e Scone M ncn A kone gence een M sesDanoe Dc Apaleaton ranane Mon nar 2 onc aeaing Tue 2018 ue 018 i | eee ba prams —— |b | commision ectng wea 129/18 Wesnsranis fi 5 ssn apron muzpons masanone , etre ee waar ————— © siangremntesennt wons0 Faznsr0 oa eS pa para el 1 canst st Oxcupaney Mon 2726/22 on 122672 RECEIVED PLANNING & ZONING DEPT, City of Sunny isles Beach, FL Peja Projet oe 2 rene — Pare Tu 8 wee MeeeSS ee | RECEIVED ey | | Nov 2 208 a | [e2g06-10 . other area 5887 G & ZONING DEPT, Estimate Status: Preliminary Budget Sunny Isies Beach, FL 2 1 2asn7ee ase 5 CategorySub-Towl 2,908,588 7 ‘Steworkand te Utilities ® ‘Demolition and Clearing ei 135,000 135,000 ° Steworkand Us 16 275,000 275,00 10 Dewatering 18 150,000 150,000 n Sheet Ping tes 200,000 720,000 2 Place and Compact-Fil ae 120,000 120000 23 Initial Grade and prep ste 1% 35,000 35,000 au LUmerockbase for wally and driveway a 75,000 75,000 a sit & Grade inc ” trision service to property ine. Pn Drainage Wel aoe 18,000 72900 » Soll minor subterranean Garage 1's 10,500,000 10,500,000 a ‘Roger Piling 38 mses 3200 727000 2 Poot Piling Ine 23 engineering for plies ine toteas Ps 2 as ” 0 3 “8 so Wiallwaysand Drive Wally 3000 st 2 376000 Driwewoy 16 275,000 275,000 Beach Acces 6 125,000 125,000 Pavement markings 4 35,000 35,000 ‘te Walsand Fences ‘Stew 3200 ms 270,000 Chain inkence cluded Trance ater 300 200 60,000 Gate / Motor Tack 1b 15,000 15,000 Tandicning Tantiaping Fa 350,000 350,000 shrubs Ine. Topsoil ine mutch Ine iter festre plants -BogPants ine oot Yop Landscaping tne Gatehouse Rootop Landscaping Ine. ergation At 45,000 45,000 teigation Inet Tandicoping ahting Tanascaping Lahn ais 350,000 350,000 ‘oteporySub-Totl 13,863,000ss 7 st e 6 66 " Structural Conerete / CMU ‘ase proporalitems included canst and baklfor foundations concrete Grade beams Recesssabedgestor CMU {Recess sab edge at exterior las Conerete Columns Concrete He-beams Filed Calis @ oMU Masonry CMU Masonry Blocks Dovetal anchors Reinforcing Stee ebor @ cm Rebar @ slab bottom Rebar @Siabtop Aelnforengstel acessories 3 # 20,000 280,000 7,560,000 4000 ine. Inc incl. ine incl. incl. 280,000 Interior Metal Ralings Back ours Metal Fabriatons-Canopy 320 36,000 650,000Other Misc Metals‘categorySub-Toa 86,000 90 9 93 9 96 108 ns us ns 6 us a Toney 7s amo san0 seat orb teases tay spc het Lu asemeo asa Le cetegntnon wa te tton vl et dato wl Teng eon Totes a ‘sed lin i ihcitaie nt neontg 1 eo a124 ‘Window and door openings ine ws Balcony and decks ine336 a8 29 230 Foundation waterproofing Category Sub-Total 2,847,000 a 140 19 150 ast 182 155 Interior Wood Doors ‘Doors iow 150,000 750,000 {oading Dock Door Stem-NOA ae 35,000 735,000 Heavy duty motoreytem aot 10,000 10,000 Sensors remotes/ wirlesskeypad 1 ls 2500 2500 Installation and adjustment Ine Windows & Exerior Doors ‘RorefontGassand Glsng 7 2a00000 2,400,000 Nano Wat 1s 250,000 250,000 ‘Window bucks Fai Forni and intl win dow backs 1k 35/000 35/000 Raling systems Glos Rang 2800 is 310 268,000 aity-Main Entry Door 1 5,000 5000 Family -Secondary terior Doors 6 oa ‘00 4.300 Family Bedroom Privacy 2 so 13.000 FamilyBedroom Passage woe 750 7500 Common area-Passge we 1,000 210,000 Sales tx 1 sass pas CategorySub-Totl 4,085 35a6 166 168 6 179 sa a7 193 cement stucco ner 368,000 368,000, 23 Com smooth stucco Finch nc PVC hecomoriee/ Corer Beads /Stop Beads / Weep Screens ine Bevator shat ine. Gorage nterior ine. ‘Gypsum Board Drywall Fishes ral Stems 1 4615000 ———1,613;000 Acoustical aling at 65.000 ine 6" Partition framing ne Watturting ine Frame ofr drywall eetings Ine Custom Frame Ceiling ine Furnish & Hang 5/8 board ine Level Finish Lobby at 75,000 75,000 Fame & Hang Ory ‘ne Use Mold Resistant Dens Armor Plus Drywall 2 090 365,000 265,000 Use Fer RockAqua Tough 1100 75,000 75,000 interior Flooring Concrete Foot 6708 sr a0 sss Balconies aaasr SF 38.00 249,606 Prwall-Shower 108 inc Stone Tile Floors and Walls 1 410,000.00 ‘10,00 Soundproofingat Second Floor 32000 se 450 $4,000 Sone Countertops ‘Countertops Fay Baths me 3280 aai250 ‘Countertops Family kitchens ne 250 27500 Counterops-Statfarea aos se 2082 Wood Roaring Wood Foor 57000 30 250,000 soundproofing Incl bors195 197 198 201 203 206 209 na ne ne ‘subfloor Finch wood faring corpet &Reslient Carpet at arly areas Soundproofing Plywood underiayment carpet pad aan se 75 290,837 ne Painting WallFiniahes| Prime coat interior dra sess coat paint shal areas Prime nd paintinteior doors Prepare suraces or new Gishes coat paint inh atal tec areas ew 180,000 180,000 ine CategorySub-otal 489698 Se 1 705,000 305,000 Family -Bath Mirrors common Ares-Full ath Stat Ful ath mo 350 39,550 1 6 7,000 7,000 ae “50 18450 2 0 5,000 10,000 sore28 no 246 ass 253 Se == ‘concrete pool she Ine Waterproofing/ diamond brit interior Bish ina Required code compliance drains ne Allowance or required pool equipment ine. Poot ging Ine Stone coping material ina Wares Fears ‘Concrete pond sel ox ‘waterproofing / diamond brite interior fish eve Weerbox/ waterfl boxes ov Required code compliance dain ev Allowance fr required pond equipment exc Raised overiowing Recessed water ily pots en ‘Stone coping material ox ‘Souna/ Steam Gym ‘iteneeCenter Equipment wo “0,000 70,000 ‘category Sub-Total 340,000265 am 280 286 289 ‘Residential levator-Non Glas Residential levator 2 370,000 cob heieht 8.0 ine -tandings Ine 950 bs capecity Ine Manufactures interorishes ie ‘evator Cab Finish Upgrades ‘abinterior Uperader 2 30,000 720,000 ‘otenory Sub-Total 390,000 Plumbing Plumbing Bar bid 1 bd 1490.00 2,490,000 General Mot & Gola Water ping Inc Vent Ping tne. ose bibs ine Water Heaters euding Un Ine New Tub & rim ine New Custom Tub & Thm Ine New Water Closets Ine [New ktchen Sink Trim Ine New Laude Sink ei ine Fl Recirculation Sytem ine cutpPaten/corng ine295 Regulators Hook ups ine. 296 Pipe Appliances eaters ine. 237 nit Fiatures use 2800 216400 208 Material Sles Tox At 65% 20566 209 Fsqre instalation (bsedon 20% ofmaterialcot) 1 20% 0,000 201 CategorySub-Toul 1,876,966 sos[__nvacsystem 206 New Compresors B.H's ine. 08 Linear Ditsers tne 309 Sot situcers Ine 20 exhaust Fans ine. a2 ‘ovenynange Vents tne as Tssats ine a7 ‘category Sub-Total aa] FreProtecion Bs re Protection rary 425,00 425,000 20a2 as a7 aa a ns Low Voltage Sytem Low Votage Stems ae 725,000 725,000 Infrastructure Prewie ine AV-Includs Theatre Nor ine Lehting Control 1» 175,000 375,000 Wisi Sytem: Mirador Ruch 1k 6000 6000 Permit expense ine Design and produce drawings for low-voltage andlighting conto system tne. Main Entertainment System ne. ‘Automated shades a 320,000 120,000 (cow camerasystem 2 & 45,000 45,000 Equipment Room 2 10,000 20,000 category Sub ota 's#2,000 ect System | New outets Ine New Quad Outlets ine special Outlets appliance.) ne Exhaust Fon (ect Only) ine Acoisconnects ine Generator 16 168,000 160,000 ectiesece Ine Tigh Fires Tighe fares rey 328,000 328,000383 256 Lightning Protection Fighting Protection System Pool & Water feature Complete system per ULSGAMLPI175, and NFPA 780, ry 7400 ‘category Sub-Total CaontractorsContingency leis splinsrance cree Total Hard Cost Budget 412,509 aanzass