|
Miami Beach Club
<br />Related Group MORIARTY
<br />JOHN MORIARTY &ASSOCIATES
<br />ESTIMATE SUMMARY - SCHEMATIC
<br />4/22/2025 DRAFT
<br />SUMMARY SHEET -BUDGET
<br />DESCRIPTION
<br />"-CURRENT
<br />COST/GSF
<br />COST/SSF
<br />.ESTIMATE..
<br />"
<br />1,017,128
<br />487,770
<br />DEMOLITION
<br />'-$385,000
<br />$0.38
<br />$0.79
<br />DEEP SOIL
<br />-$8,783.080
<br />$8.64
<br />$18.01
<br />SITE WORK
<br />$982,653
<br />$0.97
<br />$2.01
<br />MOT
<br />$1,919510
<br />$1.89
<br />$3.94
<br />DEWATERING
<br />$500:280
<br />$0.49
<br />$1.03
<br />UTILITY SERVICES
<br />$1,500,400
<br />$1.48
<br />$3.08
<br />HARDSCAPE & PAVING/SITE FEATURES
<br />$2,776,830
<br />$2.73
<br />$5.69
<br />LANDSCAPE / IRRIGATION
<br />$770,000
<br />$0.76
<br />$1.58
<br />AUGERCAST PILES
<br />$6.477,768
<br />$6.37
<br />$13.28
<br />CONCRETE
<br />$73,581.176
<br />$72.34
<br />$150.85
<br />MASONRY
<br />$3.890,556
<br />$3.83
<br />$7.98
<br />CLADDING
<br />$2.513.194
<br />$2.47
<br />$5.15
<br />METALS
<br />$3.868,234
<br />$3.80
<br />$7.93
<br />CABINETRY/MILLWORK & ROUGH CARPENTRY
<br />$15,056,712
<br />$14.80
<br />$30.87
<br />WATERPROOFING
<br />$2,978,376
<br />$2.93
<br />$6.11
<br />ROOFING
<br />$542,730
<br />$0.53
<br />$1.11
<br />DOORS / FRAMES / HARDWARE
<br />$8.154.301
<br />$8.02
<br />$16.72
<br />WINDOWS & GLASS DOORS
<br />$27,864,192
<br />$27.39
<br />$57.13
<br />STUCCO
<br />$3,148,699
<br />$3.10
<br />$6.46
<br />DRYWALL
<br />$12,641.868
<br />$12.43
<br />$25.92
<br />SPECIAL FINISHES - COMMON AREAS
<br />$11,000,000
<br />$10.81
<br />$22.55
<br />COUNTERTOPS
<br />- $2,920,000.
<br />$2.87
<br />$5.99
<br />TILE AND STONE
<br />$13,516,971
<br />$13.29
<br />$27.71
<br />CARPET
<br />: $165,779
<br />$0.16
<br />$0.34
<br />PAINTING
<br />$3,221,503
<br />$3.17
<br />$6.60
<br />SPECIALTIES
<br />$1.788,150
<br />$1.76
<br />$3.67
<br />EQUIPMENT/APPLIANCES
<br />'$6,960,750
<br />$6.84
<br />$14.27
<br />WINDOW TREATMENTS
<br />tj ":.$0
<br />$0.00
<br />$0.00
<br />MISC EQUIPMENT BIKE RACKS & TRASH CHUTES
<br />$124,250
<br />$0.12
<br />$0.25
<br />SWIMMING POOLS AND WATER FEATURES
<br />$2.807,200,
<br />$2.76
<br />$5.76
<br />CONTROLLED ACCESS - SECURITY
<br />$100,000
<br />$0.10
<br />$0.21
<br />ELEVATORS
<br />$9,553,040
<br />$9.39
<br />$19.59
<br />AUTO LIFTS
<br />$283,600
<br />$0.28
<br />$0.58
<br />FIRE SPRINKLERS
<br />$3.214.829
<br />$3.16
<br />$6.59
<br />PLUMBING
<br />$15,841736'
<br />$15.57
<br />$32.48
<br />PLUMBING FIXTURES
<br />$3,205:000,
<br />$3.15
<br />$6.57
<br />HVAC
<br />$19.338,734
<br />$19.01
<br />$39.65
<br />ELECTRICAL
<br />$17,541,176
<br />$17.25
<br />$35.96
<br />LIGHTING FIXTURES/CONTROLS
<br />$3,000.000
<br />$2.95
<br />$6.15
<br />LOW VOLTAGE
<br />$725,000
<br />$0.71
<br />$1.49
<br />SUBTOTAL DIRECT COSTS
<br />$293,643,174
<br />289
<br />602
<br />CONSTRUCTION CONTINGENCY
<br />$7,597.111
<br />GENERAL REQUIREMENTS
<br />$10,241.54,
<br />GENERAL CONDITIONS
<br />$20.246,319
<br />�.
<br />OCIP
<br />TBD
<br />OFFSITE/AUTO INSURANCE
<br />$2,073.301
<br />ANTICIPATED GL CREDITS FROM SUBS
<br />($2,583,020)
<br />WARRANTY RESERVE
<br />$1,658,641
<br />SUBGUARD
<br />$1,701,754
<br />PP BOND
<br />$3,230,975
<br />FEE
<br />$13,383.153
<br />BUILDERS RISK
<br />BY OWNER
<br />DESIGN CONTINGENCY
<br />BY OWNER
<br />GRAND TOTAL
<br />345
<br />720
<br />C�TT O
<br />\5 LES 9
<br />J�«%=
<br />RECEIVED
<br />Pz2025-08
<br />5/13/2025
<br />PLANNING & ZONING DEPT.
<br />Page 1 of 1 328
<br />
|