2012-28005 Reso RESOLUTION NO. 2012-28005
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. 1 TO THE PRE-CONSTRUCTION SERVICES
AGREEMENT WITH .THE WEITZ COMPANY, DATED APRIL 5, 2012, FOR
CONSTRUCTION MANAGEMENT AT RISK SERVICES FOR THE SOUTH
POINTE PARK PIER PROJECT, IN THE AMOUNT OF $4,809,017 WITH
FUNDING FOR THIS AMENDMENT PREVIOUSLY APPROPRIATED AS
FOLLOWS: $1,442,417 FROM THE SOUTH POINTE CAPITAL FUND 389;
AND$3,366,600 FROM THE SOUTH POINTE CONVENTION DEVELOPMENT
TAX (CDT) AGREEMENT REV/MUNICIPAL RESORT TAX FUND 388.
WHEREAS,on April 13th,2011,the Mayor and City Commission approved Resolution No.
2011-27628,authorizing the execution of an Agreement between the City and Atkins North America,
Inc. for professional architecture and engineering services for the replacement of the South Pointe
Park Pier; and
WHEREAS, the Mayor and City Commission, at this December 14, 2011 meeting,
authorized the Administration to issue an RFQ for a Construction Manager at Risk (CMR)firm to
provide pre-construction services and construction phase services via a Guaranteed Maximum
Price (GMP)amendment for the South Pointe Park Pier Project; and
WHEREAS, on February 8, 2012, the Mayor and City Commission approved Resolution
No. 2012-27831, authorizing the Mayor and City Clerk to execute a Pre-Construction Services
Agreement with the Weitz Company for the South Pointe Park Pier project, pursuant to Request for
Qualifications No. 18-11/12 (the Weitz Agreement); and
WHEREAS, the Weitz 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 June 1, 2012, the Weitz Company held a bid opening where
subcontractors submitted sealed bids which were opened in the presence of the City and Atkins and
submitted a GMP for the amount of$5,527,465; and
WHEREAS,the City and the Weitz Company have now negotiated and agreed to the sum
of $4,809,017 as GMP Amendment No. 1 to the Weitz Agreement, for the construction of the
proposed South Pointe Park Pier; and
WHEREAS,the construction duration of this project has been negotiated at 365 calendar
days and it is anticipated that this work will commence in October 2012 with the relocation of the
corals attached to the pier structure prior to the demolition of the existing pier; and
WHEREAS, the negotiated Guaranteed Maximum Price (GMP) of $4,809,017 was
compared to the cost estimates provided by the Architect/Engineer and the independent estimator;
and
WHEREAS,the administration is of the opinion that the final GMP is competitive,fair and a
reasonable price for the construction of the South Pointe Park Pier project.
NOW, THEREFORE, BE IT DULY RESOLVED BY THE MAYOR
AND CITY COMMISSION OF THE CITY OF MIAMI BEACH, FLORIDA,that the
Mayor and City Commission hereby accept the recommendation of the City
Manager approving and authorizing the Mayor and the City Clerk to execute
Guaranteed Maximum Price (GMP)Amendment No. 1 to the Pre-Construction
services agreement with the Weitz Company, dated April 5, 2012, for
Construction Management at Risk Services for the South Pointe Park Pier
project, in the amount of$4,809,017.
PASSED AND ADOPTED this o'� 'l day of S ea�kn der , 2012
ATTEST:
CITY CLERK 1 B MAY R
INCORP ORATED
Ncb
CTM
H 26
APPROVED AS TO
FORM & LANGUAGE
&FOR EXECUTION
Q c3 tti
orn Date
T:\AGENDA\2012\9-12-12\South Point Park Pier-GMP Amendment Weitz.RESO.doc
COMMISSION ITEM SUMMARY
condensed Title:
A Resolution Approving And Authorizing The Mayor And The City Clerk To Execute Guaranteed Maximum Price
(GMP)Amendment No. 1 To The Pre-Construction Services Agreement With The Weitz Company, Dated April 5,
2012, For Construction Management At Risk Services For The South Pointe Park Pier Project, In The Amount Of
$4,809,017 With Funding For This Amendment Previously Appropriated As Follows: $1,442,417 From The South
Pointe Capital Fund 389;And$3,366,600 From The South Pointe CDT Agreement Rev/Municipal Resort Tax Fund
388.
Key Intended Outcome Supported:
Ensure well-designed quality capital projects
Supporting Data(Surveys, Environmental Scan,etc.): The 2012 Customer.Satisfaction Survey indicated that
81%of businesses rated completed capital improvement projects as"excellent"or"good."
Issue:
Shall the Commission Adopt the Resolution?
Item Summa /Recommendation:
On June 1, 20 1 2, the Weitz Company held a b i d open in g which rep r ese n tat iv es o f the City and Atkins attended.
Subcontractors submitted sealed bids which were opened by Weitz in the presence of the City and Atkins.The GMP
submitted, prior to negotiation,was for the amount of$5,527,465.
Following a number of discussions, evaluation of value-engineering (VE)options, and analysis of constructability
recommendations,Weitz submitted the current negotiated GMP in the amount of$4,809,017(Attachment A).The
GMP reflects current market conditions and additional scope never anticipated in the original BODR and required by
the Environmental permitting agencies: associated with the relocation of the existing protected corals. This work
involves a 30 day notice prior to the relocation and the proper monitoring to the satisfaction of the environmental
permitting agencies prior to the demolition phase. It also includes the entrance plaza,the waterside construction of
the pier and the offsite storage/staging area due to limited access from the park.
The final estimate of probable construction cost conducted by Atkins,the Engineer of Record,on August 26,2011 is
$4,454,433. Since the CMR construction contract does not contemplate any change orders and assumes the
owner's risk in the construction process,the final estimated construction cost of$4,836,637 includes the 10%CMR
premium(Attachment C).
In order to obtain further assurance that the best value for this project had been negotiated,the City contracted CMS
Estimating Services(CMS),to perform an independent construction cost estimate.CMS'estimated construction cost
is$4,778,559 which includes a 10%CMR premium(Attachment B).
The administration is of the opinion that the final GMP is a competitive,fair and a reasonable price as the difference
between the comparative estimates and the GMP is less than 1%and within industry standards.
Currently,the City has a Florida Inland Navigation District(FIND)Assistance Program Phase I grant approval for
design consulting fees in the amount of$323,077.This grant amount will be reimbursed upon compliance with the
grant requirement to award a construction contract by September 30,2012. In addition,the City has applied for the
FIND Assistance Program Phase II,in the amount of$986,000,for reimbursement of construction costs for the South
Pointe Park Pier project.
The construction duration of this project has been negotiated at 448 calendar days. This includes 90 day pre-
construction activities, commencing with the relocation of the corals prior to demolition of the pier.
It is recommended that the Mayor and City Commission adopt the resolution.
Advisory Board Recommendation:
N/A
Financial Information:
Source of Amount Account
Funds: 1 $2,818,469 388-2577-067357
2 $548,131 388-2577-000356
3 $1,331,692 389-2577-067357
4 $110,725 389-2577-069358
OBPI Total $4,809,017
Financial Impact Summary: No funds being expended at this time.
City Clerk's Office Legislative Tracking:
Raul Aguila,ext 6475
Sign-Offs:
Dep m—!,o Director Assistant City M er City MapVer
FV JG PDW NO KGB JJJ2
T:WGENDA 012\9-12-12\South Point Park Pier-GIVIP Amendment Weitz. MMARY.doc
tO I AM I B EAC H AGENDA ITEM P76-
DATE
�I
/\AIA/\AIBEACH
City of Miami Heath, 1700 Convention Center Drive, Miami Beach, Florida 33139,www.miamibeachfl.gov
COMMISSION MEMORANDUM
TO: Mayor Matti Herrera Bower and Members of the City C mission
FROM: Kathie G. Brooks, Interim City Manager
DATE: September 12, 2012
SUBJECT: A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE CITY
OF MIAMI REACH, FLORIDA, APPROVING AND AUTHORIZING THE
MAYOR AND THE CITY CLERK TO EXECUTE GUARANTEED MAXIMUM
PRICE (GMP) AMENDMENT NO. 1 TO THE PRE-CONSTRUCTION
SERVICES AGREEMENT WITH THE WEITZ COMPANY, DATED APRIL 5,
2012, FOR CONSTRUCTION MANAGEMENT AT RISK SERVICES FOR
THE SOUTH POINTE PARK PIER PROJECT, IN THE AMOUNT OF
$4,809,017 WITH FUNDING FOR THIS AMENDMENT PREVIOUSLY
APPROPRIATED AS FOLLOWS: $1,442,417 FROM THE SOUTH POINTE
CAPITAL FUND 389; AND $3,366,600 FROM THE SOUTH POINTE CDT
AGREEMENT REV/MUNICIPAL RESORT TAX FUND 388.
ADMINISTRATION RECOMMENDATION
Adopt the resolution.
KEY INTENDED OUTCOME SUPPORTED
Ensure well-designed quality capital projects
FUNDING
Funding for this amendment in the amount of $4,809,017 has been previously appropriated as
follows: $1,442,417 from the South Pointe Capital Fund 389; and $3,366,600 from the South
Pointe CDT Agreement Rev/Municipal Resort Tax Fund 388.
ANALYSIS
The Mayor and City Commission at its December 14, 2011 meeting authorized the
Administration to issue an RFQ for a Construction Manager at Risk (CMR) firm to provide pre-
construction services and construction phase services via a Guaranteed Maximum Price (GMP)
amendment for the South Pointe Park Pier Project.
RFQ No.18-11/12 was issued on December 19, 2011 and the Weitz Company (Weitz)
submitted their proposal and were interviewed along with four(4) other CMR firms. On January
12, 2012, the selection committee unanimously ranked the Weitz Company as the top-ranked
firm.
Pursuant to the City Manager's recommendation, on February 8th, 2012, the Mayor and City
Commission approved Resolution No. 2012-27831, authorizing the Mayor and City Clerk to
execute a Pre-Construction Services Agreement with the Weitz Company. These services
included: review of project requirements, existing on-site conditions, review of preliminary
budget, project scheduling and phasing, value engineering, and submission of constructability
recommendations to Atkins of North America (Atkins), the A/E of Record.
Commission Memorandum— Weitz Company GMP for the South Pointe Park Pier Project
September 12, 2012
Page 2 of 3
On June 1, 2012, Weitz held a bid opening which was attended by representatives of the City
and Atkins. Subcontractors submitted sealed bids which were opened by Weitz in the presence
of the City and Atkins. The GMP submitted, prior to negotiation, was in the amount of
$5,527,465.
Following a number of discussions, evaluation of value-engineering (VE) options, and analysis
of constructability recommendations, Weitz submitted the current negotiated GMP in the amount
of $4,809,017 (Attachment A). The GMP reflects the current market conditions as well as
additional scope not anticipated and additional requirements by the Environmental permitting
agencies: associated with the relocation of the existing protected corals. This work involves a
30 day notice prior to the relocation and the proper monitoring to the satisfaction of the
environmental permitting agencies prior to the demolition phase. It also includes the entrance
plaza, the waterside construction of the pier and the offsite storage/staging area due to limited
access from the park.
The final estimate of probable construction cost conducted by Atkins, the Engineer of Record,
on August 26; 2011 is $4,454,433. Since the CMR construction contract does not contemplate
any change orders and assumes the owner's risk in the construction process, the final
estimated construction cost of$4,836,637 includes the 10% CMR premium (Attachment C).
In order to obtain further assurance that the best value for this project had been negotiated, the
City contracted CMS Estimating Services (CMS), to perform an independent construction cost
estimate. The estimated construction cost as submitted by CMS is $4,344,145. Since the CMR
construction contract does not contemplate any change orders and assumes the owner's risk in
the construction process, the estimator has recommended an additional 10% premium on their
.estimated construction cost, for a total of$4,778,559 (Attachment B).
The administration is of the opinion that the final GMP is a competitive, fair and a reasonable
price as the difference between the comparative estimates and the GMP is less than 1% and
within industry standards.
Currently, the City has a Florida Inland Navigation District (FIND) Assistance Program Phase I
grant approval for design consulting fees in the amount of $323,077. This grant amount will be
reimbursed upon compliance with the grant requirement to award a construction contract by
September 30, 2012. In addition, the City has applied for the FIND Assistance Program Phase
II, in the amount of $986,000, for future reimbursement of construction costs for the South
Pointe Park Pier project.
The construction duration of this project has been negotiated at 448 calendar days (includes 90
days for pre-construction environmental compliance) and it is anticipated that this work will
commence in October 2012 (pending the approval of the USACE permit). The first activity will
be the relocation of the corals prior to the demolition of the existing pier. The City is taking
measures to offset any impact to the project schedule and FIND grant deadlines. The
anticipated Project Schedule for the construction of the South Pointe Park Pier is as follows:
Commission GMP Awarded: September 12, 2012
Anticipated Notice to Proceed Number One: October 1, 2012 — (30 day notice & coral
relocation)
Anticipated Notice to Proceed Number Two: December 1, 2012 (demolition of existing
pier)
Anticipated Construction Start: January 2013
Anticipated Substantial Completion: January 2014
i
Commission Memorandum— Weitz Company GMP for the South Pointe Park Pier Project
September 12, 2012
Page 3 of 3
CONCLUSION
The Administration recommends the approval of the attached resolution authorizing the Mayor
and the City Clerk to execute Guaranteed Maximum Price (GMP) Amendment No. 1 to the Pre-
Construction Services Agreement with the Weitz Company, dated April 5, 2012, for Construction
Management at Risk Services for the South Pointe Park Pier project, in the amount of
$4,809,017.
Attachments:
Attachment A: The Weitz Company— Construction Management at Risk GMP Document
Attachment B: CMS—Third Party Estimate of Construction Costs
Attachment C: Atkins - Estimate of Probable Construction Cost
T:\AGENDA\2012\9-12-12\South Point Park Pier-GMP Amendment Weitz.MEMO.doc
i
ATTACHMENT A
®
BUILD IN
a000 connPS►nJr. GMP Estimate Summary
Project: South Pointe Park Pier Gross Area(GSF): 10,200
Job#: Estimate Status: Final GMP
Date: August 31.2012 Addenda:
Z
c ~ Trade Description Base Bid
Recommended
Sub/Vendor Name
m
1 01A General Conditions $ 502,776 TWC
2 01B Mobilization $ 81,011 TWC
3 01C Site Security Allowance $ See Alternate below
4 01B Environmental/Coral Relocation $ 144,800 Industrial
5 Allow for supplemental services
during coral relocation $ 5,000 Allowance
6 02A Demolition $ 192,162 Murphy Const.
7 03A Concrete Work $ 23,177 TWC
8 03C lArchitectural Precast Concrete $ 24,792 TWC
9 OSC IMisc Metals(based on Alum.materials) $ 444,100 Bostic
10 06A Rough Carpentry $ 235,999 Coastal
11 10A General Specialties $ 2,254 Triangle Fire
12 IOD Signage $ 21,418 Baron
13 10G Awnings $ 25,000 No Equal Design
14 22A Plumbing $ 36,500 Scholz Plumbing
15 26A Electrical $ 176,883 Edd Helms
16 Allow for patch/repair @ Maint.
Bldg due to electrical tie-ins $ 3,500 Allowance
17 31A Earthwork $ 15,328 Murphy Const.
18 31D Prestressed Concrete Piling $ 521,740 Murphy Const.
19 32B Pavers&Walks $ 28,790 TWC
20 Allow for repair/replacement of
site sidewalks $ 7.500 Allowance
21 Allow for repair/replacement of
exist.pavers and coral veneer $ 7,000 Allowance
22 32C Site Improvements&Furnishings $ 67,431 Best Combo
23 32D Landscape&Irrigation $ 17,682 Arazoza
24 Allow for sea oat replacement $ 3,500 Allowance
25 Allow for landscape replacement
at Maint.Bldg.due to utility tie-ins $ 5,000 Allowance
26 Allow for new sodding as req'd $ 6,375 Allowance
27 33A Site Utilities $ 66.220 Best Combo
28 Allow for new 4"water meter&box $ 12,500 Allowance
29 35A Marine Work(Primary Pier Structure) $ 1,372,106 1 Murphy Const.
Allow for adding'detail"to Allowance deleted
30 portions of pier concrete per 8/24 conference
superstructure $ call
31 SUBTOTAL $ 4,050,544
32 Sub Bonds or Subguard Total $ 54,720
33 Permits(Per Atkins 5/21 letter) $ 152,000
34 General Liability Insurance 1.500% $ 72,135
35 Performance Bond 1.000% $ 48,090
36 Tax Savings(Deleted per 6/19 e-mail) $
37 Contractor Contingency 5.000% $ 202,527
38 1 Construction Fee 5.000% $ 229,001
39 GMP Amount $ 4,809,017
GMP Alternates
Add for after hours site security guard $ 50,000 Allowance
Add for MMFX reinforcing steel in primary $ 163,248 Includes GC
pier structure markups
ATTACHMENT B
C NST UCTION MANAGEMENT SERVICES, INC.
10 Fairway Drive Suite 301 o Deerfield Beach, Florida 33441 •90-4-481-1611 o FAY.9054=127-3112
SOUTH POINTE PARK PIER PROJECT
CITY OF MIAMI BEACH
1700 CONVENTION CENTER DRIVE �
MIAMI BEACH, FLORIDA 33109
GIVIP CONSTRUCTION DOCUMENTS
COST ESTIMATE
August 31, 201:2
PREPARED FOR:
CITY OF MIAMI BEACH
PREPARED BY:
CMS-CONSTRUCTION MANAGEMENT SERVICES,INC.
CMS FILE#.2101
Quantity Surveyors e Construction Managers
MAIN SUMMARY CMS-CONSTRUCTION MANAGEMENT SERVICES,INC.Confidential Page 1
CMS-Construction Management Services,Inc.
10 Fairway Drive,Suite 301
Deerfield Beach,FI 33441
954-481-1611
CMS FILE#2101
SOUTH POINTE PARK PIER PROJECT
CITY OF MIAMI BEACH
1700 CONVENTION CENTER DRIVE
MIAMI BEACH,FLORIDA 33109
GMP CONSTRUCTION DOCUMENTS
COST ESTIMATE
August 31,2012
PREPARED FOR:
CITY OF MIAMI BEACH
MAIN SUMMARY
DIVISION DESCRIPTION AMOUNT %OF TOTAL
_. . _._.................. ......................._ ._.... ..- =---- -
01000 !GENERAL CONDITIONS 596,611.461 13.73%
..........
— -F........._— --....._......_._..... .........._......._..__.—...._.............._ ..__._. --... ---- .._................._.....
__--... . ..............02000 _._..—_....__._..._. SITE WORK! DEMO o
....................._-- E_.._.. -- --..._._376,213A8— --__._._..........__.8.66/°... --------
3000 . !CONCRETE - 710 202.77 I 16.35%
--------.._0 ............................ ._..._................. .........._.............
---
_04000..._.......... MASONRY -- ..... 0.00: 0.00%
05000 :METALS 550,986.68: 12.68%
06000 WOOD AND PLASTICS 563,348.40::
---.............................._.... ....................--...... -
--—-- .07044.. _THERMAL/MOIST.PROTECTION ...._.._.__.._._..............._..... _..------0.00: ... 0.00°/°
08000 ;DOORS&WINDOWS € 0.00: - 0.00%
.................._....._--. * _.._._......._..--_.-._.--_._...._.._.... F -............._...___._.___.__...._-...................._ _.... -.. _...._._
09000 FINISHES 20 954.03;
_...--_..........-- - -. . ........................_--------............... .. ............ ...- .._....................... r.......... -. 0.48°/°
10000 ;SPECIALTIES!SIGNAGE I 33,263.00; 0.77%
11000 ;EQUIPMENT ........ _._...-- - -- 0.00' 0.00%--.._......................_
12000 FURNISHINGS — 0.00 3 0.00%
_...................--.._.._._...__..._...
13000 SPECIAL CONSTRUCTION -- 50,040.00 __.................._..--..-.--_1.15°la..........
--
14000 _ CONVEYING SYSTEMS 0.00: 0.00°l0
.. ---..... .........
22000 PLUM61NG 29,002.10: 0.67% _.._.
26fl00 ELECTRICAL 95 058.08: 2.19°/
_..............._................... — _.._ , ._......_°....._........
31000 EARTHWORK 563 833,89 12.9$%
..........._..._....._._.._.. __.............................
. .......................------- --....... _.... ---
32000 EXTERIOR IMPROVEMENTS /°
111,771.07; 2.57
--------------.._............................. --
33000 :WATERWAY&MARINE CONSTRUCTION 29 555.00. 0.68%
!
I SUBTOTAL $3,730,799.56 85.88%
ISUB BONDS 34,476.07 ` 0.79%
..._.............---....-- ........................._..... —_
PERMITS ALLOWANCE( ---'---...._..... -- 152,000.00..:......._ 3.50%
.GENERAL LIABILITY INSURANCE 88,085:00 2.03%
- _...._--------------- ..__......._...... 1 -- - ..._............. _ _ ....................
1.0%
P&P BOND&INSURANCE l 40,582.92 -0.93°!°
2.5% :CONTRACTOR CONTING . ............._......... -- --........ .......... —.._.............._...........
._.......
510% G.C.PROFIT&OVERHEAD(FEE) 204,931.53 4.72%
E
TOTAL CONSTRUCTION COST; $4,344,145.07; 100.00%
Prepared by Gary Weinstein 813112092 Pagel
�� I
QUALIFICATIONS CMS-CONSTRUCTION MANAGEMENT SERVICES,INC.Confidential Page 1
CMS-Construction Management Services, Inc.
10 Fairway Drive,Suite 301
Deerfield Beach, FI 33441
954-481-1611
CMS FILE#2101
SOUTH POINTE PARK PIER PROJECT
CITY OF MIAMI BEACH
MIAMI BEACH, FLORIDA 33109
GMP CONSTRUCTION DOCUMENTS
COST ESTIMATE
August 31,2012
QUALIFICATIONS
# ITEM
1 THIS COST ESTIMATE IS BASED ON A STANDARD OPEN-BID PROCESS.
2 IF TYPE OF CONTRACT: "CIVI -AT-RISK." ADD APPROXIMATELY 10 TO 15%TOT COST
........... .. __.... - -- _- .................. . -- -
3 GENERAL CONDITIONS ARE BASED ON A 12-MONTH CONTRACT.
- .......... _.._..................
;THIS ESTIMATE IS BASED ON DRAWINGS BY ATKINS DATED JUNE 20,2012.AND ADDITIONAL INFORMATION
4 AT MEETING ON 8/2812012.
— _.._._._. _--_.._.. .. ........... ..... ---.-....._.-.._. ............_ ......------................... . .......... -- ..............- .........
5 I`I Due to the present volatile nature of the construction market, construction material cost could change
substantially prior to construction.
--- ................ __...-.....-..--.-.-.. .._......._..__. _..................... - ----
6 1An Allowance for ALL PERMITS of$152,000.00 is included.
- ..............-------..-..................... ........ ..................._._.. __..... _.--. _ ----------._.........................
7 Testing is included.
. _.................... ---...-.....--.._..... .......... -------- - _ -- ...............------................
8 :Impact fees or other utility company charges are NOT included.
Prepared by Gary Weinstein 813112012 Page 1
ATTACHMENT C
South Pointe Park Pier Project
City of Miami Beach
100%Submittal Package
South Pointe Park Pier Project
Estimate of Probable Construction Cost Rev:8/26/2011
DIV I DESCRIPTION QTY UNIT UNIT PRICE TOTAL PRICE
South Pointe Park Pier Project
Coral Relocation
Coral transplant/relocation(118 coral transplants) 118 EA $1,000.00 $118,000
(Allowance)
Site work/Demolition
Site work Mis./Constr.Disruption Adjustments 1 LS $5,000.00 $5,000
Temporary Security Gate(Allowance) 1 EA $1,200.00 $1,200
Removal of existing pier(Allowance) 8,500 SF $40.00 $340,000
Removal&disposal of existing piles(Allowance) 4,510 LF $35.00 $157,850
(incl.removal of all existing piles,etc.)
Reworking/Removal of debris from channel bottom 1 LS $20,000.00 $20,000
(Allowance)
Demo.of existing wood ramp&railings;also,rope fence 1 LS $1,000.00 $1,000
on landside(Allowance
Demo.of existing asphalt pavement&cement bags; 1 LS $1,500.00 $1,500
also,bike racks on landside(Allowance)
Remove existing sea oats on landside(Allowance) 2,900 SF $2.00 $5,800
Relocate existing sign on landside Allowance 1 EA $150.00 $150
Disposal&hauling of debris for landside Demo. 1 LS $10,000.00 $10,000
(Allowance)
Subt.Site work/Demo.8+Coral Reloc. $660,500
Pier(Site work)
Site Survey and Construction Layout(Allowance) 1 LS $10,000.00 $10,000
Manatee Watch Personnel(Allowance) 1 LS $12,000.00 $12,00
Subtotal Pier(Site work) $22,000
Pier(Construction)
Pre-Core Drilling Allowance 61 EA $2,500.00 $152,500
24"x 24" Square Pre-Stressed Concrete Piles 3,965 VLF $120.00 $475,800
(FDOT spec.;length of pile 65%all piles to be cut-off and
dowels added at top to anchor into cap)
Reinforced Concrete Pile Caps(Allowance) 181 CY $900.00.-- $162,900
New Concrete Diaphragms(Allowance) 84 CY $450.00 $37,713
New Concrete Light Stanchions Allowance 245 Cy $450.00 $110,250
(concrete stanchions-only)
New Concrete Beams(Allowance) 74 EA $5,000.00 $370,000
New Pier Decking-1 x 6 Premium IPE Wood Decking 10,100 SF $16.00 $161,600
IPE Wood Decking Clips(Allowance) 1 LS $20,000.00 $20,000
New Stainless Steel Grating Decking-2"Deep 10,100 SF $46.00 $464,600
(Allowance)
New Guard Railing-SS(Allowance) 1,200 LF $300.00 $360,000
SPPP Project
South Pointe Park Pier Project
City of Miami Beach
100%Submittal Package
South Pointe Park Pier Project
Estimate of Probable Construction Cost Rev:812612011
DIV DESCRIPTION QTY UNIT UNIT PRICE TOTAL PRICE
(stainless steel frame with mesh-high grade(A 316) �.
l �
New Top Railing-IPE Wood-Fishing Area(Allowance) 318 LF $25.00 $7,950
(assume 3"thick x 10"wide continuous)
New Top Railing-SS(Allowance) 762' LF $70.00 $53,340
SS Rail Posts(Allowance) 400 EA $240.00 $96,000
Subtotal Pier Construction $2,472,653
New Pier Plaza landside improvements)
Stainless Steel Security Entrance Gate;includes 1 LS $25,000.00 $25,000
Hardware double-swing type/Allowance)
Decorative Pier(Entrance)Sign(Allowance) 1 LS $750.00 $750
New Barana Benches(per quote/imported) 3 EA $1,400.00 $4,200
Shipping Costs for New Barana Benches(per quote) 1 LS $6,000.00 $6,000
New Guard Railing-SS (Plaza Area/Allowance) 32 LF $300.00 $9,600
(stainless steel frame with mesh-high grade(A 316)
New Concrete Pavers(Allowance) 703 SF $12.00 $8,436
New Coral Stone Edging(Allowance) 352 SF $13.00 $4,576
New 12"x 12"Shell Pavers(Allowance) 2,172 SF $14.00 $30,408
SS Bike Racks(Allowance) 6 EA $1,800.00 $10,800
New Bike Racks Concrete Pad(Allowance) 180 SF $6.00 $1,080
Low Level Retaining Walls(Allowance) 1 LS $10,000.00 $10,000
Landscaping
Palm Trees(Allowance) 6 EA $800.00 $4,800
Shrubs(Allowance) 147 EA $30.00 $4,410
Misc.Site Improvements(Allowance) 1 LS $5,000.00 $5,000
Subtotal New Pier Plaza $125,060
Specialties -
New Benches-on Pier,includes shipping and handling 10 EA $500.00 $5,000
&installation (Allowance)
New Waste Containers-on Pier,incl.shipping& 10 EA $990.00 $9,900
handling&installation Allowance
New Fire Extinguishers Cabinets-on Pier,incl. 4 EA $440.00 $1,760
installation(Allowance).
Pier Signage(Allowance) 1 LS $10,000.00 $10,000
Pier Canopies(Allowance) 2 EA $20,000.00 $40,000
Fish Cleaning Stations(Allowance) 2 EA $5,000.00 $10,000
Subtotal Specialties $76,660
Utilities Water
New Water Service to Pier-4"DIP 530 LF $54.00 $28,620
4"Water Meter 1 EA $5,400.00 $5,400
4"Gate Valve DIP 1 EA $850.00 $850
4"90 deg.Bend DIP 2 EA $380.00 $760
4"45 deg.Bend DIP 2 EA $325.00 $650
4"Backflow Preventer 1 LS $3,048.00 $3,048
4"Cap(Allowance) 1 LS $300.00 $300
SPPP Project
South Pointe Park Pier Project
City of Miami Beach
100%Submittal Package
South Pointe Park Pier Project
Estimate of Probable Construction Cost Rev:812612011
DIV DESCRIPTION QTY UNIT UNIT PRICE TOTAL PRICE
Connections to Existing 8"WM with 8x4 Reducer 1 LS $1,800.00 $1,800
(Allowance)
2"PVC Piping on SS hangers(Allowance) 650 LF $10.00 $6,500
Hose Bibbs(Allowance) 6 EA $350.00 $2,100
Misc.Plumbing-Incld.Connections, Fittings,etc. 1 LS $3,500.00 $3,500
(Allowance)
Subtotal Utilities Water $53,528
Site Electrical
New Recessed Light in Concrete Light Stanchions 45 EA $500.00 $22,500
Allowance
(recessed lighting in concrete pillars)
Junction Boxes(WP) 1 EA $200.00 $200
New Bollard Light Fixtures Allowance 7 EA $400.00 $2,800
(bollards at stairs and entrance to fishing pier)
Navigation Lights Allowance 4 EA $900.00 $3,600
4#4,in 1 1/2"Conduit 1,338 LF $6.00 $8,028
2"PVC w/Pull wire(future/phone) 1,500 LF $5.00 $7,500
2"PVC w/Pull wire(future/CCTV) 1,500 LF $5.00 $7,500
New Junction Boxes for 2"Conduit(Allowance) 1 LS $2,500.00 $2,500
Fiber Glass Pullboxes(Allowance) 3 EA $600.00 $1,800
New Panel(3P, 100A)w/NEMA 4X Enclosure 1 LS $7,800.00 $7,800
Transformers,NEMA 4X, 15kvh,480V-120/208V- 2 EA $23,000.00 $46,000
Allowance
Disconnect Switches,NEMA 4X,3P,60 Amp- 2 EA $1,000.00 $2,000
Allowance
Stainless Steel Rod,3/4", 10'(Allowance) 1 EA $300.00 $300
Unistrut System for Electrical(Allowance) 1 LS $3,500.00 $3,500
Misc.Electrical(Allowance) 1 LS $5,000.00 $5,000
Subtotal Electrical $121,028
Environmental:
Water Quality and Environmental Monitoring during 1 LS $10,000.00 $10,000
construction
Turbidity Curtains around Project Site 600 LF $100.00 $60,000
Subtotal Environmental $70,000
South Pointe Park Pier Project Subtotal Direct Costs $3,601,429
General Conditions @ 12% $432,171
Subtotal $4,033,600
Bonds& Insurance(includes Builders Risk)@ 4.5% $181,512
Building Permit(Allowance) $50,000
Subtotal $4,265,112
Overhead & Profit @ 8% 341,209
Subtotal $416�
Unforeseen Conditions Allowance @ 5% $230,316
Subtotal $4,836,637
Total Probable Construction Cost $4,836,637
SPPP Project
I