R7C-Approve GMP By James B Pirtle Construction Flamingo Park Tennis Center ProjCOMMISSION ITEM SUMMARY
Condensed Title:
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 A Guaranteed Maximum Price (GMP) Amendment
No.1, To The Pre-Construction Services Agreement With James B. Pirtle Construction Co. Inc., Dated
November 16, 2011, For The Construction Of The Flamingo Park Tennis Center Project, In The
Negotiated Amount Of $5,231,816, Plus An Owner's Contingency Of $146,719, For A Total Of
$5,378,535; With Previously Appropriated Funding In The Amount Of $373,561 From Fund 377-99
G.O. Bonds, $2,398,163 From Fund 383-2003 G.O. Bonds, And $2,606,811 From Fund 388-SP Post
RDA COT And Municipal Resort Tax.
Key Intended Outcome Supported:
Ensure well designed Quality Capital Projects.
Supporting Data (Surveys, Environmental Scan, etc.): The 2009 Community satisfaction survey indicates
that 87.3% of South Beach residents rate the appearance and maintenance of the City's public buildings
as Excellent and Good.
Issue:
l Shall the Mayor and City Commission adopt the Resolution?
Item Summary/Recommendation:
The scope of work for the Flamingo Park Tennis Center project consists of the demolition of the existing
tennis center building and courts, and construction of a new 6,348 square-foot one-story tennis center
facility and seventeen (17) hydro tennis courts, pursuant to the approved master plan (Resolution 2009-
27190), inclusive of courts lighting, landscape and irrigation work.
On September 14, 2011, the Mayor and City Commission adopted Resolution No. 2011-27709
approving and authorizing the Mayor and City Clerk to execute a professional services agreement with
James B. Pirtle Construction Co., Inc. (Pirtle}, in an amount not to exceed $41,710, for pre-construction
services for the construction of the Flamingo Park Tennis Center, and upon completion of pre-
construction services, authorizing the City Manager to enter into negotiations for a Guaranteed
Maximum Price (GMP) for construction services.
The City and Pirtle negotiated a GMP of $5,231,816, plus an owner's contingency of $146,719, for a
total of $5,378,535.
The Administration is of the opinion that the final GMP is competitive, fair and a reasonable price for the
construction of the Flamingo Park Tennis Center and courts.
With the approval of this resolution it is anticipated that construction will commence in May 2012, and
will be substantially completed in May 2013.
THE ADMINISTRATION RECOMMENDS APPROVAL OF THIS RESOLUTION.
Advisory Board Recommendation:
I N/A
Financial Information:
Source of Amount Account
Funds: 1 $ 373,561 Fund 377 377-2320-067357 99 G.O.Bonds
~ 2 $2,398,163 Fund 383 383-2320-067357 2003 G.O. Bonds
3 $2,606,811 Fund 388 388-2320-069357 SP Post RDA COT and
Municipal Resort Tax
4
OBPI Total $5,378,535
Financial Impact Summary:
Assistant
C9 MIAMI BEACH 665
(9 MIAMI BEACH
City of Miami Beach, 1700 Convention Center Drive, Miami Beach, Florida 33139, www.miamibeachfl.gov
COMMISSION MEMORANDUM
TO: Mayor Matti Herrera Bower and Members of the City Commission
FROM: Jorge M. Gonzalez, City Manager
DATE: March 21, 2012
SUBJECT: A RESOLUTION OF THE MAYO ND CITY COMMISSION OF THE CITY
OF MIAMI BEACH, FLORIDA, APPROVING AND AUTHORIZING THE
MAYOR AND CITY CLERK TO EXECUTE A GUARANTEED MAXIMUM
PRICE (GMP) AMENDMENT NO. 1, TO THE PRE-CONSTRUCTION
SERVICES AGREEMENT WITH JAMES B. PIRTLE CONSTRUCTION CO.,
INC., DATED NOVEMBER 16, 2011, FOR THE CONSTRUCTION OF THE
FLAMINGO PARK TENNIS CENTER PROJECT, IN THE AMOUNT OF
$5,231,816, PLUS AN OWNER'S PROJECT CONTINGENCY OF $146,719,
FOR A TOTAL OF $5,378,535; WITH PREVIOUSLY APPROPRIATED
FUNDING IN THE AMOUNT OF $373,561, FROM FUND 377 • 99
G.O.BONDS, $2,398,163 FROM FUND 383 • 2003 G.O. BONDS, AND
$2,606,811 FROM FUND 388 • SP POST RDA COT AND MUNICIPAL
RESORT TAX.
ADMINISTRATIVE RECOMMENDATION
Adopt the Resolution.
KEY INTENDED OUTCOME
Ensure a quality, well constructed capital project.
FUNDING
Construction:
Previously appropriated funds for this project will be allocated as follows:
$ 373,561
$2,398,163
$2.606.811
$5,378,535
ANALYSIS
Fund 377-99 G.O.Bonds
Fund 383 -2003 G.O. Bonds
Fund 388-SP Post RDA CDT and Municipal Resort Tax
TOTAL
377-2320-067357
383-2320-067357
388-2320-069357
The scope of work for the Flamingo Park Tennis Center project consists of the demolition of the
existing tennis center building and courts, and construction of a new 6,348 square-foot one-story
tennis center facility and seventeen (17) hydro tennis courts, pursuant to the approved master plan
(Resolution 2009-27190), inclusive of courts lighting, landscape and irrigation work.
On September 5, 2007, the Mayor and City Commission adopted Resolution No. 2007-26609,
approving and authorizing the Mayor and City Clerk to execute an agreement with Wolfberg Alvarez
& Partners (W AP) for professional services for the Flamingo Park Project, pursuant to Request for
666
Commission Memorandum -Flamingo Park Tennis Center
March 21, 2012
Page 2 of3
Qualifications (RFQ) No. 15-06/07.
On June 1, 2011, the Mayor and City Commission approved the issuance of Request for
Qualifications (RFQ) No. 37-10/11 for Construction Manager at Risk (CMR) Pre-Construction
Services for the construction of the Flamingo Park Tennis Center project located in Flamingo Park.
On July 13, 2011, the Mayor and City Commission adopted Resolution No. 2011-27685 accepting
the recommendation of the City Manager, pursuant to Request For Qualifications (RFQ) No. 37-
1 0/11, for a Construction Manager at Risk firm to provide Pre-construction services and construction
phase services via a Guaranteed Maximum Price (GMP) amendment for the Flamingo Park Tennis
Center project; and authorizing the administration to enter into negotiations with the top-ranked firm,
James B. Pirtle Construction Co., Inc. (Pirtle).
On September 14, 2011, the Mayor and City Commission adopted Resolution No. 2011-27709
approving and authorizing the Mayor and City Clerk to execute a professional services agreement
with Pirtle, in an amount not to exceed $41,710, for pre-construction services for the construction of
the Flamingo Park Tennis Center, and upon completion of pre-construction services, authorizing the
City Manager to enter into negotiations for a Guaranteed Maximum Price (GMP) for construction
services.
On December 19, 2011, a public invitation to bid notice was sent by Pirtle and the City of Miami
Beach to advise subcontractors interested in bidding the project to submit bids no later than January
10, 2012 at 2:00pm.
On January 10, 2012, Pirtle held a bid opening which was attended by representatives of the City
and WAP. Subcontractors submitted sealed bids which were opened by Pirtle in the presence of the
City and WAP.
On January 19, 2012, Pirtle submitted the first draft of the GMP proposal for review by the City and
WAP, in the amount of $5,989,883. Following a number of negotiation meetings, discussions, and
evaluation of value-engineering options, the final negotiated GMP is $5,231,816, plus an owner's
contingency of $146,719 for a total of $5,378,535. It is important to note that Pirtle obtained
competitive bids from sub-contractors in order to reach the best possible GMP. The Schedule of
Values per discipline is included as Attachment A.
In order to obtain further assurance that the best value for this project has been negotiated, the City
also contracted Atkins of North America (Atkins) to perform an independent construction cost
estimate {Attachment B). Atkins' estimated construction cost of this project is within a range of $5.2
to $5.6 million.
The final negotiated GMP is also in line with the $5,098,000 construction estimate from WAP dated
March 2010 (Attachment C).
The Administration is of the opinion that the final GMP is competitive, fair and a reasonable price for
the construction of the Flamingo Park Tennis Center project.
Upon City Commission's approval of the GMP, and as contemplated in any GMP Amendment(s),
Pirtle will deliver all of the Construction Services required to complete the Work in strict accordance
with the Contract Documents, and deliver the Project to the City at or below the GMP and within the
Contract time.
The total construction budget for Flamingo Park Project, as appropriated in the adopted Capital
Budget, was $7,491,501. The conceptual construction budget estimate for the Tennis Center
component, as identified in the Basis of Design Report (BODR), was $4,820,000. The current
667
Commission Memorandum -Flamingo Park Tennis Center
March 21, 2012
Page 3 of3
negotiated GMP in the amount of $5,231,816 is higher as a result of current market conditions and
due to the added project phasing component, which requires that a Pro-shop and half of the tennis
courts remain in operation during the construction period. As a result of this increase, the
construction budget for the remainder elements identified in the BOOR will be reduced by $411,816.
The anticipated Project Schedule for the construction of the Tennis Center is as follows:
Commission GMP Awarded: March 21, 2012
Notice to Proceed Number One: April 11, 2012
Notice to Proceed Number Two: May 1, 2012
Construction Start: May 2012
Substantial Completion: May 2013
CONCLUSION
The Administration recommends approval of the attached Resolution, authorizing the Mayor and City
Clerk to execute a Guaranteed Maximum Price (GMP) Amendment No.1 to the Pre-Construction
Services Agreement with James B. Pirtle Construction Co., Inc., for the Flamingo Park Tennis
Center Project, in the amount of $5,231,816, plus an owner's contingency in the amount of
$146,719, for a total of $5,378,535.
JMG\DB\FV\DM
Attachments:
A. Schedule of Values by Discipline
B. Atkins Cost Estimate
C. WAP Cost Estimate
668
RESOLUTION NO. -----
A RESOLUTION OF THE MAYOR AND CITY COMMISSION OF THE
CITY OF MIAMI BEACH, FLORIDA, APPROVING THE
GUARANTEED MAXIMUM PRICE (GMP) SUBMITTED BY JAMES
B. PIRTLE CONSTRUCTION CO. INC., AS REQUIRED PURSUANT
TO THE PRE-CONSTRUCTION SERVICES AGREEMENT, DATED
NOVEMBER 16, 2011, FOR THE CONSTRUCTION OF THE
FLAMINGO PARK TENNIS CENTER PROJECT; SAID GMP IN THE
AMOUNT OF $5,231,816, PLUS AN OWNER'S PROJECT
CONTINGENCY OF $146,719, FOR A TOTAL OF $5,378,535; WITH
PREVIOUSLY APPROPRIATED FUNDING, IN THE AMOUNT OF
$373,561, FROM FUND 377 -99 G.O.BONDS; $2,398,163 FROM
FUND 383 -2003 G.O. BONDS; AND $2,606,811 FROM FUND 388 -
SP POST RDA COT AND MUNICIPAL RESORT TAX.
WHEREAS, the scope of work for the Flamingo Park Tennis Center Project consists
of the demolition of the existing tennis center building and courts, and construction of a new
6,348 square-foot one-story tennis center facility and seventeen (17) clay tennis courts,
pursuant to the approved Master Plan (as approved by Resolution 2009-27190), inclusive of
courts lighting, landscape and irrigation work (the Project); and
WHEREAS, on June 1, 2011, the Mayor and City Commission approved the
issuance of Request for Qualifications (RFQ) No. 37-1 0/11, for a Construction Manager at
Risk (CMR) to provide Pre-Construction Services and Construction Phase Services via a
Guaranteed Maximum Price (GMP) Amendment for the Flamingo Park Tennis Center
Project; and
WHEREAS, on July 13, 2011, the Mayor and City Commission adopted Resolution
No. 2011-27685, accepting the recommendation of the City Manager, pursuant to Request
For Qualifications (RFQ) No. 37-1 0/11, and authorized the Administration to enter into
negotiations with the top-ranked firm, James B. Pirtle Construction Co., Inc. (Pirtle); and
WHEREAS, on September 14, 2011, the Mayor and City Commission adopted
Resolution No. 2011-27709, approving and authorizing the Mayor and City Clerk to execute
a Professional Services Agreement with Pirtle, in an amount not to exceed $41,710, for pre-
construction services and, upon completion of such pre-construction services, authorizing
the City Manager to enter into negotiations for a Guaranteed Maximum Price (GMP) for
construction services and, subject to approval of the GMP by the City Commission, also
authorizing the City Manager and City Clerk to execute the GMP Amendment for the Project;
and
WHEREAS, the City Administration and Pirtle have a GMP, in the amount of
$5,231,816, plus an owner's contingency of $146,719 and, accordingly, the City Manager
requests that the Mayor and City Commission accept and approve the GMP, following which
he will proceed to execute the GMP Amendment with Pirtle.
669
NOW, THEREFORE, BE IT RESOLVED BY THE MAYOR AND CITY
COMMISSION OF THE CITY OF MIAMI BEACH, FLORIDA, that the Mayor and City
Commission hereby approve the Guaranteed Maximum Price (GMP) submitted by James B.
Pirtle Construction Co. Inc., as required pursuant to the Pre-Construction Services
Agreement, dated November 16, 2011, for the construction of the Flamingo Park Tennis
Center Project; said GMP in the amount of $5,231,816, plus an owner's contingency of
$146,719; for a total of $5,378,535; with previously appropriated funding, in the amount of
$373,561, from Fund 377-99 G.O. Bonds; $2,398,163 from Fund 383-2003 G.O. Bonds;
and $2,606,811 from Fund 388-SP Post RDA CDT and Municipal Resort Tax.
PASSED AND ADOPTED THIS ___ DAY OF ------'2012.
ATTEST:
Robert Parcher, CITY CLERK Matti Herrera Bower, MAYOR
JMG\08\FV\DM
T:\AGENDA\2012\3-21-12\Fiamingo Tennis Pirtle GMP Amendment 1-RESO.doc APPROVED AS TO
FORM & LANGUAGE
&F ECUTION
~~'71==.~~ ft.p~._
670
Flamingo Park Tennis Center
ESTIMATE NO./REF.
TIME TO COMPLETE {days):
PROJECT NUMBER:
LOCATION/OWNER:
BID DATE:
Flamingo Pal1< GM' 221.12.xlsm
11459
330
2011-27709
COMB
January 10, 2012
Form ES-4020
671
!ATTACHMENT A I
Pirtle Construction Company
ESTIMATE SUMMARY
1 of1
I AMI
CITY OF MIAMI BEACH
FLAMINGO PARK
TENNIS CENTER
100%COST ESTIMATE
FEBRUARY 2012
SUBMITTED BY:
ATKINS
672
!ATTACHMENT Bl
H
Date: February 27, 2012
Ms. Thais Vieira, RA
Capital Projects Coordinator
Capital Improvement Projects
City of Miami Beach
Subject:
Dear Thais:
Flamingo Park, Tennis Center
Estimate of Probable Construction Costs
100% Construction Documents Submittal
FLAMINGO PARK, TENNIS CENTER
submitted via e-mail
Attached please find the subject project's estimate of probable construction costs. We anticipate the probable
range of construction costs for this project to be $5.2M to $5.6M. The estimated costs exclude any
Environmental Remediation including lead/ Arsenic removal, as well as value engineering. The estimated
range of probable costs accounts for the current market conditions and potential competitive bids within a CM
@ Risk environment. Please note the following basis, assumptions and qualifications that are accounted for in
the development of this project cost estimate:
Basis, Assumption and Exclusions:
• Estimated costs are based on drawings provided by Wolfberg Alvarez & Partners, Inc. dated March 16,
2010 with latest version No. 7 dated 12/7/11.
• Intent of the cost estimate development is to establish a reasonable range of costs for the project.
• Unit costs and allowances are based on standard R.S. Means 2012 prices, vendor price quotes and
historical data.
• Estimated costs exclude the following:
o Environmental Mitigation and Remediation including lead, Asbestos Abatement (if required)
o Furnishings, Fixtures and Equipment and other scope that are typically NIC (Not-In-Contract)
o Design, Construction Administration Costs
o General Contractor's Contingency (if required)
o Inflation, all costs are present day.
o Estimate includes builder's risk as an allowance.
Please call me with any questions or comments at (305) 514-3211.
---
Juan, fonso,Assoc.AIA
Assoc. VP, Group Manager
CC:File
Page I 2
673
KINS
16
City of Miami Beach
Flamingo Park Tennis Center
100% Construction Documents Estimate
Summary-Estimate of Probable Construction Costs
No. Scope Description
Tennis Center
2 Sitework
ESTIMATED PROBABLE CONSTR. COST (2012)
Builders Risk (Allowance) @ 2%
ESTIMATED PROBABLE CONSTR. COST (Rounded)
General Contractor's Contingency (if applicable)
February 27, 2012
Total Estimate
$2,149,700
$3,204,702
$5,354,402
$107,088
$5,461,500
Not Included
ESTIMATE QUALIFICATION; Due to the recent unpredictable bidding conditions in the local area, ATKINS qualifies that the attached
estimate and established range or probable construction costs are based on ATKINS' best judgment of a reasonable construction cost range
to complete the subject project. However, it is to be noted that there is a potential for the bids for this project to vary from the established
range due to reasons that are beyond normal construction market conditions and reasonable competition.
1\TKINS
674
City of Miami Beach
Flamingo Park Tennis Center
100% Construction Documents Estimate
Allocation of Construction Cost (Based on CSI Division Breakdown)
02 Sitework* $ 2,772,238
03 Concrete $ 401,867
04 Masonry $ 105,171
OS Metals $ 30,275
06 Wood, Plastics, and Composites $ 33,418
07 Thermal and Moisture Protection $ 78,172
08 Openings $ 141,496
09 Finishes $ 196,528
10 Specialties $ 79,129
15 Mechanical $ 269,194
16 Electrical $ 212,149
Subtotal Construction Costs $ 4,319,637
Gen. Contractor General Conditions 10% $ 431,964
Bonds & Insurance 3% $ 129,589
Subtotal Construction Costs $ 4,881,189
Overhead & Profit 6.5% $ 317,277
Subtotal Construction Costs $ 5,198,467
Design Contingency 3% $ 155,954
Construction Costs $ 5,354,421
Builders Risk Insurance (Allowance) 2% $ 107,088
• Sitework for Building and Tennis Courts
$800,000 ~ i ~ ... ~ II' ...,, !1>'
$700,000 ~ ~ -.; ~ $
~ 'b ~ $600,000 "' ~-" ,:;-.tr Iff' <:>' "" ri' ~
$500,000 ,f rfr' l iJ;'
$400,000 ~ "" $300,000
$200,000
$100,000
$-
.... "' ., ... ., <o " 'b 0) ;s ;s ;s ~ ;s ;s ;s ;s ;s
§ § i' § .{ § § § ~ ~ ~ ~ ~ ~ ~
Estimated Project Duration: lZ Months
Page 17
675
FLAMINGO PARK, NEW TENNIS CENTER
February 27, 2012
11 Sitework*
11 Concrete
!3 Masonry
11 Metals
Ill Wood, Plastics, and
Composites
!:l Thermal and Moisture
Protection
ill Openings
<'l Finishes
f:l; Specialties
»Mechanical
r;o Electrical
.!!' .... ~ j' "' !:>' ~ "" l -tt
~ ~ ::; ;s l ;s
.{ § ~ ~
ATKINS
0) ...... 0) ----.-.-~ ................... r . ·---······--------------------·-------·-·-··-~ I .---..\ ;' \.._.... ' '.....___./ I .UU:RJ J'C.t:l fJ. r-WOLFBERG ALVAREZ AND PARTNERS n 1500 San Remo Avenue· Suite 300 Coral Gables, Florida 33146 '-lHII :'i ~ &H f ~t; I Estimate of Probable Construction Cost PROJECT SUMM~RY I CONSTRUCTION DOCUMENTS PERMIT SUBMITTAL Project No. : I ProJect Totals Market Conditions 0.90 Flamingo Park J Contct's Gnri Cond 7.5% Tennis Center OH I Profit· GC 7.5% Miami Beach, F ~rida Contingency 0.0% Performance Bond 1.5% Total Cost ITEM DESCRIPTION I I SUMMARY I I Civil I I I Architectural & Structural\ Mechanical-HVAC I Plumbing ! I Electrical I I Musco Lighting Svstem I LandscaQe and lrrigation\(AIIowance) NOTE: I --1 THIS ESTIMATE DOES ~OT INCLUDE ANY COSTS ASSOCIATED WITH CONSTRUCTION PHASING I summary ·-··-. -DATE 16-Mar-10 $ 4,829 502 $ 4 346552 $ 4 346 552 $ 325,991 $ 4,672,543 $ 350,441 $ 5,022,984 $ - $ 5,022,984. $ 75345 $ 5 098 329 $ 5,098,329: SUB-TOTAL $ 2,282,023 $ 1,182,908 $ 76,198 $ 185,464 $ 344,830 $ 608,080 $ 150,000 ~--------~---·-~ \ .. / Page 1 ~ );! 0 I s: m z -I 0
0) ...... ...... -···----·-·---·-·· ........ .. I'.. ..... ........ ..-------· ..... . -. ---··----·--·· r· I --~\ ··-\ "---I , ___ __, ... / .U.<'OfH.C'rUJtllli I -~;,_,..~·~;'~····'~~;~. WOLFBERG ALVAREZ AND PARTNERS }•, \;' :·;/_; 1500 San Remo Avenue· Suite 300 . ~t _ ....... , .. ¥ . Coral Gables, Florida 33146 :~~-.:~~~;~·" Estimate of Probable Construction Cost WA Project No.: 2801000 I Civil CONSTRUCTION DOCUMENTS PERMIT SUBMITTAL DATE 16-Mar-10 File Identification : Wolfberg Alvarez & Partners Gross Area (air conditioned area: 4,703 + 1/2 outdoor terraces: 2,239) NIA Sq. Ft. Estimated by : Roberto Carl:lona II Unit Cost Per Sq. Ft. Checked by : Jorge Maldo~do ProJect Total Cost Per Sq. Ft. LABOR MATERIAL TOTAL ProJect Name: Project Totals $1,082,440 $842.923 $1,925,363 Local Area Adjustment 1.00 $1,062,440 1.00 $842,923 $1,925,363 Flamingo Park contingency o% so $0 $1,925,363 Tennis Center Taxes, Etc. 7.0% $59,oos $1,964,367 Miami Beach, Florida overhead & Profit 15% $297,655 $2,282,023 I Miscellaneous SO $0 $0 I Total Cost $2,262,023 LABOR MAT'L I ) UNIT UNIT ITEM DESCRIPTION I REFER QTY UNIT COST LABOR COST MATERIAL TOTAL Pollution Con~rol 1 Silt Fence I I 2,000 L.F. $0.40 $800.00 $0.35 $700.00 $1,500.00 2 Temporary Pollution, Erosion, Siltation Controls 1 LS. $6,000.00 $6,000.00 $1,000.00 $1,000.00 $7,000.00 Demolition and R~movals 3 Clearing & Grubbing i I · 1 L.S. $12,000.00 $12,000.00 $0.00 $0.00 $12,000.00 4 Remove Tennis Courtsi I 107,234 S.F. $0.15 $16,085.10 $0.00 $0.00 $16,085.10 5 RemoveConcretePav~ment(si~ewalks,etc.) 11,000 S.F. $1.00 $11,000.00 $0.00 $0.00 $11,000.00 6 Demolish Building & structures I 1 L.S. $20,000.00 $20,000.00 $0.00 $0.00 $20,000.00 7 Remove Chain Link Fepce I 2,225 L.F. $1.50 $3,337.50 $0.00 $0.00 $3,337.50 8 Remove Benches I I 4 E.A. $200.00 $800.00 $0.00 $0.00 $800.00 9 Remove Irrigation System I 2,450 L.F. $0.20 $490.00 $0.00 $0.00 $490.00 10 Remove Concrete Curti I 207 L.F. $1.75 $362.25 $0.00 $0.00 $362.25 11 Remove Catch Basins I I 4 E.A. $220.00 $880.00 $0.00 $0.00 $880.00 Hardscapel 12 New Concrete Sidewal!t I 12,800 S.F. $1.20 $15,360.00 $2.64 $33,792.00 $49,152.00 13 New Concrete Practice! Court I 4,230 S.F. $5.00 $21,150.00 $2.00 $8,460.00 $29,610.00 14 Fill Hydrocourt (D.rading) I 5,380 C.Y. $3.00 $16,140.00 $10.00 $53,800.00 $69,940.00 15 Tennis Court (Inc. fence1 curb, nets\ net posts, Jines, etc.) 17 E.A. $40,000.00 $680,000.00 $25,000.00 $425,000.00 $1,105,000.00 16 Fill Building (grading F;FE=U.oo·~ 1,476 C.Y. $4.00 $5,904.00 $10.00 $14,760.00 $20,664.00' 17 Chain Link Fence (ove~ CBS wa(l) 135 L.F. $15.00 $2,025.00 $20.00 $2,700.00 $4,725.00 18 Picket Fence I I 75 L.F. $10.00 $750.00 $125.00 $9,375.00 $10,125.00 I ~~I I i I c~~ _, I
0) ....... co ITEM 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 j· .......... . i I I DESCRIPTION Drainage Wells (well+ Cone. Str(u;ture 6'x10'x5') 15" HOPE Solid Storm Pipe I 15" PVC Solid Storm Pipe I 11" PVC Solid Storm Pipe I 8" PVC Solid Storm Pipe I 6" PVC Solid Storm Pip~ I 4" PVC Solid Storm Pipe I 2" PVC Solid Storm Pi~ I Trench zurn Z-882 I I Precast Drainage Structures I NyJoplast Drainage Structures I Water and Sewer 1" Water Main i I 1/2" Water Main I I 2" Water Main I I 2" Irrigation Meter installed I 4" Water Main I I Connect 4" Water Main ito ExistlQg 16" Water Main 4" Water Meter i I 2"RPBP I 4"RPBP ! I Connect 6" Sanitary Pipe to Exis~ing c.o. I I I I I I I I ! i I i -I I I I I I ! I I I I I I -··-·----·· lr~ I ' ' --REFER QTY 8 1,542 132 445 200 20 12 80 739 6 31 314 60 412 2 97 1 1 1 1 1 Clvii.XLS ~-.. "\ UNIT UNIT LABOR MAT'L UNIT COST LABOR COST MATERIAL TOTAL E. A. $22,000.00 $176,000.00 $18,000.00 $144,000.00 $320,000.00 LF. $20.00 $30,840.00 $8.00 $12,336.00 $43,176.00 L.F. $12.00 $1,584.00 $12.00 $1,584.00 $3,168.00 LF. $12.00 $5,340.00 $10.40 $4,628.00 $9,968.00 L.F. $10.40 $2,080.00 $5.60 $1,120.00 $3,200.00 L.F. $10.50 $210.00 $4.80 $96.00 $306.00 L.F. $8.00 $96.00 $2.00 $24.00 $120.00 LF. $8.00 $640.00 $1.00 $80.00 $720.00 L.F. $12.00 $8,868.00 $116.00 $85,724.00 $94,592.00 E.A. $1,200.00 $7,200.00 $1,080.00 $6,480.00 $13,680.00 E.A. $800.00 $24,800.00 $870.00 $26,970.00 $51,no.oo L.F. $8.00 $2,512.00 $1.00 $314.00 $2,826.00 L.F. $8.00 $480.00 $1.00 $60.00 $540.00 L.F. $8.00 $3,296.00 $1.50 $618.00 $3,914.00 E.A. $160.00 $320.00 $280.00 $560.00 $880.00 L.F. $10.00 $970.00 $6.00 $582.00 $1,552.00 E.A. $2,400.00 $2,400.00 $1,600.00 $1,600.00 $4,000.00 E.A. . $200.00 $200.00 $2,920.00 $2,920.00 $3,120.00 E. A. $600.00 $600.00 $1,320.00 $1,320.00 $1,920.00 E.A. $800.00 $800.00 $2,280.00 $2,280.00 $3,080.00 E.A. $120.00 $120.00 $40.00 $40.00 $160.00 I I Page2
0) ...... (Q c r I I ~:\'Ut"'·.: Ull.f~tl WA Project No. : 2801000 I File Identification : Wolfberg Alvare% & Partners Estimated by : Rafael Labrada I Checked by : Marcel Morlote Project Name : I Flamingo Park I Tennis Center 1 Miami Beach, Florir ITEM !DESCRIPTION Div. 3 !Concrete Beams Columns Slabs -Elevated Ground Floor Slab-7"i Mud-Slab 2" 1 Augercast Piles-14" Dia. Grade Beams I Stairs I Concrete Stem Walls! I L.!ghtweight lnsulatif!9_ Concret~ I I Div. 4 IMasoi!!Y_ I I 8"CMU r··-~ Cell Reinforcement ! I~ 12"CMU 1-I Ornamental Precast Sphere I I I Div.5 Metals I I 8" !1i Steel Column at !Roof Ca~opy -~, \-----./ WOLFBERG ALVAREZ AND PARTNERS 1500 San Remo Avenue· Suite 300 Coral Gables, Florida 33146 Estimate of Probable Construction Cost Arch. & Struc. CONSTRUCTION DOCUMENTS PERMIT SUBMITTAL REFER Gross Area (air conditioned area: 4,703; + 1/2 outdoor terraces: 2,239) Unit Cost Per Sq. Ft. $60.47 Project Total Cost Per Sq. Ft. Project Totals Local Area Adjustment Contingency Taxes, Etc. overhead & Profit l\lllscellaneous Total Cost QTY I UNIT 851 C.Y. 100 I C.Y. 1861 C.Y. 172 I C.Y. 50 I C.Y. 2,116 I L.F. 2081 C.Y. 3141 LF-N 60 I C.Y. 6,0561 S.F. 8,8521 S.F. 3,9261 S.F. 350 I S.F. 1 I EA. 192 I L.F. Archllecturai.XLS 1.00 0% 7.0% 12.5% UNIT LABOR COST $400.00 $450.00 $150.00 $100.00 $30.00 $10.00 $300.00 $12.00 $375.00 $1.00 $3.00 $4.75 $4.25 $100.00 $4.00 LABOR $419,810 $419,810 $0 $0 LABOR $34,000.00 $45,000.00 $27,900.00 $17,200.00 $1,500.00 $21,160.00 $62,400.00 $3,768.00 $22,500.00 $6,056.00 $26,556.00 $18,648.50 $1,487.50 $100.00 $768.00 UNIT MAT'L COST 1.00 $315.00 $335.00 $250.00 $200.00 $85.00 $12.00 $350.00 $4.50 $295.00 $2.00 $2.10 $3.10 $3.00 $750.00 $65.00 -....._,_ I ·.~ DATE 16-Mar-10 6,942 Sq. Ft. -$85.04 $145.51 MATERIAL $590,340 $590,340 $0 $41,324 $131,434 $0 MATERIAL $26,775.00 $33,500.00 $46,500.00 .. $34,400.00 $4,250.00 $25,392.00 $72,800.00 $1,413.00 $17,700.00 .. $12,112.00 I' $18,589.20 . $12,170.60 $1,050.00 $750.00. $12,480.00 $170.40 TOTAL $1,010,150 $1,010,150 $1,010,150 $1,051,474 $1,182,908 $0 $1,182,908 TOTAL $60,775.00 $78,500.00 $74,400.00 $51,600.00 $5,750.00 $46,552.00 $135,200.00 $5,181.00 $40,200.00 $18,168.00 $45,145.20 $30,819.10 $2,537.50 $850.00 $13,248.00 Page 1
0) 00 0 ITEM Div. 6 Div. 7 Div. 8 Div. 9 .l .. ··--T-----·-------.. -·-c I I I I I DESCRIPTION I REFER Aluminum RailinQs -Wall I Aluminum Railinlls I I Nosings I I I Metal Ladders I I 4" Steel Columns-at v./indows I I I I I I I Wood and Plastics I I ' Quartz Surfaced Couriter Tops I Plastic Laminate Cabinets I Wood Base I I I I Thermal and MoistureiProtectl.;m Waterproofing-Planters & Stem Walls L,iquid Applied Waterproofing ~t Roof Canopy Rjgid Insulation -Wall I Mod. Bitumen Roofing I Roofing Walkways I I Roof Hatch I I Caulking and Sealants l ~ I I Openings I I GUAL Doors-Pair I I I GUAL Doors-Single! I Electric Rolling Grille ! I HM Doors and Frame!-Pair I HM Doors and Frame-Single I HM Door/Frame -Single x Int. I Storefront-Impact Resistant I Fixed Windows-lmpa(:t Resist~:~nt Door Hardware -Average I Wood Louvered Swin~ Doors i I I Finishes I I Gypsum Board Part I I r·, \....__ ... ../ QTY UNIT 66 L.F. 182 L.F. 314 L.F. . 28 VLF 165 L.F. 34 L.F. 40 L.F. 230 L.F. 2,800 S.F. 2,360 S.F. 2,200 S.F. 61 sa. 250 S.F. 2 EA. 1 LS 2 EA. 1 EA. 1 EA. 1 EA. 2 EA. 10 EA. 760 S.F. 190 S.F. 20 EA. 5 EA. 2230 S.F. Archltecturai.XLS '') ./ UNIT UNIT LABOR MAT'L COST LABOR COST MATERIAL TOTAL $7.00 $462.00 $20.00 $1,320.00 $1,782.00 $15.00 $2,730.00 $125.00 $22,750.00 $25,480.00 $1.25 $392.50 $4.00 $1,256.00 $1,648.50 $15.00 $420.00 $35.00 $980.00 $1,400.00 $3.50 $577.50 $50.00 $8,250.00 $8,827.50 $30.00 $1,020.00 $85.00 $2,890.00 $3,910.00 $45.00 $1,800.00 $175.00 $7,000.00 $8,800.00 $1.50 $345.00 $2.50 $575.00 $920.00 $0.75 $2,100.00 $1.10 $3,080.00 $5,180.00 $1.50 $3,540.00 $2.50 $5,900.00 $9,440.00 $0.30 $660.00 $0.50 $1,100.00 $1,760.00 $45.00 $2,745.00 $40.00 $2,440.00 $5,185.00 $0.65 $162.50 $1.25 $312.50 $475.00 $150.00 $300.00 $700.00 $1,400.00 $1,700.00 $750.00 $750.00 $100.00 $100.00 . $850.00 $900.00 $1,800.00 $3,000.00 $6,000.00 $7,800.00 $450.00 $450.00 $1,500.00 $1,500.00 $1,950.00 $400.00 $400.00 $2,500.00 $2,500.00 . $2,900.00 $150.00 $150.00 $750.00 $750.00 $900.00 $100.00 $200.00 $450.00 $900.00 $1,100.00 $90.00 $900.00 $375.00 $3,750.00 . $4,650.00 $6.00 $4,560.00 $25.00 $19,000.00 $23,560.00 $4.50 $855.00 $20.00 $3,800.00 $4,655.00 $125.00 $2,500.00 $400.00 $8,000.00 $10,500.00 $50.00 $250.00 $175.00 $875.00 $1,125.00 $1.75 $3,902.50 $1.20 $2,676.00 $6,578.50 Page2
0) 00 ~ -~~ ---~~ ·····-... ··-· -· --··-. -,. ~--· ---· c I i I I ITEM DESCRIPTION Gypsum Board on Fuiring I Stucco I I Stained Concrete Floors I Susp. Gyp. Board Ceilings I Exterior Soffits/Framimg I Suspended "Aqua-Tough" Ceilirg_ Porcelain Tile Walls I I Porcelain Tile -Floors I Mosaic Tiles/Exterior inc. WP I Suspended Acoustical Ceilings~··· Exterior Painting -Walls I Interior -Painting i I Painting -Doors/Frames I Interior Painting -CMU I Misc. Painting I I I I Div. 1C Sr!_eclaltles I I Exterior Signage I I Misc. Signage -Doors I Toilet Compartments : I Toilet Accessories-Allowance I Mirrors i I Fire Extinguishers I i I Lockers-Metal I I Wood Bench I I Benches and Tables~ Outdoor/ ShadeKiosk I I ShadeCano~ ' I ! Shoe Cleaners I I I I I I I I I ·---. -~-----·-------~ \_j REFER QTY UNIT 3,200 S.F. 830 SY 2,870 S.F. 1,150 S.F. 250 S.F. 1,408 S.F. 3,260 S.F. 2,700 S.F. 2,690 S.F. 614 S.F. 9.400 S.F. 6,580 S.F. 18 EA. 2,200 S.F. 1 LS 1 EA. 13 EA. 5 EA. 1 LS 14 EA. 3 EA. 80 EA. 4 EA. 4 EA. Welsh 4 EA. 4 EA. Welsh 4 EA. ··-·--~ --··-Archltecturai.XLS -------·--·· ·-------"' '. . __ / UNIT UNIT LABOR MAT'L COST LABOR COST MATERIAL TOTAL $4.50 $14,400.00 $0.80 $2,560.00 $16,960.00 $22.00 $18,260.00 $2.25 $1,867.50 $20,127.50 $1.00 $2,870.00 $0.50 $1,435.00 $4,305.00 $0.90 $1,035.00 $1.15 $1,322.50 $2,357.50 $2.75 $687.50 $2.50 $625.00 $1,312.50 $1.15 $1,619.20 $8.00 $11,264.00 $12,883.20 $4.00 $13,040.00 $8.00 $26,080.00 $39,120.00 $3.50 $9,450.00 $8.00 $21,600.00 $31,050.00 $6.00 $16,140.00 $10.50 $28,245.00 $44,385.00 $1.25 $767.50 $2.25 $1,381.50 $2,149.00 $0.60 $5,640.00 $0.10 $940.00 $6,580.00 $0.25 $1,645.00 $0.05 $329.00 $1,974.00 $45.00 $810.00 $5.00 $90.00 $900.00 $0.35 $770.00 $0.12 $264.00 . $1,034.00 $2,000.00 $2,000.00 $400.00 $400.00 $2,400.00 I $600.00 $600.00 $4,500.00 $4,500.00 $5,100.00 $10.00 $130.00 $50.00 $650.00 $780.00 $100.00 $500.00 $1,400.00 $7,000.00 . $7,500.00 $500.00 $500.00 $3,500.00 $3,500.00 $4,000.00. $25.00 $350.00 $150.00 $2,100.00 . $2,450.00 $10.00 $30.00 $100.00 $300.00 $330.00! $20.00 $1,600.00 $220.00 $17,600.00 $19,200.00 $0.00 $425.00 $1,700.00 $1,700.00 $50.00 $200.00 $750.00 $3,000.00 . $3,200.00 $800.00 $1,250.00 $4,800.00 $19,200.00 $20,450.00 $150.00 $1,250.00 $600.00 $2400.00 $3,650.00 $75.00 $1,250.00 $250.00 $1,000.00 . $2,250.00 -·-· Page3
0) 00 !\.) ---------..=-------·--------·--·-.... -------------······ ···---------------------------·----_,-,.--, ......... L ~-----' -.) I .utcnn tel Vlilh: I .. ~(··;~i;;:i':;:~ij-I WOLFBERG ALVAREZ AND PARTNERS f,~ ·~-· "':!;/./ 1500 San Remo Avenue ·Suite 300 .It~~--. ~ .,:@1.. • Coral Gables, Florida 33146 ........... ~·"'; · 1 Estimate of Probable Construction Cost WA Project No.: 2801000 I HVAC CONSTRUCTION DOCUMENTS PERMIT SUBMITTAL DATE 16-Mar-10 File Identification : Wolfberg Alvarez & Partners Gross Area (air conditioned area: 4,703 + 112 outdoor terraces: 2,239) 6942 Sq. Ft. Estimated by: Joe Styrsky I Unit Cost Per Sq. Ft. $2.97 $5.77 $8.74 Checked by: Marlo Gutierrez Project Total Cost Per Sq. Ft. $10.98 I LABOR MATERIAl. TOTAl. Project Name : 'i Project Totals $20,604 $40,069 $60,692 Local Area Adjustment 1.00 $20,604 1.00 $40,089 $60,692, Flamingo Park Contingency 0% $0 $0 $60,692 ' Tennis Center J Taxes, Etc. 7.0% $2,806 $63,496 Miami Beach, Florida Overhead & Profit 20% $12,700 $76,198 I Miscellaneous $0 $0 $0 Total Cost $76,198 I I UNIT UNIT I LABOR MArL ITEM DESCRIPTION . REFER QTY UNIT COST LABOR COST MATERIAl. TOTAL AIRCOOLEDCONDUNIT2TONS I 2 EA $295.00 $590.00 $670.00 $1,340.00 $1,930.00 AIRCOOLEDCONDUNIT10TONSI 1 EA $1,250.00 $1,250.00 $3,850.00 $3,850.00 $5,100.00 AIR HANDLING UNIT-2 TONS I 2 EA $515.00 $1,030.00 $2,600.00 $5,200.00 $6,230.00 AIR HANDLING UNIT -10 TONS-Wr2 1 EA $655.00 $655.00 $5,400.00 $5,400.00 $6,055.00 REFRIGERANT PIPING & /NSULATION-2 TONS 2 SYSTEM $725.00 $1,450.00 $225.00 $450.00 $1,900.00 REFRIGERANT PIPING & INSULATION-10 TONS 1 SYSTEM $1,050.00 $1,050.00 $415.00 $415.00 $1,465.00 DUCTWORK GALVANIZED SHEETro.\IETAL 2,500 LBS $1.90 $4,750.00 $4.72 $11,800.00 $16,550.00 DUCTWORK INSULATION I 1,750 SF $1.16 $2,030.00 $1.87 $3,272.50 $5,302.50 EXHAUST GRILLES I I 19 EA $17.00 $323.00 $45.00 $855.00 $1,178.00 RETURN GRILLES I I 3 EA $19.00 $57.00 $73.00 $219.00 $276.00 DIFFUSERS I I 17 EA $42.00 $714.00 $145.00 $2,465.00 $3,179.00 SIDEWALL REGISTERS I I 3 EA $63.00 $189.00 $155.00 $465.00 $654.00 SIDEWALL REGISTERS I I 6 EA $18.00 $108.00 $49.00 $294.00 $402.00 FLEX DUCTWORK ! I 90 LF $3.03 $272.70 $2.20 $198.00 $470.70 FAN EXHAUST BELT DRJVEN 500 OFM 2 EA $130.00 $260.00 $365.00 $730.00 $990.00 FAN EXHAUST BELT DRiVEN 1500~CFM 1 EA $185.00 $185.00 $465.00 $465.00 $650.00 AIR INLET HOODS i I 2 EA $95.00 $190.00 $210.00 $420.00 $610.00 CONTROLS i I 1 LS $1,000.00 $1,000.00 $2,250.00 $2,250.00 $3,250.00 TEST AND BALANCE I I 1 LS $4,500.00 $4,500.00 $0.00 $0.00 $4,500.00 I I ' HVAC-Buildlng.XLS Page 1
0) 00 w -·-r--· I ... ··-···--·· -··--------(,----. ' '--...-/ .·-, -~Jl<:utn:.t•tllk~ I WOLFBERG ALVAREZ AND PARTNERS 6 I I 1500 San Remo Avenue· Suite 300 Coral Gables, Florida 33146 &...:G't:O."f,J .• , ... .u I Estimate of Probable Construction Cost WA Project No. : 2801000 I Plumbing CONSTRUCTION DOCUMENTS PERMIT SUBMITTAL File Identification : Wolfberg Alvarez & Partners Gross Area (air conditioned area: 4,703 + 112 outdoor terraces: 2,239) Estimated by : Gina M. D~enas I Unit Cost Per Sq. Ft. $8.80 Checked by : Elvira Pita J Project Total Cost Per Sq. Ft. i I LABOR Project Name : Project Totals $61,078 Local Area Adjustment 1.00 $61,078 1.00 Flamingo Park Contingency 0% $0 Tennis Center 1 Taxes, Etc. 7.0% Miami Beach, Florida Overhead & Profit 20% I Miscellaneous $0 I Total Cost I I UNIT UNIT LABOR MAT'L ITEM DESCRIPTION REFER QTY UNIT COST LABOR COST 1 Piping (Domestic Water) I 1,000 LF $13.00 $13,000.00 $10.50 2 Piping (Sanitary, Waste, Vent) I 830 LF $14.50 $12,035.00 $12.00 3 Piping (Storm Drainage) I 600 LF $14.50 $8,700.00 $12.00 4 Piping (Condensate Drainage)! 65 LF $13.00 $845.00 $10.50 5 Insulation (Condensate Drain~ge) 65 LF $4.35 $282.75 $1.10 6 Insulation (Hot Water: Pipin_g} I 400 LF $6.50 $2,600.00 $4.50 7 Planter Drain I I 3 EA $200.00 $600.00 $800.00 8 Roof Drain I I 5 EA $250.00 $1,250.00 $750.00 9 Area Drain I I 12 EA $65.00 $780.00 $435.00 10 Floor Drain i I 9 EA $45.00 $405.00 $275.00 11 Cleanouts I I 28 EA $55.00 $1,540.00 $175.00 12 Gate Valves ! I 16 EA $45.00 $720.00 $90.00 13 Hose Bibbs ! I 6 EA $50.00 $300.00 $130.00 14 Water Hammer Arrestors I 31 EA $50.00 $1,550.00 $60.00 15 Trap Primers I I 9 EA $35.00 $315.00 $115.00 16 4"VTR I I 2 EA $80.00 $160.00 $320.00 17 3"VTR I I 5 EA $70.00 $350.00 $280.00 ! 18 Service Sink I I 2 EA $150.00 $300.00 $350.00 19 Sink 1 I 1 EA $215.00 $215.00 $510.00 20 Lavatory I I 14 EA $240.00 $3,360.00 $560.00 I Plumblng-Bulldlng.XLS I I '> DATE 16-Mar-10 6942 Sq. Ft. $12.58 $21.38 $26.72 MATERIAL TOTAL $87,360 $148,438 $87,360 $148,438 $0 $148,438 $6,115 $154,553 $30,911 $185,464 $0 $0 $185,464 MATERIAL TOTAL $10,500.00 $23,500.00 $9,960.00 $21,995.00 $7 200.00 $15,900.00 $682.50 $1,527.50 $71.50 $354.25 $1,800.00 $4,400.00 $2,400.00 $3,000.00 $3,750.00 $5,000.00 $5,220.00 $6,000.00 $2,475.00 $2,880.00 $4,900.00 $6,440.00 $1,440.00 $2,160.00 $780.00 $1,080.00 $1,860.00 $3,410.00 $1,035.00 $1,350.00 $640.00 $800.00 $1,400.00 $1,750.00 $700.00 $1,000.00 $510.00 $725.00 $7,840.00 $11,200.00 Page 1
0) 00 ~ -----__ __. ____ , .......... ·····r .. ··-c. i I ! I ITEM DESCRIPTION ! 21 Water Closet ' ' 22 Urinal I I 23 Drinking Fountain i 24 Shower I 25 Water Heater I 26 Backwater Valves ! I I I ! _.;._ -·. -.. ·----·---··· /--..... . ) \_J j REFER QTY UNIT I 10 EA I 2 EA I 2 EA I 6 EA I 1 EA. i 12 EA I I I Plumblng-Buildlng.XLS ··--··----" .... ..,.I UNIT UNIT LABOR MAT'l I COST LABOR COST MATERIAL TOTAL $285.00 $2,850.00 $665.00 $6,650.00 $9,500.00 $185.00 $370.00 $440.00 $880.00 $1,250.00 $360.00 $720.00 $840.00 $1,680.00 $2,400.00 $185.00 $1,110.00 $440.00 $2,640.00 $3,750.00 $1,500.00 $1,500.00 $3,386.00 $3,386.00 $4,886.00 $435.00 $5,220.00 $580.00 $6,960.00 $12,180.00 -··-Page2
0) 00 CJ1 ··-·--;· c I I :'IU:'UIYJ:C:t'tt41r. I ·~· t'-'-=~.:---::,;::; .. !;;.~.1-I . . I 1;2olt:1.>El:Rt:'i'r0 WA ProJect No.: 2801000 I : I File Identification : Wolfberg AIV!!rBZ & Partners Estimated by : Richard Nodarsel I Checked by : Richard Nodarsa ~ I r·· Project Name : I Flamingo Park I Tennis Center Miami Beach, Florit:la I l I I ITEM DESCRIPTION ! I Dlv. 16 Electrical DEMOLITION I I Site light poles (including base) I Equipment i I Panels I I I In-grade pull boxes ! I I Div.16 Electrical New work ' I #12 wire I I #Swire I I #10 wire : I 3/4"C. I I #Swire I I 1·1/4"C. I I 1"C. I I Receptacle WP cover I I Receptacle GFI I I Receptacle I I Disc. SW. 60A. 2P UF I I I I I I ! I I I I ~ I _L------·-----/\ -, ' / ~-WOLFBERG ALVAREZ AND PARTNERS 1500 San Remo Avenue-Suite 300 Coral Gables, Florida 33146 Estimate of Probable Construction Cost Electrical Construction Documents Date 01/14/10 Gross Area (air conditioned area: 4,703; + 112 outdoor terraces: 2,239) 6,964 Sq. Ft. Unit Cost Per Sq. Ft. $13.88 $25.59 $39.47 Project Total Cost Per Sq. Ft. $49.52 LABOR MATERIAL TOTAL Pro_lect Totals $ 96,641.80 $ 178,239.62 $ 274,881.42 Local Area AdJustment 1.00 $ 96,641.80 $ 1.00 $ 178,239.62 $ 274,881.42 Contingency 0% $ -$ -$ 274,881.42 Taxes Etc. 7.0% $ 12,476.77 $ 287,358.19 Overhead & Profit 20% $ 57 471.64 $ 344,829.83 Miscellaneous $ -Total Cost $ 344,829.83 UNIT UNIT LABOR MAT'L REFER QTY UNIT COST LABOR COST MATERIAL TOTAL 33 EA $ 500.00 $ 16,500.00 $ -$ 16,500.00 33 EA $ 100.00 $ 3,300.00 $ -$ 3,300.00 5 EA $ 151.00 $ 755.00 $ -$ 755.00 7 EA $ 100.00 $ 700.00 $ -$ 700.00 15,267 LF $ 0.26 $ 3,969.42 $ 0.04 $ 648.85 $ 4,618.27 738 LF $ 0.42 $ 309.96 $ 0.20 $ 145.39 $ 455.35 436 LF $ 0.34 $ 146.06 $ 0.11 $ 47.74 $ 193.80 5,065 LF $ 2.58 $ 13,067.70 $ 0.98 $ 4,963.70 $ 18,031.40 800 LF $ 0.52 $ 412.00 $ 0.33 $ 260.00 $ 672.00 200 LF $ 3.36 $ 672.00 $ 2.67 $ 534.00 $ 1,206.00 223 LF $ 2.92 $ 651.16 $ 1.74 $ 388.02 $ 1,039.18 18 EA $ 5.60 $ 100.80 $ 27.00 $ 486.00 $ 586.80 29 EA $ 31.50 $ 913.50 $ 8.85 $ 256.65 $ 1,170.15 24 EA $ 12.45 $ 298.80 $ 8.85 $ 212.40 $ 511,20 I 3 EA $ 146.00 $ 438.00 $ 271.00 $ 813.00 $ 1,251.00 -·--Electrlcal-musco.XLS Page 1
0) 00 0) --.w----•·-·---··--••••~-' •• ---...... ~-~--·--·--·--,..-... L . ITEM DESCRIPTION I REFER Receptacle auad I I Disc. SW. 30A. 2P UF i I Disc. SW. 30A.1P UF I I Motor rated SW WP I i Junction box 4" I I Receptacle wall olate I I Eauioment Connections I I I I Light fixtures I I iA I IA1 I iB I !81 I ;c I IC1 I ID I IE iE1 IF IF1 !G H;ALT3 H1 ALT3 ;J iK IL iM :N iN1 I ;' R I :s I !T I ~u I :v I iW I IXE ! IY I !Z I IBB I !CC I !DD I ;EE I iW I I I I Panel1 OOOA MCB I I l I ';·-.-I I /-") \.___.. .. UNIT LABOR QTY UNIT COST 3 EA $ 24.90 $ 3 EA $ 96.00 $ 3 EA $ 96.00 $ 3 EA $ 12.45 $ 3 EA $ 16.80 $ 35 EA $ 4.20 $ 1 LS $ 3,200.00 $ 12 ""EA $65.00 2 EA $65.00 43 EA p65.00 -17 tA" 65.00 2 EA p83.00 2 EA p83.00 2 EA $83.00 9 EA $9"1.00 7 EA $91.00 4 EA $83.00 3 EA -$83.00 13 -EA $65.00 2 EA $65.00 2 EA $65.00 11 ""EA ""$91.00 6 EA $83.00 4 """EA" $125.00 5 EA $125.00 3 ""EA $125.00 5 EA $125.00 4 EA 65.00 6 EA 83.UO 6 EA p83.00 2 EA 25.00 -2 tA 125.00 6 EA i125.00 6 EA $65.00 2 EA $65.00 4 tA" $125.00 4 EA $83.00 4 tA" -$415:00 . 58 EA $125.00 10 EA $125.00 2 tA -$65.M 1 EA. $ 840.00 $ Electrical-musco.XLS ---, -../ UNIT MAT'L LABOR COST MATERIAL TOTAL 74.70 $ 17.70 $ 53.10 $ 127.80 288.00 $ 99.50 $ 298.50 $ 586.50 288.00 $ 99.50 $ 298.50 $ 586.50 37.35 $ 17.15 $ 51.45 $ 88.80 50.40 $ 2.24 $ 6.72 $ 57.12 147.00 $ 0.46 $ 16.10 $ 163.10 3,200.00 $ 1,100.00 $ 1100.00 $ 4 300.00 $780.00 $ 231.24 $2,774.88 $3,554.88 $130.00 $ 331.24 $662.48 $792.48 $2, 7So_.IJO $ 142.71 :J;6,136.53 $8,931.53 _!1,105.00 $ 326.00 $5,542.00 $6,647.00 p166.00 $ 311.25 622.50 $788.50 p166.00 $ 423.75 p847.50 $1,013.50 p166.00 $ 226.79 453.58 $619.58 819.00 $ 244.40 $2,199.60 $3,018.60 637.00 $ 536.48 $3,755.36 $4,392.36 332.00 $ 86.00 $344.00 $676.00 249.UU $ 253.00 $759.00 $1,008.00 i845.00 $ 104.30 $1,355.90 $2,200.90 i130.(JO $ 375.00 $750.00 $880.00 $130.00 $ 562.00 $1,124.00 1,254.00 $1,001.00 $ 743.00 $8,173.00 9,174.00 i-498.00 $ 114.00 $684.00 1,182.00 500.00 $ 423.75 P1,695.00 2,195.00 625.00 $ 461.25 2,306.25 $2,931.25 375.00 $ 437.50 1,312.50 1,687.50 625.00 $ 625.00 p3,125.00 3,750.00 i260.00 $ 416.00 1,664.00 1,924.00' p498.00 $ 115.00 ~690.00 1,188.00 p498.00 $ 250.00 !li1 500.00 1,998.00 250.00 $ 162.00 1324.00 $574.00 ~250.00 $ 61.00 $122.00 $372.00 i750.00 $ 109.75 ~ 658.50 $1,408.50 390.00 $ 362.81 $2,176.86 $2,566.86 130.00 $ 63.27 $126.54 $256.54 ;5oo.oo s 552.00 $2,208.00 $2,708.00 332.00 $ 206.25 $825.00 $1,157.00 $1 660.00 $ 1,035.50 $4,142.00 $5,802.00 $7,250.00 $ 1,176.25 $68,222.50 $75.472.50 $1,250.00 $ 461.25 $4,612.50 $5,862.50 $130.00 $ 247.50 $495.00 l!i625.00 840.00 $ 2,000.00 $ 2,000.00 $ 2,840.00 Page2
0) 00 ....... ~------... -----+-------1-----·~ I I r-I I ITEM DESCRIPnON ! REFER Panel 800A MCB i I Panei400A MCB {42 ccts~ I Panel 225A MCB (42 ccts~ I I I CB20 1P I I CB 15A to 50A 2P I I CB 15A to 60A 3P i I CB70A3P I I CB 125A 3P I I CB300A3P I I CB 700A3P i I I I Main feeder I I Panel "A" feeder i I Panel "B" feeder I I Panei"C" feeder ; I I I i I Fire Alarm Detection System panel I Strobe/Hom i I Hom I I Strobe I I Pull Station I I Smoke Detector I I Heat Detector I I DuctSD I I Fire Alarm Soeaker I I Fire Alarm Interface Devices I Fire Alarm Wirlog i I Fire Alarm Svstem Programming I I I Ll!lhlning Protection I I Master TV Antenna I I ; I I J I I I I I I I I I I I I I ! I I I I I I I I I I I I r -·-------... I ' UNIT LABOR QTY UNIT COST 1 EA. $ 765.00 $ 1 EA. $ 355.00 $ 1 EA. $ 800.00 $ 48 EA. $ 33.50 $ 6 EA. $ 42.00 $ 2 EA. $ 54.00 $ 1 EA. $ 114.00 $ 1 EA. $ 105.00 $ 1 EA. $ 560.00 $ 1 EA. $ 620.00 $ 270 $ 40.68 $ 5 LF. $ 2.31 $ 15 LF. $ 3.10 $ 20 LF. $ 1.97 $ 1 EA. $ 670.00 $ 4 EA. $ 76.00 $ 3 EA. $ 50.00 $ 4 EA. $ 60.00 $ 3 EA. $ 55.00 $ 4 EA. $ 67.00 $ 2 EA. $ 67.00 $ 1 EA. $ 125.00 $ EA. $ 55.00 $ 3 S.F. $ 45.30 $ 1000 L.F. $ 0.20 $ 1 EA. $ 1,500.00 $ $ 1 LS $ 2000.00 $ 1 LS $ 1 000.00 $ Bectrlcal-musco.XLS UNIT MAT'L LABOR COST MATERIAL TOTAL 765.00 $ 1,900.00 $ 1,900.00 $ 2,665.00 355.00 $ 1,500.00 $ 1,500.00 $ 1,855.00 800.00 $ 635.00 $ 635.00 $ 1,435.00 1,608.00 $ 13.00 $ 624.00 $ 2,232.00 252.00 $ 28.50 $ 171.00 $ 423.00 108.00 $ 90.50 $ 181.00 $ 289.00 114.00 $ 67.00 $ 67.00 $ 181.00 105.00 $ 635.00 $ 635.00 $ 740.00 560.00 $ 1,525.00 $ 1,525.00 $ 2,085.00 620.00 $ 1,825.00 $ 1,825.00 $ 2,445.00 10,983.60 $ 63.30 $ 17,091.00 $ 28,074.60 11.55 $ 6.70 $ 33.50 $ 45.05 46.50 $ 6.80 $ 102.00. $ 148.50 39.40 $ 4.22 $ 84.40 $ 123.80 670.00 $ 1,400.00 $ 1,400.00 $ 2,070.00 304.00 $ 95.00 $ 380.00 $ 684.00 150.00 $ 36.50 $ 109.50· $ 259.50 240.00 $ 48.00 $ 192.00 $ 432.00 165.00 $ 68.00 $ 204.00 . $ 369.00 268.00 $ 150.00 $ 600.00 $ 868.00 134.00 $ 150.00 $ 300.00 $ 434.00 125.00 $ 285.00 $ 285.00 $ 410.00 -$ 68.00 $ -$ -135.90 $ 275.04 $ 825.12 $ 961.02 200.00 $ 0.10 $ 100.00 $ 300.00 1 500.00 $ -$ -$ 1,500.00 -2,000.00 $ 2,000.00 $ 2,000.00 $ 4000.00 1 000.00 $ 500.00 $ 500.00 $ 1,500.00 ' I I Page3
0) 00 00 :-·, c: •j• -··--·-·--I I I I I I I I I I I I 1:J;Ill.:OOl£111t1'Ht WA PrQiect No. : 2801000 I ! I File Identification : Wolfberg Alvl!lr&Z & Partners Estimated by : Richard Nodarse ~-I Checked by : Richard Nodarse ! ' Flamlnao Park I Tennis Center ! Miami Beach, Flori,da Project Name : I ITEM !DESCRIPTION Dlv.16IE1ectrical DEMOLITION ! Site Ughtpoles (lnclu_!llng ~ase) Equipment i Panels lin-grade pull boxes Div.161Eiectrlcal New work #12 wire #Swire #10wire 3/4"C. #Swire 1-1/4"C. 1"C. Receptacle WP cover Receptacle GFI Receptacle Disc. SW. 60A. 2P UF \' .... ~ . ./ WOLFBERG ALVAREZ AND PARTNERS 1500 San Remo Avenue-Suite 300 Coral Gables, Florida 33146 Estimate of Probable Construction Cost Electrical Construction Documents Gross Area (air conditioned area: 4,703; + 112 outdoor terraces: 2,239) Unit Cost Per Sq. Ft. $31.35 Project Total Cost Per Sq. Ft. Pro_lect Totals Local Area Adjustment Contill!le~ Taxes, Etc. Overhead & Profit Miscellaneous Total Cost REFER QTY I UNIT 33 EA $ 33 EA $ 5 EA $ 7 EA $ 15,267 LF $ 738 LF $ 436 LF $ 5,065 LF $ 800 LF $ 200 LF $ 223 LF $ 18 EA $ 29 EA $ 24 EA $ 3 EA $ Electrlcal-shoebox.XLS $ 1.00 I$ UNIT LABOR COST 0%1$ 7.0% 20% 500.00 I$ 100.00 I$ 151.00 I$ 100.00 I$ 0.261$ 0.421$ 0.341$ 2.581$ 0.521$ 3.361$ 2.921$ 5.60 I$ 31.50 I$ 12.451 $ 146.00 I $ LABOR 217,641.80 217,641.80 I $ LABOR 16,500.00 3,300.00 755.00 700.00 3,969.42( $ 309.961$ 146.06 I$ 13,067.70 I $ 412.00 I$ 672.00 I$ 651.16 I$ 1oo.ao I$ 913.50 I$ 298.80 I$ 438.00 I$ \ ' ..... · Date 01/15/10 6,942 Sq. Ft. $64.26' $95.61 $120.13 MATERIAL TOTAL $ 446,074.62 $ 663,716.42 1.001$ 446,074.62 $ 663,716.42 $ -$ 663,716.42 $ 31,225.22 $ 694,941.64 $ 138,988.33 $ 833,929.97 $ -$ 833,929.97 UNIT MAT'L COST I MATERIAL TOTAL $ -$ 16,500.00 $ -$ 3,300.00 $ -$ 755.00 $ -$ 700.00 0.04 $ 648.85 $ 4,618.27 0.20 $ 145.39 $ 455.35 0.11 $ 47.74 $ 193.80 0.98 $ ~.963.70 $ 18,031.40 0.33 $ 260.00 $ 672.00 2.67 $ 534.00 $ 1,206.00 1.74 $ 388.02 $ 1,039.18 27.00 $ 486.00 $ 586.80 8.85 $ 256.65 $ 1,170.15 8.85 $ 212.40 $ 511.20 271.00 $ 813.00· $ 1,251.00 Page1
0) 00 (Q ITEM /~ \__, ~--r-I I l l DESCRIPnON I I Recep!acle quad i I Disc. SW. 30A. 2P UF i I Disc. SW. 30A.1P UF i I Motor rated SW WP ! ! Junction box 4" I ! Receptacle wall plate I I Equipment Connections I I I t Light fixtures I I :A I iA1 I iB I iB1 I IC I iC1 I ID I 'E I iE1 I iF I IF1 I IG I HiALT3 I H1ALT3 I IJ I IK I IL I IM I IN I IN1 I !R I !S I IT I !U I I IV I iW I iXE I iY I :z I !BB I iCC I iDD I lEE I IW I ' I ! Panei1000A MCB i I ... ----··---·-------------------------------------------.~· ......... ' .. _./ ··' UNIT UNIT LABOR MAT'L REFER QTY UNIT COST LABOR COST MATERIAL TOTAL 3 EA $ 24.90 $ 74.70 $ 17.70 $ 53.10 $ 127.80 3 EA $ 96.00 $ 288.00 $ 99.50 $ 298.50 $ 586.50 3 EA $ 96.00 $ 288.00 $ 99.50 $ 298.50 $ 586.50 3 EA $ 12.45 $ 37.35 $ 17.15 $ 51.45 $ 88.80 3 EA $ 16.80 $ 50.40 $ 2.24 $ 6.72 $ 57.12 35 EA $ 4.20 $ 147.00 $ 0.46 $ 16.10 $ 163.10 1 LS $ 3,200.00 $ 3,200.00 $ 1,100.00 $ 1100.00 $ 4,300.00 12 I::A $65.00 $760.00 $ 231.24 $2,774.88 $3,554.88 2 t::A $65.00 $130.00 $ 331.24 :ji662.48 $792.48 43 _f:A ~§_.00 $2, 79b.lJO $ 142.71 $6,136.53 $8,831.53 17 EA 65.00 _!1,105.00 $ 326.00 $5,542.00 $6,647.00 2 EA 83.00 i166.00 $ 311.25 1i622.50 $788.50 2 I::A $83.(.)()_ i16(:!.00 $ 423.75 ~847.50 $1,013.50 2 EA $83.00 i166.00 $ 226.79 453.o8 $619.58 9 EA :PS1.00 819.00 $ 244.40 $2,199.60 $3,018.60 7 -~ }91.00 637.00 $ 536.48 $3,755.36 $4,392.36 4 _EA $83.00 332.00 $ 86.00 $344.00 $676.00 3 EA $83.00 i~O $ 253.00 $759.00 ~1,008.00 13 J::A $65.00 i845.00 $ 104.30 $1,355.90 $2,200.90 2 EA $65.00 i13Q,()Q_ $ 375.00 $750.00 $880.00 2 EA $65.00 i130.00 $ 562.00 $1,124.00 11_,254.00 11 EA lt91.00 $' ,001.00_ $ 743.00 $8,173.00 9,174.00 6 EA $83.00 $498.00 $ 114.00 $684.00 1,]82.00 4 I::A ~25-90 $500.00 $ 423.75 1,695.00-2,195.00 5 EA $125.00 $625.00 $ 461.25 2,306.25: 2,931.25 _3 EA $125.00 ~375.00 $ 437.50 ~1,312.50 1,687.50 5 EA $125.00 ~625.00 $ 625.00 p3,125.00 3,750.00 4 EA $65.00 260.00 $ 416.00 $1,664.00• )1,924.00 6 EA :ji83.00 498.00 $ 115.00 $690.00 1,188.00 6 EA lli63.00 i498.00 $ 250.00 $1,500.00 i1,998.00 2 EA $125.00 250.00 $ 162.00 $324.00 :jj574.00 2 EA $125.00 ,250.00 $ 61.00 $122.00 ~72.00 6 I::A $125.00 75(.).00 $ 109.75 $658.50• $1,408.50 6 EA $65.00 i390.00 $ 362.81 $2,176.86: $2,566.86 I 2 -~ ~65.00 pl).OO $ 63.27 $126.54 $256.54_ 4 EA $125.00 i500.00 $ 552.00 $2,208.oo· $2,708.00 4 EA :1183.00 1332.00 $ 206.25 $625.00 :!i1rJ57.00 I 4 EA $415.00 ~1.§60.00 $ 1,035.50 $4,142.00 $5,802.00 58 EA $125.00 $7,250.00 $ 1,176.25 $68,222.50. $75,472.50 10 EA $125.00 Ji1,25Q,OO $ 461.25 _$4,612.5()_ $5,B62.Q_O 2 EA $65.00 $130.00 $ 247.50 $495.oo· $625.00 ' 1 EA. $ 640.00 $ 840.00 $ 2,000.00 $ 2,000.00; $ 2,840.00 Electrlcal-shoebox.XLS Page2
0) (Q 0 ITEM '_ i --l-_T __ _ ./. ,,. I C. I I I DESCRIPTION ! I Panel 800A MCB ' I ' Pane1400A MCB (42 eels)' I Panei225A MCB (42 ccts)i I I I CB 20 1P ! I CB 15A to 50A 2P i I CB 15A to 60A 3P I I CB70A3P I ! CB 125A 3P i I CB 300A 3P i I CB 700A3P j I i I Main feeder I I I Panel "A" feeder i I Panel "B" feeder I I Panel "C" feeder I I l I I i Fire Alarm Detection System _p_anel I Strobe/Hom ; I I Horn i I Strobe I I Pull Station I I Smoke Detector I I Heat Detector I I DuctSD I I Fire Alarm Speaker : I Fire Alarm Interface Devices I Fire Alarm WirinA ! I Fire Alarm Svstem ProQramming I i I Lightning Protection I I Master TV Antenna I i I I SHOEBOX I I Contactors 30A 3p ! I 600A 42 Circuits 'Panelboard I I I I Liahtlna I I 1000W MH Liaht Fixture I I Pole 22' high + base I I I I Conduit & Wlrina I I Pull Box I I I I I L ,•r .._, REFER QTY UNIT 1 EA. $ 1 EA. $ 1 EA. $ 48 EA. $ 6 EA. $ 2 EA. $ 1 EA. $ 1 EA. $ 1 EA. $ 1 EA. $ 270 $ 5 LF. $ 15 LF. $ 20 LF. $ 1 EA. $ 4 EA. $ 3 EA. $ 4 EA. $ 3 EA. $ 4 EA. $ 2 EA. $ 1 EA. $ EA. $ 3 S.F. $ 1000 L.F. $ 1 EA. $ 1 LS $ 1 LS $ 34 E.A. $ 2 EA $ 136 EA. $ 57 EA. $ 12,500 LF $ 84 EA $ Eleclrical-shoebox.XLS / UNIT UNIT LABOR MAT'L COST LABOR COST MATERIAL TOTAL 765.00 $ 765.00 $ 1,900.00 $ 1 900.00 $ 2,665.00 355.00 $ 355.00 $ 1,500.00 $ 1,500.00 $ 1,855.00 800.00 $ 800.00 $ 635.00 $ 635.00 $ 1,435.00 33.50 $ 1,608.00 $ 13.00 $ 624.00 $ 2,232.00 42.00 $ 252.00 $ 28.50 $ 171.00 $ 423.00 54.00 $ 108.00 $ 90.50 $ 181.00 $ 289.00 114.00 $ 114.00 $ 67.00 $ 67.00 $ 181.00 105.00 $ 105.00 $ 635.00 $ 635.00 $ 740.00 560.00 $ 560.00 $ 1,525.00 $ 1,525.00 $ 2,085.00 620.00 $ 620.00 $ 1,825.00 $ 1,825.00 $ 2,445.00 40.68 $ 10,983.60 $ 63.30 $ 17,091.00 $ 28,074.60 2.31 $ 11.55 $ 6.70 $ 33.50 $ 45.05 3.10 $ 46.50 $ 6.80 $ 102.00 $ 148.50 1.97 $ 39.40 $ 4.22 $ 84.40 $ 123.80 670.00 $ 670.00 $ 1,400.00 $ 1,400.00 $ 2,070.00 76.00 $ 304.00 $ 95.00 $ 380.00 $ 684.00 50.00 $ 150.00 $ 36.50 $ 109.50 $ 259.50 60,00 $ 240.00 $ 48.00 $ 192.00 $ 432.00 55.00 $ 165.00 $ 68.00 $ 204.00 $ 369.00 67.00 $ 268.00 $ 150.00 $ 600.00 $ 868.00 67.00 $ 134.00 $ 150.00 $ 300.00 $ 434.00 125.00 $ 125.00 $ 285.00 $ 285.00 $ 410.00 55.00 $ -$ 68.00 $ -$ -45.30 $ 135.90 $ 275.04 $ 825.12 $ 961.02 0.20 $ 200.00 $ 0.10 $ 100.00 $ 300.00 1,500.00 $ 1 500.00 $ -$ -$ 1,500.00 $ -2,000.00 $ 2000.00 $ 2,000.00 $ 2,000.00 $ 4,000.00 1 000.00 $ 1 000.00 $ 500.00 $ 500.00 $ 1,500.00 250.00 $ 8 500.00 $ 740.00 $ 25,160.00 $ 33 660.00 1.675.00 $ 3 350.00 $ 3 675.00 $ 7 350.00 $ 10,700.00 150.00 $ 20400.00 $ 1100.00 $ 149 600.00· $ 170,000.00 475.00 $ 27,075.00 $ 900.00 $ 51,300.00· $ 78,375.00 I I 4.43 $ 65375.00 $ 2.25 $ 28125.00 $ 83,500.00 I 75.00 $ 6,300.00 $ 75.00 $ 6,300.00 $ 12 600.00 ~tt,f7S" I Page3