The URL can be used to link to this page

Home My WebLink AboutCRA-R-19-0025 BackupRed Rooster Overtown Restaurant Construction Budget Budgeted Soft Costs GC Overhead and Profit / General Administrative /Exec Closeout $458,702 Architect $120,000 Design/ Branding $25,000 Consulting (Engineering, Landscaping) $30,000 Legal $30,000 Insurance $35,000 Deposits $75,000 Pre -Opening Marketing (Pop -Ups)/ PR $127,000 DERM Impact Fees $218,000 WASA Impact Fees $138,000 Permits / Bonds $30,000 MTCI (Private Provider) $30,000 Project Management $230,000 Contingency $100,000 Sub Total $1, 646, 702 Hard Costs Demolition & Trenching $42,440 Concrete / Foundation Work $134,000 Plaster & Gypsum $165,000 Plumbing / Mechanical / Electrical $650,000 Site Work $14,000 Roof Repair / Cages $95,000 Structural Steel / Metals / Handrails $219,575 Elevator Panel Repositioning $12,000 Millwork, Plastics and Composites $343,000 Specialties (ADA signage, bath/sink accessories) $21,850 Thermal and Moisture Protection, Waterproofing $24,243 Doors, Windows, Glass/ Storefront $102,070 Finishes (Ceilings, Acoustics, Painting) $131,550 Rough Carpentry $112,000 Flooring (Tiling, Wood, Subflooring) $256,120 Garden Awning System / Gutter $171,000 Stormwater Utilities /Water, Sanitary Sewage System $148,078 Sprinklers / Fire Suppression $29,900 Kitchen Equipment (Ansul, Hood, Dishwash, Refrigeration Smallwares) w/ 2 Bars, Bakery $470,000 Tables / Bases $45,000 Furnishings $45,000 Chairs/ Banquettes/ Bar Stools $70,000 Outdoor Furniture $35,000 Exterior Branding / Signage $30,284 $70,000 Lighting Safety and Security Systems $15,000 Low Voltage Wiring (Internet, Phones, Networking) $50,000 Audio Visual $78,500 POS System $18,000 Office Equipment $10,000 Landscaping, Arborist $18,500 Subtotal $3,627,110 Total Project Buildout Costs $5,273,812 1 1 1 1 1 1 1 1 1 1 1 1 1 11 11 11 2 4 E trilEDESMATINOTGUEDININESEraimattlOSARV PliOPPRTY0,9.9LACINODESI6WSRODSOM 0 c)Fjasr,, FLpOR PLAN -a> GENERAL LEGEND e ml tem m Noe. 0 YU CININO EASSUESES 10 ,14' O4S4 SMSE SWIM 64141 804053 HMO 0 .4 ES MOOS AAA 0 CO1 OUMOOS SUESS ENEIUML o coal WM UN. SIAM NUMBER OF SEATS 11100011 123 OCCUPANTS BB OCCUPANTS 211 OCCUPANTS NICOSTRACIESSARSPE E A 2 3 4 DE. I ,h1 STUDIOS SALADINO DESIGN STUDIOS 7265 NE 4ND AVE. SURE 101 MIAMI FL 33138 7E5.953.7455 WWNESALAINSIODESONS COM CHARLES E CULPEPPER, JR ISEEMSTERED PROFESSIONAL PACISTSCIUSSIONSER ss000 RED ROOSTER RESTAURANT 920/924 NW 2ND AVE MIAMI. ft 33136 MSDG, LLC STINICTURAL CORNERSTONE ENGINERRING PARTNERSHIP INIMWS0447 hAVARMYTO PlIOAC,11A1.112 MECCA ARPE ENGINEERING 2.855LEARNE454454EII18 CORALUBLECFL A7131 P.A.9.441.9803 CA SEM OEIVEAPENOSES' .LESPLISSFITS,CLUESISSVICELSE1070, COPESSIESSOMONSEESTRIOXIERESIE DESISSERSENGESEMASOPLINSSHOSINON TEM MEEVENTARSEEPROPESTSOFSWIER) SESIGNSTUDOSINE,DOWERESPIELOMES ESERIUSEOSEEBDROIESETIEVISMNOTFE 10010PAISISESPIESIPECAINPAREECIPIIN CONILETISSWISIESEIPROIESEVESIOUESE PAESIWIIMENCOUSENTOPSSE110. ISSUE REVIS014 15S1E 4414/404 atereemene 114,9WINO: 1ST FLOOR PLAN ID1.01 1 11 1 1 11 1 11 1 1 a 1 1 SMOEv . 010,DIDEDIMMEDD DIDWINGSPDEPPOPERTYOFnAuwHo D NSTIDDOSIND. z 4 8 SECOND FLOOR PLAN A NUMBER OF SEATS pomp 680CCUPANTS UJIWOA 58 OCCUPANTS 126 OCCUPANTS DONIDACTORD PRE RESPOND?. E FOR 2 C 8 A 4 SALAfJ 95 Ti I SALADINO DESIGN STUDIOS 7265 NE 4ND AVE. SUITE 101 MIAMI FL 33135 766953.7455 CI IARLES E. CULPEPPER, JR MOISTENED xxni'CT?wCPROFESSIONAL RED ROOSTER RESTAURANT 920/924 NW 2ND AVE MIAMI F1.33136 oEp MSDG, LLC CORNERSTONE ENGINERRING PARTNERSHIP fnz<swuamDi N1�NJI,ft.2iM 'RP.YMd]fY MECIDADDCAL ARPE ENGINEERING rxeLA Eos.uaa9oe oust N0.lrttuomarzwrIL .. SEVE 1087E DATE/FOR SECOND FLOOR PLAN ID1.02 1 1 1 1 1 a 1 a 11 THE RAMACILLNITTAL 6 ORA AREFOOPERTI,OFS.A,No. • °":44,1 tVutiu er.aan, ELEVATION NOTE SCHEDULE TAG* , DESCRIPTION 0 0,:yEill20i MAME V MIES C) 0 .I.1) 0 go=ffg= 0 ODY NAMED 811.11.00 MG 0 NEVIPMM MN. .014110061E1NEATIIME CUSTOM 9.1ED. 0{11011ENTA 00058WIDOW6 MM. DOOR 5V51,..111F CII¶D00.19. @ NRIVilTriElA @IR, (:) MI 61.....0. 0 . CitIt8i BM mught. um Rocs. CONTRACTURE AAA RE6PotARTE FOR RELO ARV AWL' 581.401110 0251314S111012. SALADINO DESIGN STUDIOS 7265 NE 480 AVE. SUITE 101 8114131FL 33138 786.853.7455 WWW 3,01 AINNODESIGN COM CHARLES E. CULPEPPER, JR IlEGISTERED PROFESSIONAL ARCIIITECIMIONEER M<YEE/1 RED ROOSTER RESTAURANT 920/924 NW 2ND AVE MIAA41, FL 33136 CWIVEIR MSDG, LLC STRUCTURAL CORNERSTONE ENGINERRING PARTNERSHIP 11111118119THST 331/76 MONS 78112339112 MECUM., ARPE ENGINEERING /EFFISKI SUE 110 CORAL GM., FL . 3.3134 P11,05.444186.9 GA. 28969 OEN£RAL NOM, ALL trOAL NI NOT V.I., COP113.1MOEMNIMit !OK DESIGN.AARANG..11,...11..911. 01.11.1FIC. NIL TIE PROPERTY OFSALAINNO IIESEN STUDIOS (IC ,Ats.VREDEVFIOPEO UBE SOLE 0.1115FROJECT 1.1.140I USEDORPEUSED IN MI F.0137,71,ETC IN ==0X3E=6,0 SSUE AEL.E0,4 ISSUE 9AIT/r08 DRAM. RED ROOSTER EXTERIOR ELEVATIONS -63.01 A 1469,E. TVCGS.01. 41VSTUPOS ,..,S,— \— -: _ _ 6094196.6.66699.16946641946.946.9844.414, ....' , 1 1 /6-64 6- -.1 WIN I , \ ___ TEE.3,2= r6.PC..10f "'"•—•:"."'" "'"'.'''.'''"'"'''"''"4 MM., 1 ' - .' 'f''.. .'",''.' '''' , ,A1 .r.'71,1,.'. ,'.!'..' .:.il. / e0 ...,iii% 1 NIMPHIMMIIMMIMMill Mr""'""'" ,, i reLIIMMAN' 11 .11 1 1 - .,. N 41 1 iE 1,„ 11 . , , r 1 ' Eng WV . 4 '' '''''''''';'',, 'I'!''' ''':Y= ttpr ... .,.,,„,„inummummor.mr,_ noRE11, iltitiltill _igiciumatit ,, 1811111F1. ':01',143:rEEBER1,1 ,:adaltr C)INTERIOR WEST ELEVATION '•,..*":wilingimwsemomegIRF.4 Zi*ro*Vmeell. 11 Commlira 611.1 °INTER OR WEST ELEVATION __ 1111101141MPWIll „ - \ l'?6:166999 0 4 . Emn I e , - ' i. niaiminsiiwl no -1 , r ,. - , irrolv, mil mi IffilfalliVrawm *s, - It _ = 1 w 1111141 liNiMMI • 1 ,t,,,,, IV 0_111 ' _ 1 Isi . in iiiviali Hp zituf=t,mtmmAg, Rim lc In int .'7:. 4 11._ 1 1,1 t g r, 'AL °INTERIOR WEST ELEVATION ELEVATIONS SCHEDULE TAG # DESCRIPTON 0 0 0 0 0 0 0 0 0 0 0 AL 1 COMMPOIORSPRERESP.V.,FOR,Eall,,,,I,OMMMVS. 2 0 A 3 4 2 SAL88640 0.ION MOM SALADINO DESIGN STUDIOS 7265 NE 4ND AVE. SUITE 101 MIAMI FL 93138 786.953.7465 W9.64.011408.846998 CHARLES E. CULPEPPER, JR REGISTERED PROFESSIONAL ARCHRECT1ENGINEER RED ROOSTER RESTAURANT 920/ 924 NW 2NDAVE MIAMI, FL 33136 MSDG, LLC $M110111.11: CORNERSTONE ENGINERRING PARTNERSHIP MN I MY INN CT MAW AMIE MOH E IMENATM MECHANICAL ARPE ENGINEERING M LE ILENE IEL SINE MN COLMICLIBLEE R. MINI MENIABAN 28358 GENERAL NONEE LEGUREM,INCLEAMOBLITIK41,11,111.E01, ei,f71,4.01011.10.01PATEN1-11.11., ifiE 065101,ARPAIONEXTS,A. RAM 8.N.V14 /...1,11,PROPEIMOF6A1A01. 7.=0°T,N=4:1T USED MIMED 1.110LE ORIN MK Mt,. IR ONKGEOPAII1,1 MNECI.W1111.1 11-40.11-1.71.00M1ISENT ROAM.. ISSUE OPTC/FOR 1ST FLOOR INTERIOR WEST ELEVATIONS ID3.03 1 1 1 a 1 1 1 1 i1 1 1 11 1 BAR FLOOR PLAN 1IIIIII mainiesouPo - .�. 044,0 11.r I 44 lib e • FA , i.