TH
~~~ I EA _
54,500 OG $4,500
Inlenp ryardvmro 35 EA 5400.00 14,000
EifOnor Hardwa+e 6 [A 5A3G 00 54,800
Rail-u Dap 10'-0'xT-09 _ I EA _ $.?.300 W 52.300
Panic Hardxare 3 Kck iilc 6 EA _
SL000.00 58.000
Windows
_
'.n;enCr Graz nO
236
SF
$35.00
$6,260
Im ad ResiSSlact Wmdows 793 SF _ E80.00 _ E11A40
~
polronl ICm 831 SF 505.00 170.945
T AL 8 WI 169.145
9 FlNISHES
~
Well Imerror WeC9 'D wail. inc.
sluW hami ex. 14,659 SF 00 _ 588.134
-~
Perviceter Walls Or NI, inc. turril hami ele. M8 SF $4.00 E'_,910
~~
Ceramic Tile WaNS _ _ ~- 4.978 SF $900 $74,E02
Interior Paining 43,038 SF $0.80 $34,4:'9
Floors Ceramic Tile ROar$ 1,770 SF 10.00 _ $I f,+00
Ga tin 1 386 SF _ .00 _ SS,i36
RuhkJar lnronocklnr Froors 6,163 SF 10.00 $9t,o'30
VC( Vin ICpnPOSiilm 74e PICA 11.076 SF E3.W 541,91E
Saelcd Concreta F'aors 883 SF E1.50 SssS
Baca Corair is TrC&ua ~ 607 LF E8.50 58?+8
-
Rueter Bd9e 2653 LF 52.50 3.o.ti 35.
CNII nz' cty n Acw+3eCal Cerln Panty on SuS erWed Ceilin Grid 12,667 SF 54.50 55 /,Om
Hard Ceilir 5 stem w.~one coat veneer aeter of SJB' G .Board Base 2971 SF 8.50 5v.31z
L_aLoJ SbuUlure Panl00 371 SF 1.00 __... ~'0%4
Exalirp Structureure Exposc0. Repav, ClCml b Pamt__. ___ 5.061 SF E2.00 ''>t0.r82
Pape 6of 13
Marl Oldp
City of Miami Beach
Scott Rakow YoLrth Center (SRYC)
New AddNlons & Renovations
CMB Project No. CMB 001
Main Building REV lallrzoD9
Estimate of Probable Construction Cost
DIV. DESCRIPTION UNR UNIT C09T TOTAL COST
Armglrpng Infuvpn C3tppy CoJinV Systpm 213 SF §I2D0 ' .SSO
Exterior Smodh Texture Sluccp 200 SV E35.00 57.000
Exterrp Pain[ A:Ipwance 36591 SF $1.20 $43.909
rsa xrstmg errs as rote m ep acemenl ae to COnetrueuan
(Allowance)
20.000
SF
$600
120,600
_ SV L NI HE 88,864
10 SPECIALTIES _ _ , _
'ales Partrtons .ADA 6 EA 500.00 55400
Tale; F'9rtit ons _ _ 10 EA 3800-00 SB.000
l:vinal Screens _ 2 EA 5350.00 $_x_00
36" GraU R,vs
'-- ~~ 6 EA §60.00 60
49" Grab Ogre -- 8 EA S7o.00 _ $560
Dual-tole! Lssue Ois nser 17 EA §5000 5850
Spa Cis Tenser N/al \1ou~rt~Yl IB EA $150.00 §2,700
Feminine Na in ^i~ psaU°aniflcn Mpunlptl 11 EA $325.00 $3.575
Form nine Na in D~. mrsur :;arrtaco MOUnt_e_o 1 EA $450.00 Ea50
5udaro rAOUntpo Pa ar Tand Ci eraser
~ 2 EA E100A0
~ S20n
~ ~
Slainl¢ss Steel Frame 7~H Miaar (18' x 30"
Wall Mpun'ed t9 EA 515000 52.850
Electric Hared Dr er ___ _ i2 EA 5750.00 59,066
r.~, cr CP:n~Gmg 7aMc 4 EA 5360.00 St aq0
H¢er Cu Clpth¢s Hcok _ 14 E0. _ $60.00 SStit1
Ere Extin uistaurs d Gabinpl5 AlWvvanc0 20 EA E300.00 SG,cx~G
Interior HwkflnG SI{Jnag¢ (AlMwanee 80 fd1 f200.00 S16AOC
Ext¢rior Buiklin Si n (Allowance
_ 1 LS 5.5.000.00 $5,000
_
LprRers 10" r3 0"' 45 EA _ $250.OU 511,250
Wva SF¢Ivir '78"k48"r 21 LF §50.00 $l.050
laguA A vp ca mg' re an smo met: seal ano protect a
openings'IAllowancel
1
LS
$600.00
3600
Pit Latlder I EA $800.00 5800
9UBT OTAL $PEC IALTIE3 305
11 EGUIPMENT
Glass E_nrlnsed Di la Cese vJ Shelves l9'"8"xl'~5 1 EA 53,1100.66 f3000
Ci la Case 4'-8"x8'3' I EA §4,11%700 $6500
Kiln Oven _ I EA S5,[k)G.00 _ 5$ WO
_ _Snv:X An-a Lqu~oment Allowance 1 LS 3t 0.!700.00 .E70.000
Microwave 4 EA InCI. ODovu
Rol: Frrc.cr Varl. __
~ 2 EA __ InU. appve
RcpecrlMr 1 EA Iraq. move
__
Ic,¢maker 1 EA Irq. above
Toaster Oven 1 FA Ird. abpvu
Cdle Maker i Fit IrtCL
aha+c
Ca3h Rpglsrar t EA _
Inc! above
SUBT OTAL EOU IPYENr 324,500
12 FUPNISHINOS
window Treatments Allaxarace 1,260 SF $6.50 $8.190
Fo'd_Ing Pan11Q0 I EA $20,000.00 32n,000
_ _ SUBT OTAL FURN ISMIN[i9 328,180
13 SPE IAL CONBTRUCTI N
SUBTOTA L SPCCUIL CANSTAUC. 6wl. In Olv. 16
14 CONYEYINO SYSTEMS _ ,
~
Nee ADA NyCraulic Passenger Elevator, 2 slops _ 1 EA $70,000 Gc ;~o,mo
SUBTOTA L CONVEYI NG SYSTEMS S70i00p
15 NCCNANICAL
PIUm61
Wal9rclpsets {ADAI __ __ _ 7 EA $13y0p0 SIO._s0U
Lavetones ADA 6 EA 51 M1O0~Ct7 58 466
r,ValefcCSefs 9 EA 1466.00 _ 412. fifKl
l avatnnpe 13 EA $1.300.00 $(ti, xk)
Page 7of 13
Marra amg
City of Miami Beach
Scott Rakow Youth Center {SRYC)
New Addhlons & Renovat7ans
CMB Project No. CM6~001
Main Building nev,9:,7:~zooB
Estimate of Probable Construction Cost
DIV. OESCRIFTI Y. UNIT COST AL COST
Urinals 3 EA _ $1,eCO aC 54,800
EIBCVic Water order. Du.vl Ty Ve jH-LOVA 4 EA fi2,OCA.00 50,000
Three CAm artment Sink 1 U $1,500-00 31,500
Wail-mounted hand-washln ^oirk 1 _ EA S60D rHJ __ $A00
Alcp Receptor _ I EA 51 cV71).tkl $1.200
Cleclrir. Water Hu.ater ~I? Gal Assumetll 2 EA 53.500.00 (7,000
3' Flccr Drair, 9 EA 0 CO $2,700
Gnarouls 8 EA C.CO $2,400
Hose Uib 1 FA 'SU.00 $150
GutB Cap Existing Plpes (Senile 8 Sewers I I l,oc $500.00 $5.500
COnnemions ro exslin Sanlra S Sewers 23 Loc $500.00 $11,500
Sanita and Watm Pi in Allowance 4,008 SF 00 $IB 0.92
S CI31 Draleal3e frv Ice Rinh Area, LamtlOm Melt Pit Allowance 500 SF $10.00 55.0(10
HVAC _
WMSrCoolaU ptifw _ _ _
(',H 1 p0 Tnna, IAO GPMI _
- I EA $75.000.00 $/S,C01)
CH-21/U Tans.
700 GPM) 1 EA $75.000.00 $75,cco
Air Nantlllnp UnHS _ _ _ _
AHU~'_~20,0[q CITA, 2(I HP,fl77A M8H} -._ I EA 52.000.00 ._._ _$52,000
AHLl3 f 10 000 GFIA, I0 HP, 410.3 MBH 1 EA $30,000-W 530,(YJO
Direct Expansion Split 5 em UNt
AI IU 4 (I /,OCO CFM, L5~ 1 LA 545000.00 _ 45000
Packs W TBrminel AC l1nlt As er puote 1 LS $900.00 $'300
AG 1 8 2 230 GFM, 07fi Waltsl 2 EA Indd. Abrne
Fan Scnetlula As Par Ouoto I L5 $3.000.00 S3 000
TCf f00 CFM. 957 RPM. Centrilu0al. Calhrg) ___ _ _ I FA Incltl Aoavo
EF-2 (300 GRA, t441 RPIA, Cenlrifu al Rrnl I EA Indd. Aoove
EF 3 8 4 600 GFM, 984 RPIA, CentriN al, Rao 2 EA Indd. AbnvP.
porn 5thedula
P 1 d 2'ChiVvd Water, 300 GPM, 10 HP) 2 _ FA $10000.00 320.000
P-3 d d {Caxleneing Water, 420 GPM, 70 HPI 2 EA f 10 OOO.Op 000
Oi hr rn EX nsion Tank 21.7 GallOn6 1 EA $000.00 S6C0
P,r Separator wts strainer (assumotl08'diiwroler) 1 GA 80000 53.970
_
Noe DUChwlk _ 7.550 _ LBS $7.50 $56,625
Ncw Ducnwrk Insulavon 5,873 SF $3.50 $zu,:!d6
Su b Oit user AIT• ) 73 EA 5250-0p 10.2r
Linear Dift~scr tAll Si~osl 0 EA 51.2000 S%?~!
_ Return R~IStcr'GAllc _ 37 EA S45o DO 516,aGU
IA en.~al Volume Damper $2 EA S1 A0.00 59,360
5 trerrnostats with wei _
5 EA _
5250-pC t 51 290
~
h ra Dam or 16 EA 32nD. W roo
S'.
_ _ Testi bOnlxncC (AIIOwAnCe i LS 510,000.00 FIp.000
Misr,. MC!han ices fAllOwerce 1 LS 614,000 CO 614,C'09
Flrs Protection
fire Spr. Sprinkler Sxstem for emire Ruildbq (Albwentel 82,180 F 54.00 $2d8J2o
MANICAL 8,70]
I6 LECTRICAL _ _ . _ _.
_ _I_ol COnstruMion - _ ,
acres COnstructlcn _ 2(1787 CSF $9.00 5107083
_ _ Tclr. ha~a ar V Jala Racmra 5 slam Irtl~ned aCove
InterWm K Clock r' Bell S nl Mns Ind RBCewa _ Irqudod atxrvr,
~
Tclev~sbn_; Redd Frequency Systems_ Ind Wed above
Pape 80l 13
Man Bbg
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMA Proje0t Np. CMB-001
Main Building Nevlavr26oa
Estimate of Probable Construction Cost
NIPT N QTY. UNIT UNfT COST AL COST
' Ever Mana emenf 5 slam sae below _
Inhusbn OelaUicxl 5 stern
~ Included above
__ f:CIVS Srem Included above
Card Access Cunlrel Systwn lnrlnded npnan
' Enerq r~Mena ement5 tam AfwmeG EnB
m
BIOS 62.Ot0 GSF SS-CO gi to aSp
_
_
Connections and Extensions c' all s stems (Albwance 7 LS __ $25000 GO S"5,x0
Ha^wnra SSlatI AltTVance t lS 45000(10 Sz_CM10
Ppwer 6 D fslrlDutlon. U hOn Elre Alarm, Cororaunbatlona _
Panels
~
~ _ __
'H?" ?T!4t30, 4P/. 225A° -1 EA SS,cv7p,00 35,ri001
'HS" -''!/~4LV1. 4W, 21SA 7 EA SS.p70.Cp gS.;Aw
'IGL' 120+208, 44V. SOAI 1 EA $',500.CO gl.tluo
'L2" i 120;208, OVJ, 250M - Ssclial 1 al 2 _ I
~ EA $7 Fi00,r.0 g3,f3iw
'l2 n?rr09, 4~ 400Aj ~ Section 2 of 2 1 EA 3S,30C,C0 35,306
'LS'~t2u20o,aW, 2SOA! l EA S_4 rAC.CO $'1,r~0n
Rec toClea _
~
--_ Sngle,_~ ._.`-__ 5 EA S20.C+7 'S Hip
ou Aex 79 EA 530.00 S',3'o
Du +ex IGR 17 EA 560.00 _ __
61.t72n
Du +ua iGFl, WPI 5 EA
_ $105.00 S2ti
_ C~+aorupre L`.+plcz 4 _
EA $75.00 fs?5~
J unctivl Boxes 7 EA .540.00 $?50
Disconnect Sl4RChee _
3 Prfo, tOn0. AIF 1 CA $57500
~ 55!`~
3 Pcre, 100A, F 1 EA -
60.00 ¢Oh0
' Peb. 30nr 20 __ t EA $300.00 $:+na
Treneformers
7ranslcrmc-r 72 ISKVA 460V/208V
I rvrslcnnd I5 75KVA, aBgV/2f?OV
Translamer T6 - 75KV 480V/208V
t
1
I
EA
EA
EA
$2.6n0.OD
$6.500.00
$6,500.00
+.2 ci7o
>6500
sJi.5n0
Gr0undin S stem Irlel. Bar. Grountli Conduit & Winn Allow. I LS 52 50000 $-2h00
Racawa' s fAlluwaree _ 1 LS $2,000.00 $21~CY
Conduit & 1V rin ~ Icr Pmrrer Allowance _ 3000 LF 511.00 $~3,OL`0
Interior 8 Extwlor a hd_n_ for BI
LI hll Flxture9 _
- -
LI nl T c n 2 s 4 Loner t02 EA 280.00 Sa5.55o
~ ht T , tiI -? x a I rr.Ifer Hatle Pack
~ 35 EA
$375.00
5r 3.ISs
V ht T 8 - % a
4"roller _ 15 EA $17500 $%.ti25
~qnt Typ; Ht 2 x a TrLlrar t0attery Packj 7 EA $375.00 $2.625
~
V ht T E - 6' Owmtl nt ~ntlerY ParJt 5 EA 780.00 grn.-+,
I I N T F 4' SI/i wi `Nira uartl 30 EA $200.00 ~ 2ti ',]C-~
li ht T u - nlU I`endanl _ 7 EA _
$850.00 'f~s.a'v7
U h! T li - HIO Pendant Ball Poch 3 EA $Lt00.00 _ fi3,3uo
Lr ht T I - HI-Ba Grcular Pendant 24 EA 50.00 ~ 35 ~Cd~
_ _ I ht T e J - Clevator Rt _ 2 EA $180.00 'S:;~.O
L ht Type AI _I,In ear Flwrscent Pendant 27 EA 00 $5.100
_
L~ hr T M1 -linear P.unrw,enl Pendant Bade Pack 10 EA $350.00 $3
5i'0
W N r N 6' Dawnli M 2 EA $75.00 ,
SI `,0
In ht T nit ~ 0" I7vnnli br +eahe Pack B EA $18000 }1.2G!i'
~ M Type 4- 1 x 4 Twnor 10 EA 180.00 51.000
ht 7 OI - 1 x a Tr0tlnr Uslt Pack
~ 18 EA 75.00 3~lip0
tJ ht r ? Hr•,yJ Omar
anc Bane Pack
h
~ 5 EA $350.00 51 i lJ
L'. ntT
i 8'
Dawnli ht II EA __ $t 00,00
~ 5t.um
V lttT Ur-e'orrnnt nliCallcr Pack 14 EA $250.00 g3.5C0
Li ~1i1 f "X" F<d _ _
2t EA $400 00 1~8.4C0
V •ht T '%I' -Exit Sin
V ht r pe AA- 2 Mend Fme nc Ba11e Pack
V htT aB8-Recessetl SflmwCaSOV ht 8
~
4 [A
EA
G__ $ii>tiou
y 5r pf,
,_., ~e~u?d: _ _ ~,n nC9
p ~$5;7
$ o
Pays ed l3
Main nklq
City of Miamf Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMB Project No. CMB-001
Main Building FFV 10:17!2008
Estimate of Probable Construction Cost
y, oESC IOH UNIT UNR T TAL T
l i I T GC - 2 r 4 Tronar 6 EA 175.00 $+ 054
Li I T DD - 13" ^un Chitside Cnno
II l+t "yp; rf -A' Dia. C cinder Pendartl Over Caro
Lulu lype =F - x' Dia. Cyrlinder Pendarn (OCtween CanO d
5
2 EA
EA
EA 5400.00
5400.00
$40U.OU St 600
$2000
A00
I igM Type FFt - b' Die. rycl ~loe~ Fondant ii3e;hvnen Can 3 EA 5400.00 $1.200
7a~ le Swtches Sin IaF+7el St EA $50.00 $2.550
Ta le SwQChns Tr1 la Po101 _ t0 EA $80.00 $OCO
Faccwa Almvancef
--_ I LS $6000.00 8.000
-
Cmdurt x Wrtmg for upMing (Allowance) 7.000 LF Si t.00 $77,000
Fire Alarm S am
Ftre Aarn Fla::nln LIgM w+ Flom _ IKS _ EA 5785.00 S V zt75
Fna Nnrr+ rlaxhin~ li hl w: Fbm'WP 2`a EA 5200.00 _ %fNJO
_
Rre Alarrr Flashin S1ro0e Li hl 3 GA $12500 $375
_
Fire Alarm Iktdt Daleel Ur I EA 5/85.00 $185
rir„ Alaun Smoke DeleUCr _ :S8 EA 3175.00 $6.900
Frn Alarm Duct Srnokc Dctccrnr _ 10 EA __ 5600.00 51.OW
Fire ABVnt Durr 9make Detector WP
l ve Alarm Rely
Fre Alarm Conl.ol Pannl fAesmrc08 Zones
~~ Pu'I Statrorr 8
21
t
tg EA
EA
EA
EA 5100.00
$t 200,00
$&5r7D.00
$2(f0-00 3 200
_ $252CVj
$3,500
53,000
_
Put Sta OCns Iw PI _ _
Conduit R w~nrg for Fire Alarm (AllawanC01
Race'//a siAvmance
Intenaca A7a6ules anA E~xrtsbn CxrOS AI'pWance 2
/
1
1_ EA
LS
IS
LS 5225.00
$27,000 00
2700.00
$1 000.00 $-iSC
- SP7.000
32.700
518 000
Llghtlnin ProteelittrrlAllOwanca) 62.Ot0 GSF 50.x0 $37200
eUeTOTAL ELE CTpICAL 5985,554
Main Building Subtotal Dire ct Cost $3,482,712
Page 1001 13
Main Blo'g
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMB Project No. CMB-001
Site !Civil Improvements incl. Site Electrical REV mrrnzooe
Estimate of Probable Construction Cost
Site /Civil Im rovements OTV UNIT UNR PRICE TOTAL PflICE
Demolftlo n _ __
_ RBTOVO FMIynP Steel Pi Bollards al SiOe 6 Front Of Ine 01 15 EA $150.00 :'>,o
RerrovetRelowle 6dstir Scul ure Ahowance 1 EA 56,000.00 Bel O['.0'
Rprove Exiuir et le Rack 1 EA 580,00 560
RemOVe E>ostlr Outdoor Pde U ht _ t EA $200.00 _ f~co
nCmgve FxlStlr POto 1 hI3 8 PVII Rdxe$ 10 EA __ $250.00 $25 WW
Rr.`rllpVC Fxt;!i Slest Guard Railln 53 LF 513.00 $tiA9
Removz ExisOry20'-0"Hi hChuinlink Falcc 353 LF 53.50 $1.@35-
PatchardRepairExlSlrgASPhalt AS requlrM,TrastvCclledgn AreA
Allrnsarlxl 1791 SF 54.00 S~.tAa
Patch antl Re air Exis!i Peel Deck AOOwBnce 9812 SF 55.00 8~w.arxl
Remmie Ebstn Srte Concrete _ __ IOCO SF 52.00 $2.OW
Remove Exisfn 9:dewa~k 3000 SF _52.00 E6.OW
Remove Exisrn WOCC Slruclu re S1U $F _
51.50 $765
7em pa 6'~0' H h Chaintlnk Constnrdbn FErn_C 8 G81ES 456 LF $14.00 56,384
Tenr par 2 hr Pavilion CanstrlKticn AlOwarge I OCO SF $5.00 ES,OW
Prdedion of Mi ration 01 CeOns 'Allowance LS $3,000.00 S3.OW
Deposal A ICn tlinp of Uebris iA~owance 15 W of Demdition COSR t5 ~ Stl9,32A.63 $13.399
S110 total Demoli tlon 5102,726
Earthwork
Re-G raoin Srtc A577 SV $1.25 E5.72z;
Rerncval at to sail Allowanc0 __ _ I _
_
~IS ES OLYI 00 E5!lW
Impnnnl Fill iNOwnrxel I LS 15,000.00 $15,000
$U Ototal FArthvro rk $25722
Pavl St rl In and SI nn e
Pa-Suvaue Parklr Lot 533 e3 1713 $V .00 $13,+tH
hew Parking lit 3 ousts and 24 ACES N35 SV .00 $57,gW
new bus Dr0 Oft Nca 208 SV 540.00 8390
NfFeel Sf0 s Aswrm ad new IOr the od~erkn
-_ 80 EA 570.00 ES 600
...._ 1'arkhg St/ in 7330 LF $1.00 1330
Handx;a 53ri zs 190 $F 2.00 S:v50
24"Sto Bar White 'Assumed Ot 32 LF .00 $12A
Clmdlona~NrOw3 Assumlld0 ' _ 10 EA 150
00 S1
5W
_ _
Hendka ~ mbd ~ 4 EA ;
SI50.00 ,
~~-- ~ 5600
Parkin Lot Curbing 1_32 LF 515-W .19900
$ipna99lwim posit (Assumed Oly) ~ 12 EA $300-00 $3 5W
S u6laul Pavln 5112582,
Drelne
All PavM AroaS (Abwance IOr French Dreins'Calch eA31n$t 1 6~5 SV 20.00 533,3W
3" Area Grains 2 EA 5500.00 St 000
3" Storm Drain Gr1e 62 LF $24.00 $ I za0
6" Slorrn Drain Line 96 LF GO 53,520
c7onructlon into exiati S[arm WalN Men emem AllowancC 1 L$ 2000.00 $2 LOO
______ ole alr q 106e
fire Wate r
the L,nc Assumed Ot' ------- ~ 700 LF $45.00 5n,501i
Pr P- Sex :ASSUnu¢1 CAy,i 1 EA 1500.00 51,000
e" z 6" Tee f0.sumen
Firz Oell. Car neraion fASSU fired
Rre rant lASSUmed ch i 1
1
i EA
EA
EA 5700.00
§7,500.00
500-00 S?W
Si,500
52500
U re M 107W
SMe Cene rele. Walls end Fevers
New Walkvra' AUA Ram 35q SF _ _$15 np 55,4
Stairs for Nerr'Nalkwa ADA Rarnp
NCw S" Nlarkrlay .__ _ 'n
``-'ill I ? ~•I ••.e;n
tiv 54S UC
Sa3 ?o 51 350
521,6x3
Page 110113
Site ImprevementA
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMB Project No. CMB-001
Site /Civil Improvements incl. Site Electrical REV 10!17!2008
Estimate of Probable Construction Cost
DIV DESCRIP7T OTY UNtr UNnP E TOTAL PRICE
Ne~n' Petra Colored and Textured Concrete
" 230 SY 380 W 515,nuu
Nen Fnlrv Adtldion 4
Cancrele Slab
' 21 SY $qO.W _ _
5340
Concrete Ham
6 664 SF $t 5.C0 _ __ _
5?,9tA
l Andin ICf Ex:ElICr SIAIIS 5n SF IS.CO SB,fiSS
Stairs Cast on round 161 LF Of nose .00 5`,430
Wan Fodln Iw laru ;
~ 16 _ CY 3350.00 5'50
Wall Fodir for Ratalnln Wyl lBz lO tt CY 5350.W 536`NJ
(:CncrA19 R9Am tar Refeirin WAII$ x 12 7 CY 35 W.01] ____
~~ §q,'YMl
CMU Retalma Wall IinishB3 meludad 659 SF 3t6.W 10.54'
Concrete Benrn 56 SF 35.W t 9W
Cantrd JOlnts !Allowance] 1 LS S1.OW.W gturx~
- . - Su d b ncM e 8 PavNS 596 539
Nardsa
&ke rarkin Racxs
- 2 FA
$SOO.W
SI cH1C
__
L
dis
d Otal Narda capa S1 WO
an
n an
Irrigation __
Novi trees and Burnes:
Ouercus Vin uu:vla assumed 12'hei ht 20 EA 5250.00 S:nikkl
_ Saoal Patin eno. assumed t2 heghl 2A EA .$150.00 Sa,2i>u
Gumpn I ImUC, asw:mM tz' he M
' 9 EA $250.00 _
S??5n
_ _ Senna Pnl h~ II, 2ssum Ed 10
helOnl
- a
-~ EA 3225.00 $.9W
_ ihrlnax Radiate. asses nctl 15 6
n vq EA S2g0.W _
$6.9W
T
nnns 4lorisii, asu meA 1$G
' 33 EA $2W W S5,~p0
Ve Aia MOrn ms ana, asaumEd l3
no hl 21 FA 3215.W __ _
~ }%f.Si}
Cunoca usd oroclus, aswmed tSG to EA 3/25.W 4L]:Zl
Cnr^wbalanuS lcaCq. RW li , assumeA 7G 93 EA _
330.W s7J~Y.'~
Al. me :'m urala
E
~
Fn
ld 8 EA S60.W 44e0
u
nw
a, assumed 7 G _
el 4 EA SSO.W <zrx;
G~~so hillum Ulwdortne 98 EA 335_W 53A3U
hl7reianthes Fr raps assume 7G 18 EA $45.W beID
Psycolr~a rvorvosa, aewmed 7G 15 F-A _
$45
W Sfi]5
.
I7alOCated Trees:
Remove Exisrin Tree g ~
$8W.00
eW
Remove. Rrloeata True amJ Nurgo until sallied 11 [A $2
000
00
Pr
les! ve
f
d _
- .
, $220W
_
o
e
rom
amn c fs Eoimen 3 EA 50.00 3750
Protect Irne rrorn dam e _ .__ 32 EA 250.W $B,OW
Sucklin 37736 SF 50.15 $56W
Automatic lri alnn5 scorn
' 37738 SF SLIS ,396
Z
krl anon 4l Ercr w7Y Vac Breaker trrgafgn Service I EA _
2800.W S2AW
_ d Soo n rr on 127807
MMaI Fencin ArM Gatos
Handrail tar erl rams 362 LF 580.00 yg 060
Eme.-one ~ E~i~ Gate
' I EA 1,5W.W 1500
CIF _
6 57
Dt
f LF 315.W 855
MISC+OIhar Slta Ior rovamam3 ~
o
a n g i tea 1 515
Atowance for on-glee roldetermined Ior rovomenl / E`g I
10000
MOT Lx. fe lm rovamlmts 5700W
Mair%arranca of iralllE IAllowancv _~ 1 lS 10 WO.W 100W
u to M /0000
She/Civil Improvements Subtotal Direct Costs 5571,458
Page 1201 13
Site ImlaOVamenls
City of Miami Beach
Scott Rakow Youth Center (SRYC)
New Additions & Renovations
CMB Project No. CMB•001
Site /Civil Improvements incl. Site Electrical REV 10Y77r2C(1g
Estimate of Probable Construction Cost
DIV ~~ ATV UNIT UNIT PRICE TDTAL PRICE
Site E lectrical
u ntin
lJghl Typa G - FluoraCent 5<Cp LI01 I { 19W) _
li h
P
T 28 EA $500.00 $1 :
LYN]
t
YPe
, srMbpde -Park ng Area •40uLYi
U tT eP7
sin a 'e-P
ki
-A
'
' a EA $1.600.00 ,
$6; tC9
.
ar
n
rua
400
!q 2 FA $1.600.UU £3PC0
Li t i ~ o P2. sin le oc ~ Parking Area 'a60W i f [A ~$t 600
00
_
Li ht T e P3 am le o1e - Pnrk ng rLex i400W1
2
E . 3 i 600
hl Typc Y
Single pWe ~ Secunl
Hoodli h
r A 41 600.00 J.i,EUtl
,
y
~
~OVli
light Type ('400W1 wall noun ed-S~ne as P,P1,P2 P3 2
18 EA
FA 51,000.00
1000
00 gi,Lwp
~
Pup Boxes 'Aeawnud 24 x 2a ~ 24~
27 . 51 fl,MN1
~~~
PVC F¢etl I.Andell - EA _ 1,x00.00 .37,800
4500 LF
to a
$20,00
ctrlca
9u 0(kl
176 200
Site Electrical Subtotal Direct Costs $176,200
Total Site Improvements Incl. Site Electrical $747,658
Page 1301 13
Slfo improvemoMS