R7C-Execute GMP Amendment 1 Construction Of 6th And 53rd Street Restrooms ProjecCOMMISSION ITEM SUMMARY
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
"""\!'"''"'Agreement With Thornton Construction Company, inc., Dated July 6, 2012, For The Construction Of The 6th
and Street Restrooms Project, in The Amount Of $1,200,493, Plus An Owner's Contingency in The Amount Of
For A Total Of ,320,542; With Previously Appropriated In The Amount Of $568,539 From SP Post
RDA COT and Municipal Resort Tax Fund $107,215 from SB Quality of Life Resort Tax Fund 305, And $644,788
From t Financed-"B;;..<.....;B;;;;.;o;:;.;.n:.;;;d;;;;:;s_;;.F_;;;u;.;..;nc;;;;d_;;;3;.;:;0.:..1'-. -----------------------'
The scope of work for this project consists of the demolition of the existing restroom facility located at Lummus Park at
599 Ocean Drive (6th Street Restrooms), and construction of a new 1,500 SF facility; and the demolition of the existing
restroom facility and Ocean Rescue office (53rd Street Restrooms), located at 53rd Street and Collins Avenue. and
construction of a new 864 SF restroom facility and 546 SF office for the Ocean Rescue Department.
On October 19, 2011, the Mayor and City Commission adopted Resolution No. 2011-27762 accepting the
recommendation of the City Manager, pursuant to Request For Qualifications No. 40-10/11, 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 6th and 53rd Street Restrooms Project and authorizing the administration to enter into
negotiations with the top-ranked firm, Thornton Construction Company, Inc. (Thornton); and further authorizing the
Mayor and City Clerk to execute an Agreement for Pre-Construction Services. The Agreement for Pre-Construction
Services was executed on January i 3, 2012, in the amount of $23,000.
On April 28. 2012, Thornton submitted the first draft of the GMP proposal for review by the City and C3TS, in the amount
of $1,250,921. Following negotiations, and evaluation of value-engineering options, the final negotiated GMP is
$1,200.494 ($614,322 for 6th Street Restrooms and $586,171 for 53rd Street Restrooms). It is important to note that
Thornton obtained 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 had 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 $1,388,000, which is approximately 15% higher than the negotiated GMP.
The Administration is of the opinion that the final GMP is competitive, fair and a reasonable price for the construction of
the 6th and 53rd Street Restrooms Project.
THE ADMINISTRATION RECOMMENDS APPROVAL OF THIS RESOLUTION.
Financial information:
Source of
Funds:
lA IBE H
Account
388-2680-069357 SP Post RDA COT & Mun. Resort Tax
388-2680-000356 SP Post RDA COT & Mun. Resort Tax
305-2680-069357 SB Quality of life Resort Tax Fund
305-2680-000356 SB Quality of Life Resort Tax Fund
301-2679-069357 Cap. Projects Not Financed by Bonds
301-2679-000356 Cap. Pro·ects Not Financed by Bonds
364
AGENDA ITEM----:---
!:lATE _:..;;:_...;__2-...!.....:::::
IBE H
City of Miami Beach, 1700 Convention Center Drive, Miami Beach, Florida 331 39,
COMMISSION MEMORANDUM
TO: Mayor Matti Herrera Bower and Members of the
FROM: Kathie G. Brooks, Interim City Manager
DATE: October 24, 2012
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 A GUARANTEED MAXIMUM
PRICE (GMP) AMENDMENT NO. 1, TO THE PRE~CONSTRUCTION
SERVICES AGREEMENT WITH THORNTON CONSTRUCTION
COMPANY, INC., DATED JANUARY JULY 6, 2012, FOR THE
CONSTRUCTION OF THE 6TH AND 53RD STREET RESTROOMS
PROJECT, IN THE AMOUNT OF $1,200,493, PLUS AN OWNER'S
PROJECT CONTINGENCY OF $120,049, FOR A TOTAL OF $1,320,542;
WITH PREVIOUSLY APPROPRIATED FUNDING IN THE AMOUNT OF
$568,539 FROM SP POST RDA COT AND MUNICIPAL RESORT TAX
FUND 388, $107,215 FROM SB QUALITY OF LIFE RESORT TAX FUND
305, $644,788 FROM CAPITAL PROJECTS NOT FINANCED BY BONDS
FUND 301.
ADMINISTRATIVE RECOMMENDATION
Adopt the Resolution.
KEY INTENDED OUTCOME
Ensure a quality, well constructed capital project.
FUNDING
Funding in the total amount of $1,320,542, has been previously appropriated as follows:
6th Street Restrooms:
$568,539 from South Pointe Post RDA CDT and Municipal Resort Tax Fund 388 and 107,215 from
SB Quality of Life Resort Tax Fund 305.
53rc Street Restrooms
$644,788 from Capital Projects not Financed by Bonds Fund 301.
ANALYSIS
The scope of work for this project consists of the demolition of the existing restroom facility located
at Lummus Park at 599 Ocean Drive (6th Street Restrooms), and construction of a new 1,500 SF
facility; and the demolition of the existing restroom facility and Ocean Rescue office (53rd Street
Restrooms), located at 53rd Street and Collins Avenue, and construction of a new 864 SF restroom
facility and 546 SF office for the Ocean Rescue Department
On July 13, 2011, the City Commission approved the issuance of an RFQ 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 6th Street and 53rd Street Restroom
Projects. RFQ No. 40-10/11 was issued on July 18, 2011.
On October 19, 2011, the Mayor and City Commission adopted Resolution No. 2011-27762
accepting the recommendation of the City Manager, pursuant to Request For Qualifications (RFQ}
No. 40-1 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 6th and
365
Commission Memonmdum -61h and 53"' Street Restrooms GMP
October 24, 2012
Page 2 of2
53rct Street Restrooms Project; and authorizing the administration to enter into negotiations with the
top-ranked firm, Thornton Construction Company, Inc. (Thornton); and further authorizing the Mayor
and City Clerk to execute an Agreement for Pre-Construction Services.
The Agreement for Pre-Construction Services was executed on January 13, 2012, in the amount of
$23,000.
On April 9, 2012, Thornton held a bid opening which was attended by representatives the City and
the Architect of Record -Corzo Castello Carballo Thompson Salman (C3TS). Subcontractors
submitted sealed bids which were opened by Thornton in the presence of the City and C3TS.
On April 28, 2012, Thornton submitted the first draft of the GMP proposal for review by the City and
C3TS, in the amount of $1,250,921. Following negotiations, and evaluation of value-engineerin~
nnt·inn,.:: Thornton submitted the final negotiated GMP in the amount of $1,200,493 ($614,322 for et
Street Restrooms and $586,171 for 53ro Street Restrooms). It is important to note that Thornton
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 had been negotiated, the City
contracted Atkins of North America (Atkins) to perform an independent estimate of probable
construction costs (Attachment B). Atkins' estimated construction cost of this project is $1,388,000,
which is approximately 15% higher than the negotiated GMP.
The Administration is of the opinion that the final GMP is competitive, fair and a reasonable price for
the construction of the 6th and 53rct Street Restrooms Project
Upon City Commission's approval of the GMP, and as contemplated in any GMP Amendment(s),
Thornton 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.
anticipated Project Schedule for the construction of the 6th and 53rct Street Restrooms Project is
Commission GMP Awarded: October 24, 2012
Notice to Proceed Number One: December, 2012
Notice to Proceed Number Two: January, 2013
Construction Start: January 2013
Construction Completion: July 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 Thornton Construction Company, Inc., for 6th and 53rct Street Restrooms
Project, in the amount of $1,200,493, plus an owner's contingency in the amount of $120,049, for a
project total of $1,320,542; with previously appropriated funding in the amount of $568,539 from SP
Post RDA COT and Municipal Resort Tax Fund 388, $107,215 from SB Quality of life Resort Tax
Fund 3~nd $644,788 from Capital Projects not Financed by Bonds Fund 301.
KB\JG~D
Attachments:
A Schedule of Values Discipline
B. independent Estimate of Probable Costs prepared by Atkins
366
RESOLUTION NO. -----
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 THORNTON CONSTRUCTION
COMPANY, INC., DATED JANUARY 13,2012, FOR THE CONSTRUCTION
OF THE 6TH AND 53RD STREET RESTROOMS PROJECT, IN THE
AMOUNT OF $1,200,493, PLUS AN OWNER'S PROJECT CONTINGENCY
OF $120,049, FOR A TOTAL OF $1,320,542; WITH PREVIOUSLY
APPROPRIATED FUNDING IN THE AMOUNT OF $568,539 FROM SP
POST RDA CDT AND MUNICIPAL RESORT TAX FUND 388, $107,215
FROM SB QUALITY OF LIFE RESORT TAX FUND 305, $644,788 FROM
CAPITAL PROJECTS NOT FINANCED BY BONDS FUND 301.
WHEREAS, on July 13, 2011, the City Commission approved the issuance of a
Request for Qualifications (RFQ) No. 2011-27762 a Construction Manager at Risk Firm
to Provide Pre-Construction Services and Construction Phase Services via a Guaranteed
Maximum Price (GMP) Amendment for the 6th Street and 53rd Street Restrooms Project
(the Project); and
WHEREAS, the scope of work for this project consists of the demolition of the
existing restroom facility located at Lummus Park at 599 Ocean Drive (6th Street
Restrooms), and construction of a new 1,500 SF facility; and demolition of the existing
restroom facility and Ocean Rescue office (53rd Street Restrooms), located at 53rd Street
and Collins Avenue, and construction of a new 864 SF restroom facility and 546 SF office for
the Ocean Rescue Department; and
WHEREAS, on October 19, 2011, the Mayor and City Commission adopted
Resolution No. 2011-27762, accepting the recommendation of the City Manager, pursuant to
RFQ No. 40-10/11, and authorizing the Administration to enter into negotiations with the top-
ranked firm, Thornton Construction Company, Inc. (Thornton); and further authorizing the
Mayor and City Clerk to execute a Pre-Construction Services Agreement; and
WHEREAS, the Pre-Construction Services Agreement was executed on January 13,
2012, in the amount of $23,000; and
WHEREAS, the City Administration and Thornton have negotiated a GMP, in the
amount of $1,200,493 and, accordingly, the City Manager requests that the Mayor and City
Commission accept and approve the GMP, plus an owner's contingency in the amount of
$120,049, and authorize the Manager and City Clerk to execute the GMP Amendment No. 1
to the Pre Construction Services Agreement, in the aforestated amount.
367
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) Amendment no. 1, to the Pre~Construction
Services Agreement with Thornton Construction Company, Inc., dated January 13, 2012, for
the construction of the 6th and 53rd street restrooms project; said amendment, in the amount
of $1,200,494, plus an owner's project contingency of $120,049, for a total of $1 ,320,542;
with previously appropriated funding in the amount of $568,539 from SP Post RDA CDT and
Municipal Resort Tax Fund 388, $107,215 from SB Quality life Resort Tax Fund 305, and
$644,788 from Capital Projects not Financed by Bonds Fund 301.
PASSED AND ADOPTED THIS ___ DAY OF ____ .2012.
ATTEST:
Rafael Granado, CITY CLERK Matti Herrera Bower, MAYOR
KB\JGG\FV\DM
T:\AGENDA\2012\10-24-12\6 and 53rd St Restrooms ·Thornton GMP Amendment 1\6th and 53rd St Restrooms-Thomton-
GMP Amendment 1· RESO.doc
368
NTON
Project Name:
City of Miami Beach. Slh & 53rd Street Restrooms
!late: July 6, 2012
PROJECT BREAK!lOWN
ITEM No. TRADE PACKAGE 53RO ST 6TH ST VALUE PROPOSED SUBCONTRACTOR
1 GENERAL CONDITIONS 79.900 83,263 163.163 Thornton Ce>r1structlon Co.
2 GENERAL REQUIREMENTS $ 2.685 s 2,685 5.370 Thornton Construction Co.
3 DEMOLITION ! ASBESTOS ABATEMENT $ 11,480 $ 11,515 23.995 Berg Osmolition
4 MAINTENANCE OF TRAFFIC s 12,35C s 12,350 $ 24,700 Thornton Cormtructicm Co.
5 SITEWORK $ 65.236 $ $4,409 $ 119,647 Miguel Lopez Jr., Inc
6 SITE FURNISHINGS $ 841 $ 841 1,682 Schedule 10
LANDSCAPING & IRRIGATION s 14,15f 32.425 $ 46,581 Aquatic Landscaping Design
8 CONCRETE $ 78,665 108.388 $ 187,053 Shellcrata
9 LIGHT WEIGHT INSULA TED CONCRETE 4,000 N!A $ 4.900 Don Wo·i<s
10 MISC. CARPENTRY 8,450 6237 14,687 Thornton Construction Co.
11 CABINETRY 1,235 NIA $ 1.235 Mica Craft
12 ROOFING s 15,002 16 533 $ 31,535 Bob Hilson Roofing
13 W.P. & CAULKING $ 1,400 1.200 2,600 Thornton Construction Co.
14 DOORS. FRAMES. HOW. s 13,500 10 575 $ 24,075 Lotspiech Go. of Florida
15 STOREFRONTIGLA21NG 3,800 13280 17.080 J& D Glazing
16 STUCCO ! SKIM COAT PLASTER $ 19,45() 18.780 38,230 Gold Coast Plastenng
DRYWALL 9,060 N/A 9,060 Cornerstone Ccontracting
18 ACOUSTICAL CEILING $ 620 NIA 820 AH Square Acoustics
19 FLOORING (STONE/TILE) $ 31,705 $ 53302 85,007 Proffesiona! Flooring Contractors
20 EPOXY FLOORING $ 7.418 $ 15.066 22AB4 Durabor.d
21 PAINTINGIVVVC $ 5,971 $ 7.080 13,057 Xpres:s Painting
22 LOUVERS $ 8,i05 $ 4,681 $ 12.786 Aim lite
23 SPECIALTIES 18.416 19.131 $ 37,547 Specialties Source
24 PLUMBING 35.45() 41,000 $ '76,450 Centerline P!umbing
25 HVAC 12,800 6,300 $ 19,100 Apex
26 ELECTRICAL 71,500 40,700 $ 112,200 Hi-r ech Electrical
TRADES SUBTOTAL $ 534,097
G.C. FEE@ 7.0% 37.387 $ 39,182 76.569
PAYMENT & PERFORMANCE BOND@ 1.5% 8.011 $ 8,396 16.408
GENERAL LIABILITY INSURANCE 1.3% 6676 6,987 13,673
GUARANTEE MAXIMUM PRICE $ 586,171 $ 614,322 $ 1,200,494
C:\Documan!s and Settings\ptittley\Desktop\GMP-PresentationiGMP ESTIMATE -Co~Jlal!!l> 1 of 1
369
Cl F lA I BEACH
53RD ST. & COLLINS AVE. AND 6TH ST. & OCEAN DRIVE
uNEW RESTROOM FACIUTIESn
CITY OF MIAMI BEACH PROJECT NO. TBD
ESTIMATE OF PROBABLE CONSTRUCTION COSTS
JUNE 2012
fOR:
SUBMITTED BY:
I S
370
ST. AND COLLINS AVE., ST. ANO OCEAN DRIVE-COST ESTIMATE
1 SCOPE OF WORK ....................................................................................................................................................... 4
2 REFERENCE DOCUMENTS .......................................................................................................................................... 4
3 COST ESTIMATING METHODOLOGY .......................................................................................................................... 4
4 COST ESTIMATE SUMMARY ...................................................................................................................................... 5
5 COST ESTIMATE ASSUMPTIONS AND EXClUSIONS ................................................................................................... 6
5.1 ASSUMPTIONS NOT ALL 6
S.2 EXCLUSIONS .............................................................................................................................................................. 6
6 DETAILED COST ESTIMATE ........................................................................................................................................ 7
Page I 2 KiNS
371
ST" AN!J OCEAN !JR!V£ • COST ESTfMA TE
Date: June 25, 2012
Ms. Thais Vieira .. RA
Capital Projects Coordinator
Capital improvement Projects
City of Miami Beach
Subject: 53'd St. & Collins Ave. and 61
" St. & Ocean Drive-New Restroom Facilities
COMB Project No.: TBD
100% Construction Documents Submittal
Estimate of Probable Construction Costs
Dear Thais,
submitted via e-mail
Attached find the estimate of probable construction costs for the 100% construction documents
submittal. Based on the documents received, we anticipate the probable cost of construction for both to be
$1,388,000 or a range of construction costs for this project to be $1.2M to $:LSM 1
. The estimated range of
costs accounts for the current market conditions and potential competitive bids. Please note the general basis,
assumptions and qualifications that are accounted for in the development of this project's cost estimate (please see page
6 for more qualifications):
Basis, Assumption and Exdusions:
.. Estimate is based on 100% Construction Documents Submittal Drawings
Planners, dated March 1, 2012 and Addendum #2 dated March 30, 2012.
.. Intent of the cost estimate development at this phase of the project is to establish a reasonable cost range for the
project.
.. Estimate assumes a CM at Risk method.
.. Unit costs are based on historical projects and standard references.
We thank you for the opportunity to be part of this verv important project. Please contact me with any questions or
comments at (305) 514.3211,
Juan Alfonso, Assoc. AlA
Assoc. VP, Group Manager
Cc: File
1 Combined range for both restroom projects.
Page I 3 KiNS
372
ST. AND OCEAN DR!V£ • COST EST!MA T£
The scope of work includes the development of an estimate of probable construction costs for the City of Miami Beach-
53'd St & Collins Av. and St. & Ocean Drive, New Restroom Facilities, based on the documents by C3TS
Architects Planners, dt 03/01/2012.
scope of the construction cost estimate includes:
.. All related site work.
" Cost estimate for New Restroom Facilities at 53'd Street and Collins Avenue.
.. Cost estimate for New Restroom FacHities at Street and Ocean Drive.
.. Deductive Alternates as per plans.
100% Construction Documents submittal dt. issued by C3TS Architects Planners Engineers.
.. Addendums 1 & 2, issued by C3TS Architects Planners Engineers dt. 03/30/2012.
.. Project scoping was conducted in conjunction with City of Miami Beach PM and C3TS PM to determine or clarify
the overall scope of the project.
.. Detailed quantities were developed using On Screen Takeoff (OST) software, as well as manual take·offs
quantities (when appiJt:atlleJ
.. Reasonable sub-contractor markups, taxes, and bond were added to the estimated direct costs, as applicable.
.. Estimate does not account for any construction contingencies for unforeseen conditions.
..
..
..
..
Page 14
Estimate includes construction costs for four (4) Deductive Alternates as per drawings and conversations with
C3TS PM.
Estimate includes contractor markups such as general conditions, overhead and profit which accounts for current
market conditions.
Estimate only includes construction costs and excludes any pre-construction costs.
Estimate assumes normal bidding conditions and CM @ Risk delivery method .
Intent of construction cost estimate is to establish a reasonable cost to construct this project Actual solicited
sub-contract bids could vary from this estimate due to market conditions, material price fluctuations,
competition, date, contractor means and methods, and perceived risk.
KiNS
373
ST. AND COLLINS AVE., ST. AND OCEAN DRIVE· COST ESTIMA T£
Page I 5 KINS
374
St end Collins Ave/6th 5t ond Oeeon [)L, New Restroom Facilities
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
100% Construction Documents Estimate
Summary-53rd St & Collins Ave. and 6th & Ocean Drive
01 General Conditions
02 General Requirements
03 Demolition/ Asbestos Abatement
04 Sitework
05 Site Furnishings
06 landscaping & Irrigation
07 Concrete (lncld. Masonry & Metals)
08 lightweight Insulated Concrete
09 Misc. Carpentry
10 Cabinetry
11 Roofing
12 W.P. & Caulking
13 Doors, Frames, Hardware
14 Storefront/Glazing
15 Stucco/Skim Coat Plaster
16 Drywall
16a Wall Finishes limestone Cladding, Misc.)
17 Acoustical Ceiling
18 Flooring (Stone/Tile)
19 Epoxy Flooring
20 Painting/VWC
21 louvers
22 Specialties
23 Plumbing
24 HVAC
25 Electrical
Subtotal Constn.u.:tion Costs
Overhead & Profit
Bonds & Insurance
Subtotal Construction Costs
Estimate Contingency
Page 15
375
$ 129,334
$ 3,500
$ 48,512
$ 111,236
$ 1,000
$ 117,768
$
$ 1,428
$ 1,500
$ 3,200
$
$ 28,995
$
$ 26,267
$ 35,268
$ 7,068
$
$ 699
$
$ 18,720
$ 58,104
$ 6,206
$ 49,165
$ 132,227
$ 37,415
$ 82,289
$ 1,207,114
6.5% $ 78,462
3% $ 36,213
$ 1,321,790
5% $ 66,089
$
1\TKINS
St. ond Co/lim Ave/6th St and Ocean OL,, New Restroom Facilities
53rd Street & Co!Hns Avenue
Alt. 1 · Sealed Concrete
Alt. 2 • Wa!!s
A!t. 3 · Standard Concrete Plaza
Alt. 4 • SoHd Plastic HDPE ToHet Partition
6th Street & Ocean Drive
A!t. 1 • Sealed Concrete
A!t. 2 • Walls
A!t. 4 ·Solid P!astk HDPE Toilet Partition
ATKINS
376
ST. AND COLLINS AVE., ST. AND OCEAN D!?JVE-COST ESTIMATE
5.1 ASSUMPTIONS (MAJOR, NOT All INCLUSIVE)
• Estimate assumes that both projects will be done simultaneously with a shared Project Manager.
5.2 EXCLUSIONS
• Estimate excludes Builder's Risk insurance.
.. Estimate excludes owner's soft cost including FF&E, A/E Fees, Consultant Fees, Construction Engineering &
Inspection (CE&I) Fees.
.. Estimate excludes Environmental Remediation & Mitigation Fees, if required.
.. Estimate excludes any other new scope not shown on drawings.
• Estimate excludes escalation beyond 2012, all prices present day 2012)
Estimate excludes Davis Bacon Wages.
Page I 6 KiNS
377
!iT AND COLLINS AVE., ST. AND OCEAN DRIVE-COST ESTIMATE
Page I 7 KINS
378
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
100% Construction Documents Estimate
Summary-53rd St & Collins Ave.
01 General Conditions
02 General Requirements
03 Demolition/ Asbestos Abatement
04 Sitework
05 Site Furnishings
06 &
07 Concrete (lndd. Masonry & Metals)
08 lightweight Insulated Concrete
09 Misc. Carpentry
10
11 Roofing
12 W.P. & Caulking
13 Doors, Frames, Hardware
14 Storefront/Glazing
15 Stucco/Skim Coat Plaster
16 Drywall
16a Wall Finishes (Tile,
17 Acoustical Ceiling
18 Flooring (Stone/Tile)
19 Epoxy Flooring
20 Painting/VWC
21 louvers
22
23 Plumbing
24 1-IVAC
25 Electrical
Subtotal Construction Costs
Overhead & Profit
Bonds & Insurance
Subtotal Construction Costs
Estimate Contingency
Construction Costs
379
53rd St and Col.lins Ave., New Restroom Foci!itv
June 25, 2012
$ 59,963
$ 2,000
$ 30,607
$ 73,533
N/A
$
$ 77,386
$ 1,428
N/A
$ 3,200
$ 8,534
$ 23,725
$ 18,560
$ 4,328
$ 17,531
$ 7,068
$ 12,833
$ 699
$
$ 5,490
$ 5,491
$
$ 26,775
$
$ 19,820
$ 45,546
$ 559,651
6.5% $ 36,377
3% $ 16,790
$ 612,818
5% $ 30,641
$ 643,459
ATKINS
5t end Collins Ave" New Restroom Facility
53rd Street & CcdHns Avenue
A!t, 1 -5ea!ed Concrete
Alt. 2-WaHs
A!t, 3 -Standard Concrete Plaza
Alt. 4-Solid Plastic HDPE Toilet Partition
1\TKINS
380
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
53rd Street & Collins Avenue ~ Ocean , ""'"'"'"'"" & Restroom
Estimate of Probable Construction Cost
381
June 25. 2012
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom facilities
53rd Street & Collins Avenue ~ Ocean Rescue & Restroom
Estimate of Probable Construction Cost
of Structure, Cross Bracing, Sound Insulation
-5/ll" Gyp. BeL Up to 6" Abv, Ceiling, on 3-5/$" Metal Studs
of Structure
382
June 25, 2012
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
53n::! Street & Collins AvemJe • Ocean Rescue & Restroom ~'*l'l•r-m1n1
Estimate of Probable Construction Cost
DESCRIPTION
Studs
) -Allowance
383
June 25. 2012
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
53rd Stre®t & Comns Avenue • Ocean Rescue & Restroom
Estimate of Probable Construction Cost
Electrical Panels
Panel 'A' 1201240V, 200A, 1P. 3W
384
June 25. 2012
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
53rd Stre®t & Comns Avenue • Ocean Rescue & Restroom
Estimate of Probable Construction Cost
DESCRIPTION
100A, 1P, 3W
Type A (CircJiar Wall Mounted)
Type !3 (1' x 4' Light Fixture, Chain Hung)
Type C (26' L Light Fixture, Wall Mounted) (Allowance)
Type C (26' L Light Fixture, Wall Mounted, wl Batt Pack) (Allowance)
385
June 25, 201 2
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
53rd S1reet & Co!Hns Avenue· Sitework
Estimate of Probable Construction Cost
June 25. 2012
386
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
53rd Street & Comn~ AvemJe • Sitework
Estimate of Probable Construction Cost
DESCRIPTION
53rd Stroot & Collins Avenue • Sitework
387
June 25, 2012
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
100% Construction Documents Estimate
Summary -6th St & Ocean Drive
01 General Conditions
02 General Requirements
03 Abatement
04 Sitework
OS Site Furnishings
06 landscaping & Irrigation
07 Concrete & Metals}
08 Lightweight Insulated Concrete
09 Misc. Carpentry
10
11 Roofing
12 W.P. & Caulking
13 Doors, Frames, Hardware
14 Storefront/Glazing
15 Stucco/Skim Coat Plaster
16 Drywall
16a Wall Finishes Limestone Cladding,
17 Acoustical
18 Flooring (Stone/Tile)
19 Epoxy
20 Painting/VWC
21 louvers
22 Specialties
23 Plumbing
24 HVAC
25 Electrical
Subtotal Construction Costs
Overhead & Profit
Bonds & Insurance
Subtotal Construction Costs
Design Contingency
Construction Costs
Page 17
388
53rd and Collins Ave., Nevi Restroom Facility
June 25, 2012
$ 69,371
$ 1,500
$ 17,905
$ 37,703
$ 1,000
$ 74,518
$ 121,257
$
$ 1,500
$
$ 33,189
$ 5,271
$
$ 21,939
$ 17,738
$
$ 15,624
$
$ 216
$ 13,230
$
$ 2,663
$ 22,390
$ 67,460
$ 17,595
$ 36,743
$ 647,463
6.5% $ 42,085
3% $ 19,424
$ 708,971
5% $ 35,449
$ 144,420
1\TKINS
53rd and Collins Ave" New F?estroom Facility
6th Street & Oceaw~ Drive
Alt. 1 ~ Sealed Concret®?
Alt. 2 ~ W<:~l!s
Alt. 4 ~Solid Plastic HOPE Toilet Partition
Page 18 J\TKINS
389
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
6th Street & Ocean Driv€\ • Re:stroom
Estimate of Probable Construction Cost
390
June 25, 20i 2
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
6th Street & Ocm::tn Drive -Ro~troom
Estimate of Probable Construction Cost
DESCRIPTION
Keyed Dead Bolt (Assumed-Schlage B60N619)
rdware Set B (Interior}
Mortise Lock wr Lever {Schlage L9465)
Hinges 4-1/2" x 4-1/2" SP (Hager 881199)
Door Closer
Push/Pull Plate/handle
Hinges 4-112" x 4-1/2" SP (Hager BB1199)
Door Closer
Kick Plate 16" x 34"
391
Jure 25, 2012
City of Miami Beach
53rd St. &: Collins and 6th St. &: Ocean Drive
New Restroom Facilities
Sth Street & Ocean Drive -Restroom
Estimate of Probable Construction Cost
392
June 25, 2012
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
Stl'l Street & Ocean Drive • Restroom
Estimate of Probable Construction Cost
6th Street & Ocean Drive • Restroom Facility
393
June 25, 2012
Estimate Contingency @ 5%
Es\imale Total
ESTIMATE (Rounded)
NS
City of Miami Beach
53rd St & Collins and 6th St. & Ocean Drive
New Restroom Facilities
6th Stn'l!et & Ocean Drive • Sitework
Estimate of Probable Construction Cost
June 25. 2012
394
City of Miami Beach
53rd St. & Collins and 6th St. & Ocean Drive
New Restroom Facilities
6th Street & Ocean Drive ~ Sitework
Estimate of Probable Construction Cost
OESCR!PTlON
---' ------
6th Street & Ocean Drive -Sitework
395
June 25.2012
NS