SlideShare a Scribd company logo
An Evolving Design PortfolioNoah Illes | Intern Architect
With all works of art, Architectural ideas are
constantly growing, constantly expanding,
and never quite finished;
One idea leads to another,
one critique to a new spin...
With that in mind, this
Architectural Design Portfolio
was constructed in a way
that illustrates the practice;
a constantly evolving Idea
a constantly evolving Practice
a constantly evolving Portfolio
i
CONTENTS
NDesigns
The Mangrove Miami
Miami, Florida
Costs: $ per SQ FT
SQ FT per
UNIT # UNITS TTL SQ FT TTL COST ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked income (yr)
% of TTL
Profit
Site Acquisition: 5,610,000.0 Housing (per night) PER NIGHT BILLABLE PER NIGHT 10,401,000.0 55%
Land Cost 43,903.0 1 43,903.0 5,500,000.0 Hostil 20.0 24.0 480.0 0.75 131,400.0 1%
Closing Costs - 2% Land Cost 110,000.0 Emp Housing 32.9 10.0 328.8 0.90 108,000.0 1%
Construction cost: 125.0 196,633.0 43,710,450.0 Standard 250.0 96.0 24,000.0 0.85 7,446,000.0 72%
Demolition - flat rate 150,000.00 Extended Stay 500.0 9.0 4,500.0 0.80 1,314,000.0 13%
Construction cost: 41,406,450.00 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13%
Hostil 175.00 450.0 6.0 2,700.0 472,500.00 Brewery PER BBL # BBL. 1.00 225,000.0 1%
emp housing 175.00 450.0 10.0 4,500.0 787,500.00 Barrels* 30.00 7500 225,000.0
Standard 200.00 450.0 96.0 43,200.0 8,640,000.00
Extended Stay 300.00 900.0 9.0 8,100.0 2,430,000.00 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.0 15%
Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0
Brewery 200.00 35,550.0 1.0 35,550.0 7,110,000.00
Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Services/Entertainment 5,500,000.0 29%
Club/sky bar 250.00 32,400.0 1.0 32,400.0 8,100,000.00 Sky Bar* 2,500,000.0
Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Spa* 1,500,000.0
Amenities 200.00 40,680.0 8,136,000.00 Café/louge/bar* 1,500,000.0
F.F. & E. 2,154,000.00 TTL REVENUE PER YEAR 18,863,500.0 100%
Hotel Units 16,000.00 109 1,744,000.00
Hostil and Emp. Housing 10,000.00 16 160,000.00 ACCOUNTS PAYABLE
Brewery 100,000.00 1 100,000.00 General Opperating Costs (35% accounts recievable)** 6,602,225.00
Elec./Mech./Green tech. 100,000.00 1 100,000.00
Spa 50,000.00 1 50,000.00
Professional/Administrative fees 14,596,067.5
NDesign Fees 3,485,522.5
Design Fees (5% Construction Cost) 2,185,522.5
LEED Fees (In-House Reduced Flat Rate) 1,200,000.0
Presentation Materials 100,000.0
Governmental 10,386,545.0
Law fees (7% Project Value) 8,559,731.5
Permits & Impact Fees ($1640 per Unit) 205,000.0
Development Fee (3% Project Cost) 1,471,813.5
Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0
Other Professional 724,000.0
Survey, Ground tests, legal docs. 200,000.0
Interior Design 500,000.0
Bank Inspection & Title Updates 24,000.0
Contingencies 1,873,852.1
Contingency - Hard (3% building Cost) 1,306,813.5 YEARS TO PROFIT 5.21
Contingency - Soft (3% Admin Fees) 567,038.6 *based on Miami Statistics from 2010
TTL PROJECT COST 63,916,517.5 **assumed 20% reduction from baseline, based on current LEED Goals
A6
A13
A18
A24
B33
B36
Resume - ii
ii
Noah Illes
12208 Mahogany Drive, Boynton Beach, Florida, 33436
(772) 349-4049 nilles@fau.edu
Working a job that I can excel at, admire my
accomplishments, and enjoy at the end of the day
is an important aspect of who I am. When my
accomplishments and services make another’s life
easier or more fulfilled, I know that the job was done
correctly, which brings pride in my work and pushes
me to achieve the same result in the next situation.
Some skills and traits that I have acquired over the
years include punctuality, respect, dedication, en-
thusiasm, teamwork, exceptional organization, com-
munication, and leadership. A philosophy that I was
taught early on in my work experience; “If there is
nothing to do, clean. If there is nothing to clean, clean
again.” This idea that one should always keep busy
and seek work in the work place is one that I carry on
to every job and aspire to see that others do as well.
Profile
Florida Atlantic University 2009 - 2016
Boca Raton, Florida
B. ARCH
Palm Beach State College 2012 - 2013
Boca Raton, Florida
(continuing education)
Indian River State College 2009 - 2010
Stuart, Florida
(continuing education)
Martin County High School 2005 - 2009
Stuart, Florida
High School Diploma
Education
Character
Ambitious and seeking challenges
Consistently reliable and punctual
Dedicated to given tasks
Ethically professional and responsible
Experienced team leader
Quick to Learn skills and methods
Well-rounded in arts and sciences
Skills
Adobe Photoshop
Adobe Illustrator
Adobe InDesign
Autodesk AutoCAD
Autodesk Revit
Sketchup
Rhinoceros
Microsoft Powerpoint
Microsoft Excel
Windows
Macintosh
File Management
Physical Craft
EmploymentHistory
Intern Associate
Sequil Systems, Inc.
Lead Bartender
Red Brick Grill
- Recommended for bar manager
- Key and swipe card holder
Operative
Retail Marketing Services (RMSe )
- Recommended for Team Lead
- Key holder
Bar-back, Bartender
Manatee Island Bar and Grill
- Rapidly trained and transitioned
through multiple titles
Photographer
Noah Illes Photography
- Gained insight in professional
business and entrepreneurship
Laborer
Scott Moore Property Management
- Established basis of professional
work ethic
2015-Present
Delray, Florida
2013-2014
Delray, Florida
2012-2013
South Florida
2010-2011
Stuart, Florida
2008-2010
Palm City, Florida
2007-2007
Stuart, Florida
iii
The environment that we inhabit is one that sustains our lives and
livelihood, and thus should be a primary concern of all professionals,
especially those directly involved within. In the practice of Architecture,
where products, or structures, become an immediate extension of the
environment, we are directly responsible for the interaction between the
two, and inherit the responsibility of assuring a harmonious existence of
all built and natural things.
I envision a future where we may use technological advances to
maintain a comfortable environment while restoring primitive
notions of living with nature, rather than next to, while
leaving the smallest footprint necessary.
I hope to do this by working, learning, experimenting, and growing as a
professional in a communal based studio environment, where as a team
we develop cutting edge methods and technologies to adhere to this
philosophy, and ultimately cradling the notion of harmonious living.
CareerIntent
ProjectExperience
Sequil Systems, Inc
LEED Consulting
Entry Level Intern
(561) 921-0900
www.Sequil.com/
Modera Station Phase II, Miami Florida
53,000 square foot apartment building, 181 Residential Units.
Energy Model. Calculations of IEQ. Proof of Sustainable Sites
Manor at Harbour Island, Tampa Florida
21 Story Tower, 340 Residential Units
Energy Model. Calculations of IEQ. Energy, Water, and Site credits
Earl Stewart Toyota (remodel), Lake Park Florida
74,000 Square Foot Commercial Building
Energy Model. Calculations of IEQ. Proof of Sustainable Sites
Miami-Dade County Three Cultural Centers, Miami Florida
3 Separate Government Sites
Proof of Sustainable Sites. FGBC Certified Plausibility Study
Noah Illes
12208 Mahogany Drive, Boynton Beach, Florida, 33436
(772) 349-4049 nilles@fau.edu
A5
Section A
Design 5 | Shark Valley, Fl
Photography Retreat
Design 7 | Ft. Lauderdale, Fl.
FAU SOA Recruiting Oasis
Design 8 | Ft. Lauderdale, Fl.
University Library
NDesigns
The Mangrove Miami
Miami, Florida
Costs: $ per SQ FT
SQ FT per
UNIT # UNITS TTL SQ FT TTL COST ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked income (yr)
% of TTL
Profit
Site Acquisition: 5,610,000.0 Housing (per night) PER NIGHT BILLABLE PER NIGHT 10,401,000.0 55%
Land Cost 43,903.0 1 43,903.0 5,500,000.0 Hostil 20.0 24.0 480.0 0.75 131,400.0 1%
Closing Costs - 2% Land Cost 110,000.0 Emp Housing 32.9 10.0 328.8 0.90 108,000.0 1%
Construction cost: 125.0 196,633.0 43,710,450.0 Standard 250.0 96.0 24,000.0 0.85 7,446,000.0 72%
Demolition - flat rate 150,000.00 Extended Stay 500.0 9.0 4,500.0 0.80 1,314,000.0 13%
Construction cost: 41,406,450.00 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13%
Hostil 175.00 450.0 6.0 2,700.0 472,500.00 Brewery PER BBL # BBL. 1.00 225,000.0 1%
emp housing 175.00 450.0 10.0 4,500.0 787,500.00 Barrels* 30.00 7500 225,000.0
Standard 200.00 450.0 96.0 43,200.0 8,640,000.00
Extended Stay 300.00 900.0 9.0 8,100.0 2,430,000.00 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.0 15%
Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0
Brewery 200.00 35,550.0 1.0 35,550.0 7,110,000.00
Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Services/Entertainment 5,500,000.0 29%
Club/sky bar 250.00 32,400.0 1.0 32,400.0 8,100,000.00 Sky Bar* 2,500,000.0
Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Spa* 1,500,000.0
Amenities 200.00 40,680.0 8,136,000.00 Café/louge/bar* 1,500,000.0
F.F. & E. 2,154,000.00 TTL REVENUE PER YEAR 18,863,500.0 100%
Hotel Units 16,000.00 109 1,744,000.00
Hostil and Emp. Housing 10,000.00 16 160,000.00 ACCOUNTS PAYABLE
Brewery 100,000.00 1 100,000.00 General Opperating Costs (35% accounts recievable)** 6,602,225.00
Elec./Mech./Green tech. 100,000.00 1 100,000.00
Spa 50,000.00 1 50,000.00
Professional/Administrative fees 14,596,067.5
NDesign Fees 3,485,522.5
Design Fees (5% Construction Cost) 2,185,522.5
LEED Fees (In-House Reduced Flat Rate) 1,200,000.0
Presentation Materials 100,000.0
Governmental 10,386,545.0
Law fees (7% Project Value) 8,559,731.5
Permits & Impact Fees ($1640 per Unit) 205,000.0
Development Fee (3% Project Cost) 1,471,813.5
Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0
Other Professional 724,000.0
Survey, Ground tests, legal docs. 200,000.0
Interior Design 500,000.0
Bank Inspection & Title Updates 24,000.0
Contingencies 1,873,852.1
Contingency - Hard (3% building Cost) 1,306,813.5 YEARS TO PROFIT 5.21
Contingency - Soft (3% Admin Fees) 567,038.6 *based on Miami Statistics from 2010
TTL PROJECT COST 63,916,517.5 **assumed 20% reduction from baseline, based on current LEED Goals
A6
A13
A18
A24 Design 10 | Miami, Fl.
The Mangrove Miami
B33
B36
**This Project is currently under-development
A6
Interior view of floating dock
Design 5
Shark Valley Photography Retreat
A7
O b j e c t i v e :
Create an ecological Art
Space in the Everglades,
keeping in mind ecolog-
ical and spacial quali-
ties previously observed.
All structures are to be
built of wood, using
passive design strat-
egies, as there is no
access to electricity.
Special attention should
be given to struc-
ture, and the joining
of wooden elements
E x e c u t i o n :
During the original site
evaluation, I had brought
my camera, and re-
alized that this was
the perfect place for
photography, with
all aspects of the ev-
erglades present. I
provided multiple pho-
to opportunities with
a wide range of subject
matter to photograph.
All structures are built
of wood and use passive
design strategies, while
minimizing disruption
to the natural ecosystem.
The site has no outside
electrical/plumbing;
both are maintained/
produced on site.
Pedestrian Traffic
Vegetation Shade/shadow
Wind pattern
Topography
**Satellite imagery: Google Earth
A8
Program:
Floating dock:
- allowing use of small boat travel
- giving low angle opportunity for photography
Tower:
- gives vast view for miles, as well as birds eye
of site
- multiple vantage points on leading path
Gallery:
- administration
- restrooms
- 7 large pin-up boards
Darkroom:
- self maintaining
- located for optimal conditions for developing
Connecting Boardwalk:
- includes tiers and floating devices
- connects all structures to each other and the 	
ground
- minimal interference with context and
vegetation
Design Aspects:
Minimal footprint:
a. use of posts minimizes contact with ground
b. minimal hard-scape
- allows natural erosion/collection
- maintains natural environment
c. minimal interference with animals and
vegetation
- allowance of vegetative growth throughout
- allowance of animal shelter
Full array of vantage points:
a. allows users to experience all aspects of
environment
b. educate on multiple scopes
- allows for macro observations
- allows for micro observations
Net Zero utilities:
a. no outside utility disruption
A9
A10
Design 7 & Design 8
Design 7 | FAU SOA Recruiting Oasis Design 8 | University Library+
A11
Passive design strategies are to be implemented
in order to produce more sustainable projects.
Given the South Florida climate, mechanical
climate control is recommended, though pas-
sive strategies may be implemented to reduce
the load on mechanical systems, as well as re-
ducetheneedduringcoolerseasons.Inorderto
buildpassivelyinFlorida,asubtropicalclimate,
several measurements need to be taken. Some
of the recommendations are suggested below;
Ventilation
- Orient windows to prevailing winds; ESE
- Larger openings facing upwind; NNW
- Locate openings on opposite side of long 		
structure
- Channel wind with wing-walls or thick 	
vegetation
- High ceilings and double height spaces
- Allow stack ventilation
- Open floor plan
- Allow ease of ventilation
- Raise structure above grade
- Allow ventilation from below
Shading
-Window overhangs
-Larger and thicker vegetation to south and west
-Vertical louvers to east and west
- Horizontal louvers to South
Structure
- Lightweight materials
- Lightly colored materials
- Operable walls and windows
- High ceilings and deep overhangs
- Small footprint
- Avoid glazing when possible
Flood ZonesWind Patterns Shadow Study Additional Info
Water Control
- Elevate structure when plausible
- Water, corrosion, and decay resistant mate-		
rials
- Concrete, aluminum, PT lumber, etc.
- Water channeling/handling away from 		
structure
- Catch basin, natural/mechanical drainage
- Re-purpose run-off water
- Store excess to be used in structure
- Channel into city system
- Distribute appropriately through irrigation
Design 7 & Design 8
Fort Lauderdale Climate Analysis
**Wind-rose diagram: unknown source. Flood maps: FEMA.org. Additional info charts: Autodesk Climate Consultant
A12
Green Space
Parking
Education
Housing
Public services
Food Service
Ecology
EconomyEquity
Economic Make-up
Due to the current economic makeup
of Ft. Lauderdale, along with zoning re-
quirements, multi-use structures are rec-
ommended. This allows for changes to be
made in order to fit current trends, invite
a wider range of users, allow for multiple
sources of revenue, and utilize minimal
lot areas to the highest potential.
In order to feed the needs of a generally
lower income community, public edu-
cational programs and services are rec-
ommended. This includes institutional
education as well as public awareness
programs, and affordable services and
goods.
Creating multi-use, self contained and
semi-self contained structures provides
opportunities for such services to be per-
formed.
Fractile Triangle
Equity:
Creating an area easily accessible and
refreshing for public.
Economy:
Responsible use of utilities, multiple
opportunities for revenue, efficient
construction methods and materials.
Ecology:
Building with the environment to
minimize damage, improve and
refurbish when possible, and assist
others in doing so.
View to/from Parks:
Create an unobstructed view to compli-
ment the neighboring parks and recre-
ational areas.
Axial connections:
An axial connection between institutions
(FAU, Nova, BC, Public Library, green
spaces, etc.) allows for ease of access.
Access points:
Access points for vehicular and
pedestrian traffic should allow for easy
transition and safe, pleasurable travel.
Multi-use and multi-user:
Create opportunities for all to enjoy, use,
and maintain in responsible manors.
Design 7 & Design 8
Fort Lauderdale Zoning and Demographics
**Economic Chart: unknown source. Zoning Map: Broward County GIS
A13
Design 7
FAU SOA Recruiting Oasis
Exterior view of drainage basin/outdoor meeting space
A14
O b j e c t i v e :
Using Sustainable De-
sign strategies learned,
develop an addition to the
FAU Downtown campus.
This can incorporate all points
of the fractile triangle, or can
focus on one specific sector.
E x e c u t i o n :
The current catch basin is to
be re-vamped to allow more
natural drainage into the
aquifer, as well as recycle
water into the building, and serve
as an outdoor meeting space
during the dry season. The paved
parking lot is to be removed and
transformed into a public park,
connecting the immediate edu-
cation entities, and allowing for
the expansion of the catch ba-
sin, permitting additional run-
off to be handled more efficiently.
The three story, “green”
structure will contain a gallery
to educate the public on sus-
tainable practices, as well as
serve as a scouting studio for
architectural firms to better locate
interns. In addition, a public studio
will allow students and profession-
als to work side by side, making this
transition even easier for students.
Theadditionofacafe’promptsmore
of the general public to visit and
enjoy the site, while giving stu-
dents a better option for food.
Design Problem:
Current disconnect from nature in an urban atmosphere, and lack of awareness in
Sustainable Design and practices
a - learning sustainable design in a concrete jungle
b - public ignorance of current practices and possible practices
Proposal:
A re-model of the downtown campus to include sustainable design aspects, and the
addition of a promotional center for sustainable design and practice
**Urban Parks Diagram: Unknown source through Google Images
WH
-3’ 0”
-2’ 0”
-1’ 0”
0’ 0”
A15
F.A.U. SOA Campus Remodel
Location: Ft. Lauderdale, Fl
Plot Area: 125,000 ft2
Existing Built area: 57,000 ft2
Developeable Area: 68,000 ft2
Program: 25,853 ft2
TTL. (9,058 ft2
footprint)
Design Aspects:
Engage private university with public college:
a. Connect existing structures through communal space
- Nova, FAU, BC
b. Create inviting atmosphere for public
- Engage Las Olas Blvd
Re-engage natural environment:
a. Re-define catch basin
- Return to natural Florida ecosystem and water
filtration
b. Addition of more “green space”
- Re-place hardscape with natural materials
c. Use passive design aspects when possible
d. Follow living building guidelines when possible
- Allow structure and site to adapt to climate and
Environmental fluctuations
e. Minimize footprint
- Allow for more green space
Transform urban environment into sustainable campus:
a. Introduce more natural elements
- Vegetation, water, animal life
b. Engage the entire community
- Create a space for all to enjoy; students, faculty,
Professionals, general public
c. Promote better transportation practices
- Move vehicular traffic to existing garage
- Bike usage for locals
- Bus transportation for semi-locals
d. Spread awareness of sustainable design and practice
- Educate the public on essential practices for the future 0 10’ 40’
Level 1; Gallery and Outdoor Gathering
0 25’ 100’
Site Plan
A16
0 10’ 40’
Level 2; Gallery, Cafe, and Offices
0 10’ 40’
Level 3; Studio and Roof Terrace
Program:
Public Park:
- Gives students a space to truly relax
- Brings natural Florida environment back to
urban area
- Drainage basin handles water through natural 	 	
percolation, “beautifies” the area, and reduces 	 	
demand on public drainage system
Gallery:
- Educates public on sustainable and 	safer practices
- Gives opportunity for firms scout interns
Studio:
- Allows students and professionals to work side 		
by side, easing the transition into the professional 	
workplace
- Gives students a fresh place to work outside of 		
classroom and established studio
Cafe:
- Located to overlook natural basin and park
- Open to all members of the public
- Serves local, fresh food to better student nutrition 		
and support local economies
A17
Summer Solstice
0 10 20 40
Las Olas (driving)
Nova (walking)
Broward College (walking)
Roof Garden (standing)
Views (internal and external)
Internal circulation
Top Soil/Sand
Fine Stone/Sand
Course Stone
Limestone
Aquifer
Recycle grey water
**Component diagram imagery: various sources through Google images
Construction Schedule
a - Concrete structure; no additives, re-used 	
aggregates
b - Steel Structure; recycled, untreated steel
c - Wood Members; untreated, local
d - Roof Garden; refurbished members
e - Electrical Wiring; re-used when
applicable
f - Plumbing; re-used when applicable
g - Appliances and Furniture;
- Wood members - untreated,
re-purposed
- Metal members - re-used, untreated
- Non recyclable members to be
re-furbished when applicable
Interface
a - Work Space
- Inner connected spaces promote
communal work 	
- Open spaces and views to outside
promote creativity
- Spaces provide template for
sustainable design
b - Education Center
- Structure and exhibits enlightens visitors
- Into work space emphasizes community 	
work
c - Scouting office
- Information for community, students, 		
and professionals
- Model for urban set building using
sustainable design
Deconstruction Schedule
a - Concrete structure; crushed for re-use as 		
concrete aggregates
b - Steel Structure; Melted for re-use
c - Wood Members; composted and/or 		
mulch
d - Roof Garden; 100% re-usable
e - Electrical Wiring; re-use and/or recycle 		
copper
f - Steel Plumbing; re-use and/or recycle
g - Appliances and Furniture;
- Wood members - compost and/or 		
mulch
- Metal members - re-use and/or recycle
- Non recyclable members to be
re-furbish and/or scrap if permit-able
Equity:
- Human scale; small spaces promote
interaction
- Democracy and social justice; public, ADA
- Rights to nature; low rise structure does not 	
inhibit surrounding structures
Beauty:
- Beauty and Spirit; promoting social work, 	
outdoor living
- Inspiration and education; model of
sustainable design, place of education
Site:
- Limits to growth; native/naturalized species
planted
- Habitat exchange; small water animals and 	
birds
- Car free living; emphasis on public transport 	
and bicycles
Water:
- Net zero water; rainwater collection and
water treatment
- Ecological water flow; natural filtration
system
Energy:
- Net zero energy; solar panels
Health:
- Civilized environment; all operable windows 	
and louvers
- Healthy air; separate vents for restrooms and 	
utility
- Biophilia; using natural light, rainwater,
ventilation, and vegetation
- Responsible industry; clean, recyclable
materials
- Appropriate sourcing; local material and 	
labor
- Conservation and re-use; minimal material 	
used, all recyclable
Living Building Challenge
A18
Design 8
FAU University Library
Exterior view from North-West Corner
A19
O b j e c t i v e :
Using past projects of the semester for inspiration
and direction, develop a library or bibliotheque with
the addition of the new concept; analogue vs. digital.
E x e c u t i o n :
Being for FAU, a connection to the campus on the
southeast is crucial; this opened up a challenge of
connecting all immediate structures, as all are rel-
evant to the higher learning process of the school
(seen in above sketch.) Focusing primarily on the
concept painting to the right, a Temple of Knowl-
edge was the end goal, illustrating mans quest to
gain knowledge, and ultimately discovering the im-
possibility of this. Using the analogue vs. digital
idea, and expanding on this to include the next tool
used to find knowledge, visitors ascend through layers,
illustrating past attempts of this quest. Beginning in an
intermingling of people using speech, to a traditional
analogue library, to digital computer lab, and end in an
Experimental Studio, signifying the need to think past
the current path and experiment in new ways to gain
knowledge. Sudden elevation changes within each lev-
el compartmentalizes each space, and strengthens the
idea of past tools used, where as in the experimental
studio area, small changes in elevation and a series of
subtle ramps disorient visitors, exaggerating the feeling
and idea of a new, unknown means to find knowledge.
A20
0 20’ 80’
Level 1; Info, Auditorium, Shops
0 40’ 120’
Site Plan
Program:
Art Store and Book store:
- Provides nearby opportunity for students to purchase necessary supplies
Auditorium:
- Space for lectures and presentations related to school programs
FAU University Library
Location: Ft. Lauderdale, Fl
Plot Area: 57,575 ft2
Developeable Area: 30,000 ft2
Program: 182,630 ft2
TTL. (26,090 ft2
footprint)
A21
0 20’ 80’
Level 4; Digital
Digital Learning Labs:
- Provides opportunity for older generations to maintain knowledge in digital world
Print Center:
- Alleviates print demand on current printing center
- Opportunity for income by serving general public
Open Lab:
- Allows users of all backgrounds to mingle and learn from each other
- Allows access to digital realm for all members of society
0 20’ 80’
Level 6-7; Experimental Studio
Experimental Studio:
- Provides open environment for inspired works
- Allows public and students to work freely through any median/discipline
- Creates melting pot of thoughts from all disciplines
Multiple Balconies:
- Provides space for quick breaks from work
- Provides open air areas for healthier work environment
- Partition walls add to ‘wandering’ illusion while allowing additional light
Program not shown:
Adult Ed. classrooms (level 2):
- Opportunity for under-privileged of Fort 	
Lauderdale to receive proper education
- High rate of poor education in area
- High rate of citizens below poverty line
Book Stacks (level 3):
- Provides references to industry norms,
precedence, and inspirations
- Provides quite environment to reflect on 	
readings
Experimental Gallery (level 5):
- Works may be displayed in public venue 	
for educational or marketing purposes
- Assist students in locating potential
employment opportunities
- Inform public of cutting edge methods, 	
technologies, and breakthroughs
OWL Out-takes (level 5):
- Small convenient store for students
- Provides lounge for quick break
- Allows purchase of snacks, drinks, and 	
essential supplies
A22
0 1’ 4’Wall Section
0 20’ 80’West Elevation
Section A
A23
0 20’ 80’South Elevation
Section B
A24
Design 10
The Mangrove Miami: A conversation with the Site
**This Project is currently under-development
View from across the Miami River
A25
O b j e c t i v e :
As a Thesis Statement, develop a comprehensive proj-
ect that includes all facets of the Proffessional Prac-
tice of Architecture. Facing the question of human
scale and housing, the movement, behavior, activity,
wants, needs, etc. of humanity must me considered
and implemented in a fiscally and socially responsi-
ble approach.
The Project shall include a Hotel (rentable sleeping
quarters) and Brewery and/or Coffee Roastery, along
with any other program deamed necessary/appropri-
ate. Projects must follow Building Codes and Zoning
Regulations, as well as develop a financial feasability
study.
S t a t e m e n t :
In the Practice of Architecture, projects are often
born of either A) an emotional idea/concept from the
design team or owner and/or B) a ‘standard’ building
to house a program in a cost effective way. In either
case, projects and ideas tend to be inserted forcefully
into and onto a site with minimal regard to site and
the broad context.
E x e c u t i o n :
This Project is an experimentation driven by the idea
of asking ‘what does the Site want?’ where the design
allows the site and context to say where and how
‘stuff’ can and should be placed and utilized.
This is done in an attempt to approach an Ultimate
Sustainable Project, where all facets are not only
adressed, but are linked and reliant on one another to
the fullest extent of current building and technologi-
cal capabilities.
During the ‘conversation with the site’ three primary
concerns were adressed, and the following resolves
were made;
1) Allow the site to breath and flourish while asking
for minimal energy consumption
2) Allow the neighborhood to participate by co-min-
gling the affluent with the less privileged
3) Provide a durable yet adaptable program to adjust
and prosper through changes in market trends.
Economy
Ecology Equity
Point of
Interest
CROSSROADS
Point of
Interest
THE KNUCKLE
A26
O b j e c t i v e :
As a Thesis Statement, develop a comprehensive proj-
ect that includes all facets of the Proffessional Prac-
tice of Architecture. Facing the question of human
scale and housing, the movement, behavior, activity,
wants, needs, etc. of humanity must me considered
and implemented in a fiscally and socially responsi-
ble approach.
The Project shall include a Hotel (rentable sleeping
quarters) and Brewery and/or Coffee Roastery, along
with any other program deamed necessary/appropri-
ate. Projects must follow Building Codes and Zoning
Regulations, as well as develop a financial feasability
study.
S t a t e m e n t :
In the Practice of Architecture, projects are often
born of either A) an emotional idea/concept from the
design team or owner and/or B) a ‘standard’ building
to house a program in a cost effective way. In either
case, projects and ideas tend to be inserted forcefully
into and onto a site with minimal regard to site and
the broad context.
E x e c u t i o n :
This Project is an experimentation driven by the idea
of asking ‘what does the Site want?’ where the design
allows the site and context to say where and how
‘stuff’ can and should be placed and utilized.
This is done in an attempt to approach an Ultimate
Sustainable Project, where all facets are not only
adressed, but are linked and reliant on one another to
the fullest extent of current building and technologi-
cal capabilities.
During the ‘conversation with the site’ three primary
concerns were adressed, and the following resolves
were made;
1) Allow the site to breath and flourish while asking
for minimal energy consumption
2) Allow the neighborhood to participate by co-min-
gling the affluent with the less privileged
3) Provide a durable yet adaptable program to adjust
and prosper through changes in market trends.
Economy
Ecology Equity
Point of
Interest
CROSSROADS
Point of
Interest
THE KNUCKLE
WindBasedCarving-Ecological ViewsBasedCarving-Social
PRODUCEDBYANAUTODESKEDUCATIONALPRODUCT
PRODUCEDBYANAUTODESKEDUCATIONALPRODUCT
PRODUCEDBYANAUTODESKEDUCATIONALPRODUCT
PRODUCED BY AN AUTODESK EDUCATIONAL PRODUCT SettoGrid - Economical
A27
Sea Level Rise, an
issue soon to face
allofSouthFlorida,
is being adressed
in an ‘it is going
to happen, so let it
happen’ approach.
By designing to al-
low water into the
site and around the
structure, the proj-
ect is pro-active-
ly embracing the
water, and the fact
that South Florida
residents will be
forced to adapt to
the above illustrat-
ed type of environ-
ment.
+ 1’ - 0”
+ 2’ - 0”
+ 3’ - 0”
+ 4’ - 0”
+ 6’ - 0”
0 25’ 100’
South Elevation
The Mangrove | Miami
AConversationwiththeSite
Economy
Ecology Equity
It is at this point in the Design Process
where the concept of The Mangrove
emerged. By speaking with the site, the
neighborhood, the climate, the money,
and the rising sea, a ‘tip-toeing’ struc-
ture was the response, where four main
points of contact with the ground merge
as the project grows out of the site and
water. This site-specific concept will
begin to drive further decisions from
this point on. The Beautiful Irony of this
discovery was the interpretation of site aspects leading to a
project that illustrates the previous and natural condition of
the Miami River banks.
A28
S k e t c h + C o l l a g e :
Implimenting the attitude of ‘Have your intern make it work. Have your
intern draft it.’ the studio was able to focus on the crucial aspects of the de-
sign in a sketch + collage manner, where ideas were illustrated, critiqued,
and revised in a relatively quick time period.
T H E V I N E :
The Vine, growing up the structure, is the connection of the Ground to the
Structure, showing the acceptance and invitation of the natural surround-
ings, and the combination of the man-made with the natural.
The Vine, growing up the functional program, gives a foothold for the
Abstract Mangrove and the Objective Program to merge, exemplifying
the strategy of beginning with the needs, and then allowing the abstract to
emerge or reveal itself.
The Vine, growing around the plaza, provides a common grounds for all
users to interact with the site, the structure, and one another, independent
of financial or social aspects.
0 30’ 120’
Level7;ExtendedStay(8),RoofTopSpa A29
0 10’ 40’
SectionC
0 10’ 40’
SectionB
0 30’ 120’
Level1;HotelReception,Cafe/Bar,WaterTaxi,Plaza,Brewery
0 10’ 40’
SectionA
0 30’ 120’
Level4;StandardRooms(22),SkyBar+LowerTerrace
0 30’ 120’
Level6;ExtendedStay(11)
Bedroom(northside,allunits) ConvertableLiving/Balcony(northside,extendedstay)Living+Bedroom(southside,allunits)
KEY PLAN
A30
**This Project is currently under-development
Room
(Leaf)
Corridor
(Stem Stalk)
Thresh-hold
(Bud)
Hallway
(Stem)
Unclear bounds of hallway to thresh-hold to
corridor to room, similar to unclear bounds of
stem to bud to leafstalk to leaf.
Casa de Pego Typical
Casa de Pego; Threshold Study
Likely Guests in King Room
Couples/weekend get-away
Single/Traveling Business
More likely to spend extended 		
time in room
Likely Guests in 2x Queen Room
Families
Groups of Friends
More likely to spend minimal time 	
in room
S l i d i n g p a s t t h e ‘ S t u f f ’ :
Inspired by Casa de Pego, by Alvar Siza, the use of a
non-traditional threshold was implemented to allow for
a more natural movement of visitors. This allows visitors
to glide through the utilitarian spaces and emerge on the
other side to witness a virtually 3-sided space, where the
oposite side is a completely glazed and operable wall, al-
lowing for full view of the outside and surroundings.
Likely Guests in Extended Stay
Couples/yearly vacation
Wealthier/ more private
More likely to spend more time in
room for cooking, relaxing, entertaining
Bedroom (northside, all units)Convertable Living/Balcony (northside, extended stay) Living + Bedroom (southside, all units)
0 4’ 16’
Standard Room;level 2-5 (1 King or Double Queen)
0 4’ 16’
Extended Stay;level 6 (1 King, living room, kitchenette)
A31
**This Project is currently under-development
P r e l i m i n a r y P h e a s a b i l i t y S t u d y :
NDesigns
The Mangrove Miami
Miami, Florida
Costs: $ per SQ FT
SQ FT per
UNIT # UNITS TTL SQ FT TTL COST
Site Acquisition: 5,610,000.00$
Land Cost 43,903.0 1 43,903.0 5,500,000.0
Closing Costs - 2% Land Cost 110,000.0
Construction cost: 104.0 151,498.0 31,890,139.00$
Demolition + Recyclables Storage 150,000.00$
Construction cost: 31,057,575.00$
Hostil 175.00 450.0 4.0 1,800.0 315,000.00 2%
emp housing 200.00 450.0 10.0 4,500.0 900,000.00 7%
Standard 200.00 450.0 70.0 31,500.0 6,300,000.00 47%
Extended Stay 250.00 900.0 16.0 14,400.0 3,600,000.00 27%
Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 16%
Brewery 175.00 22,275.0 1.0 22,275.0 3,898,125.00
Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00
Club/sky bar 225.00 32,400.0 1.0 32,400.0 7,290,000.00
Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00
Amenities 200.00 15,120.0 3,024,000.00
F.F. & E. 682,564.00$
Brewery 100,000.00 1 100,000.00
General Elec./Mech. 100,000.00 1 100,000.00
Green Tech. 432,564.00 1 432,564.00
Spa 50,000.00 1 50,000.00
Professional/Administrative fees 10,829,158.07$
NDesign Fees 1,809,506.95$
Design Fees (5% Construction Cost) 1,594,507.0
LEED Fees 115,000.0
Presentation Materials 100,000.0
Governmental 8,486,511.12$
Law fees (5% Project Value) 7,094,507.0
Permits & Impact Fees ($1200 per Unit) 124,800.0
Development Fee (3% Project Cost) 1,117,204.2
Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0
Other Professional 724,000.00$
Survey, Ground tests, legal docs. 200,000.0
Interior Design 500,000.0
Bank Inspection & Title Updates 24,000.0
Contingencies 1,342,122.86$
Contingency - Hard (3% building Cost) 952,204.2
Contingency - Soft (3% Admin Fees) 389,918.7
Professional/Administrative Savings 190,860.00$
LEED Certification - inhouse certification 103,500.0
Governmental fees - Miami Sustainable Initiatives 87,360.0
TTL PROJECT COST 48,329,297.07$
ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr)
% of TTL
Profit R.O.I.
Housing (per night) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56%
Hostil 30.0 16.0 480.0 0.75 131,400.0 1% 2.40
Emp Housing 36.2 10.0 361.6 1.00 132,000.0 1% 6.82
Standard 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97
Extended Stay 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21
Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54
Brewery $ PER BBL # BBL. 1.00 420,000.00$ 2%
Barrels* 35.00 12000 420,000.0
Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14%
Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0
Services/Entertainment 5,500,000.00$ 28%
Sky Bar* 2,500,000.0
Spa* 1,500,000.0
Café/louge/bar* 1,500,000.0
TTL REVENUE PER YEAR 19,816,150.00$ 100%
ACCOUNTS PAYABLE % of ttl. % savings
Opperating Costs (55% accounts recievable) 100% 10,898,882.50$
General Utility 10% 1,089,888.3
Goods/inventory/equip 40% 4,359,553.0
Salary/Wage 35% 3,814,608.9
Maintainance 5%
Marketing 10%
Operating Cost Savings % demand 87.49% 953,512.82$
Energy Savings from Green Power 47% 78% 399,545.4
Water collection + treatment savings 95% 22% 227,001.0
Demand Reduction; Overall Building Performance 30% 326,966.5
TTL COSTS PER YEAR 9,945,369.68$
TTL OPERATING COSTS PER YEAR 9,945,369.68$
TTL PROFIT PER YEAR 9,870,780.32$
TTL PROJECT COST 48,329,297.07$
R.O.I. 4.90
*based on Miami Statistics from 2010
NDesigns
The Mangrove Miami
Miami, Florida
Costs: $ per SQ FT
SQ FT per
UNIT # UNITS TTL SQ FT TTL COST
Site Acquisition: 5,610,000.00$
Land Cost 43,903.0 1 43,903.0 5,500,000.0
Closing Costs - 2% Land Cost 110,000.0
Construction cost: 104.0 151,498.0 31,890,139.00$
Demolition + Recyclables Storage 150,000.00$
Construction cost: 31,057,575.00$
Hostil 175.00 450.0 4.0 1,800.0 315,000.00 2%
emp housing 200.00 450.0 10.0 4,500.0 900,000.00 7%
Standard 200.00 450.0 70.0 31,500.0 6,300,000.00 47%
Extended Stay 250.00 900.0 16.0 14,400.0 3,600,000.00 27%
Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 16%
Brewery 175.00 22,275.0 1.0 22,275.0 3,898,125.00
Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00
Club/sky bar 225.00 32,400.0 1.0 32,400.0 7,290,000.00
Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00
Amenities 200.00 15,120.0 3,024,000.00
F.F. & E. 682,564.00$
Brewery 100,000.00 1 100,000.00
General Elec./Mech. 100,000.00 1 100,000.00
Green Tech. 432,564.00 1 432,564.00
Spa 50,000.00 1 50,000.00
Professional/Administrative fees 10,829,158.07$
NDesign Fees 1,809,506.95$
Design Fees (5% Construction Cost) 1,594,507.0
LEED Fees 115,000.0
Presentation Materials 100,000.0
Governmental 8,486,511.12$
Law fees (5% Project Value) 7,094,507.0
Permits & Impact Fees ($1200 per Unit) 124,800.0
Development Fee (3% Project Cost) 1,117,204.2
Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0
Other Professional 724,000.00$
Survey, Ground tests, legal docs. 200,000.0
Interior Design 500,000.0
Bank Inspection & Title Updates 24,000.0
Contingencies 1,342,122.86$
Contingency - Hard (3% building Cost) 952,204.2
Contingency - Soft (3% Admin Fees) 389,918.7
Professional/Administrative Savings 190,860.00$
LEED Certification - inhouse certification 103,500.0
Governmental fees - Miami Sustainable Initiatives 87,360.0
TTL PROJECT COST 48,329,297.07$
ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr)
% of TTL
Profit R.O.I.
Housing (per night) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56%
Hostil 30.0 16.0 480.0 0.75 131,400.0 1% 2.40
Emp Housing 36.2 10.0 361.6 1.00 132,000.0 1% 6.82
Standard 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97
Extended Stay 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21
Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54
Brewery $ PER BBL # BBL. 1.00 420,000.00$ 2%
Barrels* 35.00 12000 420,000.0
Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14%
Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0
Services/Entertainment 5,500,000.00$ 28%
Sky Bar* 2,500,000.0
Spa* 1,500,000.0
Café/louge/bar* 1,500,000.0
TTL REVENUE PER YEAR 19,816,150.00$ 100%
ACCOUNTS PAYABLE % of ttl. % savings
Opperating Costs (55% accounts recievable) 100% 10,898,882.50$
General Utility 10% 1,089,888.3
Goods/inventory/equip 40% 4,359,553.0
Salary/Wage 35% 3,814,608.9
Maintainance 5%
Marketing 10%
Operating Cost Savings % demand 87.49% 953,512.82$
Energy Savings from Green Power 47% 78% 399,545.4
Water collection + treatment savings 95% 22% 227,001.0
Demand Reduction; Overall Building Performance 30% 326,966.5
TTL COSTS PER YEAR 9,945,369.68$
TTL OPERATING COSTS PER YEAR 9,945,369.68$
TTL PROFIT PER YEAR 9,870,780.32$
TTL PROJECT COST 48,329,297.07$
R.O.I. 4.90
*based on Miami Statistics from 2010
The Mangrove Miami
Miami, Florida
Costs: $ per SQ FT
SQ FT per
UNIT # UNITS TTL SQ FT TTL COST
Site Acquisition: 5,610,000.00$
Land Cost 43,903.0 1 43,903.0 5,500,000.0
Closing Costs - 2% Land Cost 110,000.0
Construction cost: 104.0 151,498.0 31,890,139.00$
Demolition + Recyclables Storage 150,000.00$
Construction cost: 31,057,575.00$
Hostil 175.00 450.0 4.0 1,800.0 315,000.00 2%
emp housing 200.00 450.0 10.0 4,500.0 900,000.00 7%
Standard 200.00 450.0 70.0 31,500.0 6,300,000.00 47%
Extended Stay 250.00 900.0 16.0 14,400.0 3,600,000.00 27%
Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 16%
Brewery 175.00 22,275.0 1.0 22,275.0 3,898,125.00
Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00
Club/sky bar 225.00 32,400.0 1.0 32,400.0 7,290,000.00
Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00
Amenities 200.00 15,120.0 3,024,000.00
F.F. & E. 682,564.00$
Brewery 100,000.00 1 100,000.00
General Elec./Mech. 100,000.00 1 100,000.00
Green Tech. 432,564.00 1 432,564.00
Spa 50,000.00 1 50,000.00
Professional/Administrative fees 10,829,158.07$
NDesign Fees 1,809,506.95$
Design Fees (5% Construction Cost) 1,594,507.0
LEED Fees 115,000.0
Presentation Materials 100,000.0
Governmental 8,486,511.12$
Law fees (5% Project Value) 7,094,507.0
Permits & Impact Fees ($1200 per Unit) 124,800.0
Development Fee (3% Project Cost) 1,117,204.2
Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0
Other Professional 724,000.00$
Survey, Ground tests, legal docs. 200,000.0
Interior Design 500,000.0
Bank Inspection & Title Updates 24,000.0
Contingencies 1,342,122.86$
Contingency - Hard (3% building Cost) 952,204.2
Contingency - Soft (3% Admin Fees) 389,918.7
Professional/Administrative Savings 190,860.00$
LEED Certification - inhouse certification 103,500.0
Governmental fees - Miami Sustainable Initiatives 87,360.0
TTL PROJECT COST 48,329,297.07$
ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr)
% of TTL
Profit R.O.I.
Housing (per night) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56%
Hostil 30.0 16.0 480.0 0.75 131,400.0 1% 2.40
Emp Housing 36.2 10.0 361.6 1.00 132,000.0 1% 6.82
Standard 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97
Extended Stay 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21
Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54
Brewery $ PER BBL # BBL. 1.00 420,000.00$ 2%
Barrels* 35.00 12000 420,000.0
Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14%
Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0
Services/Entertainment 5,500,000.00$ 28%
Sky Bar* 2,500,000.0
Spa* 1,500,000.0
Café/louge/bar* 1,500,000.0
TTL REVENUE PER YEAR 19,816,150.00$ 100%
ACCOUNTS PAYABLE % of ttl. % savings
Opperating Costs (55% accounts recievable) 100% 10,898,882.50$
General Utility 10% 1,089,888.3
Goods/inventory/equip 40% 4,359,553.0
Salary/Wage 35% 3,814,608.9
Maintainance 5%
Marketing 10%
Operating Cost Savings % demand 87.49% 953,512.82$
Energy Savings from Green Power 47% 78% 399,545.4
Water collection + treatment savings 95% 22% 227,001.0
Demand Reduction; Overall Building Performance 30% 326,966.5
TTL COSTS PER YEAR 9,945,369.68$
TTL OPERATING COSTS PER YEAR 9,945,369.68$
TTL PROFIT PER YEAR 9,870,780.32$
TTL PROJECT COST 48,329,297.07$
R.O.I. 4.90
*based on Miami Statistics from 2010
TTL PROJECT COST 48,329,297.07$
200.00 15,120.0 3,024,000.00
682,564.00$
100,000.00 1 100,000.00
100,000.00 1 100,000.00
432,564.00 1 432,564.00
50,000.00 1 50,000.00
dministrative fees 10,829,158.07$
1,809,506.95$
struction Cost) 1,594,507.0
115,000.0
als 100,000.0
8,486,511.12$
Value) 7,094,507.0
es ($1200 per Unit) 124,800.0
% Project Cost) 1,117,204.2
Assessments ($50,000 @ 3 Years) 150,000.0
al 724,000.00$
legal docs. 200,000.0
500,000.0
le Updates 24,000.0
1,342,122.86$
3% building Cost) 952,204.2
% Admin Fees) 389,918.7
dministrative Savings 190,860.00$
ouse certification 103,500.0
iami Sustainable Initiatives 87,360.0
TTL PROJECT COST 48,329,297.07$
EVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr)
% of TTL
Profit R.O.I.
ght) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56%
30.0 16.0 480.0 0.75 131,400.0 1% 2.40
36.2 10.0 361.6 1.00 132,000.0 1% 6.82
300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97
600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21
1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54
$ PER BBL # BBL. 1.00 420,000.00$ 2%
35.00 12000 420,000.0
PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14%
DAILY) 15.00 100 1500.00 750.00 2,737,500.0
ainment 5,500,000.00$ 28%
2,500,000.0
1,500,000.0
1,500,000.0
TTL REVENUE PER YEAR 19,816,150.00$ 100%
BLE % of ttl. % savings
ts (55% accounts recievable) 100% 10,898,882.50$
10% 1,089,888.3
ip 40% 4,359,553.0
35% 3,814,608.9
5%
10%
Savings % demand 87.49% 953,512.82$
Green Power 47% 78% 399,545.4
atment savings 95% 22% 227,001.0
verall Building Performance 30% 326,966.5
TTL COSTS PER YEAR 9,945,369.68$
TTL OPERATING COSTS PER YEAR 9,945,369.68$
TTL PROFIT PER YEAR 9,870,780.32$
TTL PROJECT COST 48,329,297.07$
R.O.I. 4.90
*based on Miami Statistics from 2010
Baseline Calculations + Checklists
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
LEED v4 for Building Design and Construction
Project Name: The Mangrove Miami
Date: March 31, 2016
Y ? N
1 Credit 1
10 5 1 16 8 2 3 13
** 16 Credit 16 Y Prereq Required
1 Credit 1 Y Prereq Required
1 1 Credit 2 2 1 2 Credit 5
3 2 Credit 5 1 1 Credit 2
3 2 Credit 5 1 1 Credit 2
1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2
1 Credit 1 2 Credit 2
** 1 Credit Green Vehicles 1
11 3 2 Indoor Environmental Quality 16
8 1 1 10 Y Prereq Required
Y Prereq Required Y Prereq Required
1 Credit 1 1 1 Credit 2
** 2 Credit 2 2 1 Credit 3
1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1
2 1 Credit 3 1 1 Credit 2
2 Credit 2 1 Credit 1
1 Credit 1 2 Credit 2
2 1 Credit 3
9 2 0 11 1 Credit 1
Y Prereq Required 1 Credit 1
Y Prereq Required
Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6
2 Credit 2 4 1 Credit 5
4 2 Credit 6 1 Credit 1
2 Credit 2
1 Credit Water Metering 1 4 0 0 Regional Priority 4
1 Credit Regional Priority: Site development; protect or restore habitat1
26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1
Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1
Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1
Y Prereq Required
Y Prereq Required
82 17 11 Possible Points: 1106 Credit 6
** 15 3 Credit 18
1 Credit 1 ** LT 1; Not applicable, not Included in calculations
2 Credit 2 ** LT 8; not pursuing: no parking on site
** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction
1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine
2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality
Minimum Indoor Air Quality Performance
Building Product Disclosure and
Optimization - Environmental Product
Integrative Process
Construction Activity Pollution Prevention
High Priority Site
Bicycle Facilities
Construction and Demolition Waste Management Planning
Materials and Resources
Storage and Collection of Recyclables
Construction and Demolition Waste Management
Building Product Disclosure and Optimization - Sourcing of Raw Materials
Location and Transportation
Building Life-Cycle Impact Reduction
Sensitive Land Protection
LEED for Neighborhood Development Location
Surrounding Density and Diverse Uses
Sustainable Sites
Green Power and Carbon Offsets
Heat Island Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Outdoor Water Use Reduction
Indoor Water Use Reduction
Enhanced Commissioning
Building-Level Energy Metering
Water Efficiency
Fundamental Commissioning and Verification
Demand Response
Renewable Energy Production
Enhanced Refrigerant Management
Optimize Energy Performance
Advanced Energy Metering
Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110
Access to Quality Transit
Reduced Parking Footprint
Open Space
Site Assessment
Interior Lighting
Daylight
LEED Accredited Professional
Innovation
Rainwater Management
Light Pollution Reduction
Environmental Tobacco Smoke Control
Energy and Atmosphere
Minimum Energy Performance
Fundamental Refrigerant Management
Cooling Tower Water Use
Site Development - Protect or Restore Habitat
Acoustic Performance
Quality Views
Enhanced Indoor Air Quality Strategies
Low-Emitting Materials
Indoor Air Quality Assessment
Thermal Comfort
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
Site
Democracy + Social Justice
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
Site
Democracy + Social Justice
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
12 7 1 Possible Petals 20
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
12 7 1 Possible Petals 20
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
12 7 1 Possible Petals 20
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
12 7 1 Possible Petals 20
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
Living Building Challenge 2.1
Project Name: The Mangrove Miami
Date: February 27, 2016
2 1 1 4
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit 1
1 1 0 2
1 Credit 1
1 Credit 1
0 1 0 1
1 Credit 1
2 1 0 3
1 Credit 1
1 Credit 1
1 Credit 1
3 2 0 5
1 Credit 1
1 Credit 1
1 Credit 1
1 Credit Appropriate Sourcing 1
1 Credit 1
2 1 0 Equity 3
1 Credit 1
1 Credit 1
1 Credit Rights to Nature 1
2 0 0 Beauty 2
1 Credit 1
1 Credit 1
12 7 1 Possible Petals 20
Site
Democracy + Social Justice
Beauty + Spirit
Inspiration + Education
Red List
Embodied Carbon Footprint
Responsible Industry
Conservation + Reuse
Human Scale + Human Place
Materials
Healthy Air
Biophilia
Health
Civilized Environment
Water
Net Zero Water
Car Free Living
Net Zero Energy
Energy
Ecological Water Flow
Limits to Growth
Urban Agriculture
Habitat Exchange
TURBINE COST*** 300.0 $
TURBINE SIZE/LINEAR DISTANCE PER TURBINE 5.0 SF/linear feet
APPROX. TTL TURBINES 178.0
APPROX. COST OF TTL TURBINES 53,400.0 $
APPROX. TTL WATT PRODUCTION 284.8 KWH
APPROX. HR/YR production 4380 HR.
TURBINE EFFICENCY* 50%
(wind load, hours, etc.)
APPROX. KW/yr 1,247,424.0 KW/YR
% TTL ENERGY DEMAND SAVED 22%
ENERGY SAVINGS
AVG. HOTEL ENERGY USE** 7,013,475.0 KW/YR
ADJUSTED EXPECTED ENERGY USE 5,730,009.1 kw/YR
TTL ENERGY SAVINGS (power) 32%
TTL ENERGY SAVINSG (water) 89%
TTL ENERGY SAVINGS 212,393.5 $
TTL GREEN TECH COSTS 400,538.1 $
TIME TO PAYOFF 1.9 YRS.
*based on regional climate; info gathered from ClimateConsultant
**based on regional statistics
***based on product specs
WATER CISTERN
CISTERN CAPACITY 20,000.0 GAL.
CISTERN COST 19,288.00 $
CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF
APPROX. AREA FOR CISTERNS 675.0 SF
# CISTERNS 3
APPROX. COST OF TTL CISTERNS 57,864.0 $
MAX WATER COLLECTION (per event) 60,000.0 Gal.
AVG. RAINFALL PER EVENT 0.4 IN.
AVG. RAINFALL PER EVENT 68,666.4 GAL.
PERCENTAGE CAPTURED 0.87 %
APPROX. AVG. YRLY. RAINFALL 51.7 IN
APPROX. AVG. YRLY. RAINFALL 986,125.8 GAL.
AVG GAL. USAGE (hotel room/night) 90.0 Gal.
(adjusted for WaterSense Fixtures)
APPROX. YRLY. WATER USAGE 2,931,862.5 Gal.
APPROX. MAX WATER COLLECTION CAPACITY 861,666.7 Gal.
% TTL WATER DEMAND SAVED from RAINFALL 29%
WATER CISTERN (adjusted for grey water collection)
CISTERN CAPACITY 20,000.0 Gal.
CISTERN COST 19,288.00 $
CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF
APPROX. AREA FOR CISTERNS 675.0 SF
# CISTERNS 3
APPROX. COST OF TTL CISTERNS 57,864.0 $
MAX WATER COLLECTION (per event) 60,000.0 Gal.
AVG. RAINFALL PER EVENT 0.4 IN.
AVG. RAINFALL PER EVENT 68,666.4 Gal.
PERCENTAGE CAPTURED 0.87 %
AVG. YRLY. RAINFALL 51.7 IN.
AVG. YRLY. RAINFALL 986,125.8 Gal.
AVG GAL. USAGE (hotel room/night) 90.0 Gal.
(adjusted for WaterSense Fixtures)
APPROX. YRLY. WATER USAGE 2,931,862.5 Gal.
APPROX. GREYWATER COLLECTION (60% usage) 1,759,117.5 Gal.
APPROX. RAIN WATER COLLECTION CAPACITY 861,666.7 Gal.
APPROX. TTL WATER COLLECTION 2,620,784.2 Gal.
PV PANNELS
PV PANNEL OUTPUT*** 320 WATTS/HOUR
PV PANNEL COST*** 300.00 $ (with hardware)
PV PANNEL SIZE*** 20.0 SF
APPROX. AREA FOR PANNELS 20,700.0 SF
APPROX. # TTL PANNELS 1,035
APPROX. COST OF TTL PANNELS 310,500.0 $
APPROX. TTL WATT PRODUCTION 331.2 KWH
APPROX. HR/YR production 2825.1 HR.
PANNEL EFFICIENCY* 32%
(daylight hours, sky coverage, etc.)
APPROX. KW/yr. 935,673.1 KW/YR
% TTL ENERGY DEMAND SAVED 19%
WIND TURBINES
AVG. WIND SPEED* 9.2 MPH
TURBINE OUTPUT*** 1,600.0 W/HR (at avg. regional wind sp
TURBINE COST*** 300.0 $
TURBINE SIZE/LINEAR DISTANCE PER TURBINE 5.0 SF/linear feet
APPROX. TTL TURBINES 214.0
APPROX. COST OF TTL TURBINES 64,200.0 $
APPROX. TTL WATT PRODUCTION 342.4 KWH
APPROX. HR/YR production 3942 HR.
TURBINE EFFICENCY* 45%
(wind load, hours, etc.)
APPROX. KW/yr 1,349,740.8 KW/YR
% TTL ENERGY DEMAND SAVED 28%
ENERGY SAVINGS
AVG. HOTEL ENERGY USE** 6,946,680.0 KW/YR
ADJUSTED EXPECTED ENERGY USE 4,862,676.0 kw/YR
TTL ENERGY SAVINGS (power) 47%
TTL ENERGY SAVINSG (water) 95%
TTL ENERGY SAVINGS 953,512.8 $
TTL GREEN TECH COSTS 432,564.0 $
TIME TO PAYOFF 0.5 YRS.
*based on regional climate; info gathered from ClimateConsultant
**based on regional statistics
***based on product specs
WATER CISTERN
CISTERN CAPACITY 20,000.0 GAL.
CISTERN COST 19,288.00 $
CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF
APPROX. AREA FOR CISTERNS 675.0 SF
# CISTERNS 3
APPROX. COST OF TTL CISTERNS 57,864.0 $
MAX WATER COLLECTION (per event) 60,000.0 Gal.
AVG. RAINFALL PER EVENT 0.4 IN.
AVG. RAINFALL PER EVENT 68,666.4 GAL.
PERCENTAGE CAPTURED 0.87 %
APPROX. AVG. YRLY. RAINFALL 51.7 IN
APPROX. AVG. YRLY. RAINFALL 986,125.8 GAL.
AVG GAL. USAGE (hotel room/night) 90.0 Gal.
(adjusted for WaterSense Fixtures)
APPROX. YRLY. WATER USAGE 2,903,940.0 Gal.
APPROX. MAX WATER COLLECTION CAPACITY 861,666.7 Gal.
% TTL WATER DEMAND SAVED from RAINFALL 30%
WATER CISTERN (adjusted for grey water collection)
CISTERN CAPACITY 20,000.0 Gal.
CISTERN COST 19,288.00 $
CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF
APPROX. AREA FOR CISTERNS 675.0 SF
# CISTERNS 3
APPROX. COST OF TTL CISTERNS 57,864.0 $
MAX WATER COLLECTION (per event) 60,000.0 Gal.
AVG. RAINFALL PER EVENT 0.4 IN.
AVG. RAINFALL PER EVENT 68,666.4 Gal.
PERCENTAGE CAPTURED 0.87 %
AVG. YRLY. RAINFALL 51.7 IN.
AVG. YRLY. RAINFALL 986,125.8 Gal.
AVG GAL. USAGE (hotel room/night) 90.0 Gal.
(adjusted for WaterSense Fixtures)
APPROX. YRLY. WATER USAGE 2,903,940.0 Gal.
APPROX. GREYWATER COLLECTION (60% usage) 1,887,561.0 Gal.
APPROX. RAIN WATER COLLECTION CAPACITY 861,666.7 Gal.
APPROX. TTL WATER COLLECTION 2,749,227.7 Gal.
% TTL WATER DEMAND FROM COLLECTION 95%
APPROX. COST OF TTL PANNELS 310,500.0 $
APPROX. TTL WATT PRODUCTION 331.2 KWH
APPROX. HR/YR production 2825.1 HR.
PANNEL EFFICIENCY* 32%
(daylight hours, sky coverage, etc.)
APPROX. KW/yr. 935,673.1 KW/YR
% TTL ENERGY DEMAND SAVED 19%
WIND TURBINES
AVG. WIND SPEED* 9.2 MPH
TURBINE OUTPUT*** 1,600.0 W/HR (at avg. regional wind sp
TURBINE COST*** 300.0 $
TURBINE SIZE/LINEAR DISTANCE PER TURBINE 5.0 SF/linear feet
APPROX. TTL TURBINES 214.0
APPROX. COST OF TTL TURBINES 64,200.0 $
APPROX. TTL WATT PRODUCTION 342.4 KWH
APPROX. HR/YR production 3942 HR.
TURBINE EFFICENCY* 45%
(wind load, hours, etc.)
APPROX. KW/yr 1,349,740.8 KW/YR
% TTL ENERGY DEMAND SAVED 28%
ENERGY SAVINGS
AVG. HOTEL ENERGY USE** 6,946,680.0 KW/YR
ADJUSTED EXPECTED ENERGY USE 4,862,676.0 kw/YR
TTL ENERGY SAVINGS (power) 47%
TTL ENERGY SAVINSG (water) 95%
TTL ENERGY SAVINGS 953,512.8 $
TTL GREEN TECH COSTS 432,564.0 $
TIME TO PAYOFF 0.5 YRS.
*based on regional climate; info gathered from ClimateConsultant
**based on regional statistics
***based on product specs
WATER CISTERN
CISTERN CAPACITY 20,000.0 GAL.
CISTERN COST 19,288.00 $
CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF
APPROX. AREA FOR CISTERNS 675.0 SF
# CISTERNS 3
APPROX. COST OF TTL CISTERNS 57,864.0 $
MAX WATER COLLECTION (per event) 60,000.0 Gal.
AVG. RAINFALL PER EVENT 0.4 IN.
AVG. RAINFALL PER EVENT 68,666.4 GAL.
PERCENTAGE CAPTURED 0.87 %
APPROX. AVG. YRLY. RAINFALL 51.7 IN
APPROX. AVG. YRLY. RAINFALL 986,125.8 GAL.
AVG GAL. USAGE (hotel room/night) 90.0 Gal.
(adjusted for WaterSense Fixtures)
APPROX. YRLY. WATER USAGE 2,903,940.0 Gal.
APPROX. MAX WATER COLLECTION CAPACITY 861,666.7 Gal.
% TTL WATER DEMAND SAVED from RAINFALL 30%
WATER CISTERN (adjusted for grey water collection)
CISTERN CAPACITY 20,000.0 Gal.
CISTERN COST 19,288.00 $
CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF
APPROX. AREA FOR CISTERNS 675.0 SF
# CISTERNS 3
APPROX. COST OF TTL CISTERNS 57,864.0 $
MAX WATER COLLECTION (per event) 60,000.0 Gal.
AVG. RAINFALL PER EVENT 0.4 IN.
AVG. RAINFALL PER EVENT 68,666.4 Gal.
PERCENTAGE CAPTURED 0.87 %
AVG. YRLY. RAINFALL 51.7 IN.
AVG. YRLY. RAINFALL 986,125.8 Gal.
AVG GAL. USAGE (hotel room/night) 90.0 Gal.
(adjusted for WaterSense Fixtures)
APPROX. YRLY. WATER USAGE 2,903,940.0 Gal.
APPROX. GREYWATER COLLECTION (60% usage) 1,887,561.0 Gal.
APPROX. RAIN WATER COLLECTION CAPACITY 861,666.7 Gal.
APPROX. TTL WATER COLLECTION 2,749,227.7 Gal.
% TTL WATER DEMAND FROM COLLECTION 95%
Detailed Calculations
T h e N u m b e r s . T h e E n e r g y.
Project pheasability was a concern from the initial conceptual drawings, and The Mangrove
Miami took on the addition of energy pheasability, using LEED and Living Building Challenge
design concepts, along with reactive calculations to respond to changes in design and budget.
Ensuring that the structure could perform responsibly and efficiently proved to be a favorable
endeavor, costing a fraction of the budget up front for equipment, while providing substantial
operating cost savings through the projects lifecycle.
B32
Section B
Digital Modeling
The Alexandria Library
Environmental Technologies
Sam’s Plumbing Renovation
B33
B36
NDesigns
The Mangrove Miami
Miami, Florida
Costs: $ per SQ FT
SQ FT per
UNIT # UNITS TTL SQ FT TTL COST ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked income (yr)
% of TTL
Profit
Site Acquisition: 5,610,000.0 Housing (per night) PER NIGHT BILLABLE PER NIGHT 10,401,000.0 55%
Land Cost 43,903.0 1 43,903.0 5,500,000.0 Hostil 20.0 24.0 480.0 0.75 131,400.0 1%
Closing Costs - 2% Land Cost 110,000.0 Emp Housing 32.9 10.0 328.8 0.90 108,000.0 1%
Construction cost: 125.0 196,633.0 43,710,450.0 Standard 250.0 96.0 24,000.0 0.85 7,446,000.0 72%
Demolition - flat rate 150,000.00 Extended Stay 500.0 9.0 4,500.0 0.80 1,314,000.0 13%
Construction cost: 41,406,450.00 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13%
Hostil 175.00 450.0 6.0 2,700.0 472,500.00 Brewery PER BBL # BBL. 1.00 225,000.0 1%
emp housing 175.00 450.0 10.0 4,500.0 787,500.00 Barrels* 30.00 7500 225,000.0
Standard 200.00 450.0 96.0 43,200.0 8,640,000.00
Extended Stay 300.00 900.0 9.0 8,100.0 2,430,000.00 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.0 15%
Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0
Brewery 200.00 35,550.0 1.0 35,550.0 7,110,000.00
Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Services/Entertainment 5,500,000.0 29%
Club/sky bar 250.00 32,400.0 1.0 32,400.0 8,100,000.00 Sky Bar* 2,500,000.0
Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Spa* 1,500,000.0
Amenities 200.00 40,680.0 8,136,000.00 Café/louge/bar* 1,500,000.0
F.F. & E. 2,154,000.00 TTL REVENUE PER YEAR 18,863,500.0 100%
Hotel Units 16,000.00 109 1,744,000.00
Hostil and Emp. Housing 10,000.00 16 160,000.00 ACCOUNTS PAYABLE
Brewery 100,000.00 1 100,000.00 General Opperating Costs (35% accounts recievable)** 6,602,225.00
Elec./Mech./Green tech. 100,000.00 1 100,000.00
Spa 50,000.00 1 50,000.00
Professional/Administrative fees 14,596,067.5
NDesign Fees 3,485,522.5
Design Fees (5% Construction Cost) 2,185,522.5
LEED Fees (In-House Reduced Flat Rate) 1,200,000.0
Presentation Materials 100,000.0
Governmental 10,386,545.0
Law fees (7% Project Value) 8,559,731.5
Permits & Impact Fees ($1640 per Unit) 205,000.0
Development Fee (3% Project Cost) 1,471,813.5
Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0
Other Professional 724,000.0
Survey, Ground tests, legal docs. 200,000.0
Interior Design 500,000.0
Bank Inspection & Title Updates 24,000.0
Contingencies 1,873,852.1
Contingency - Hard (3% building Cost) 1,306,813.5 YEARS TO PROFIT 5.21
Contingency - Soft (3% Admin Fees) 567,038.6 *based on Miami Statistics from 2010
TTL PROJECT COST 63,916,517.5 **assumed 20% reduction from baseline, based on current LEED Goals
A6
A13
A18
A24
Capital.skp
183 KB; 2 components
Column.skp
179 KB; 3 components
Column
Array.skp
538 KB; 60 components
floor
slabs.skp
687 KB; 1 component
irregular
pannels.skp
647 KB; 37 components
skylight
array.skp
575 KB; 56 components
skylight.skp
565 KB; 8 components
solid panel
array.skp
894 KB; 25 components
solid
pannel.skp
54 KB; 2 components
walls.skp
1,151 KB; 1 component
Master.skp
8,437 KB;
185 components
P1_capital.3dm
575 KB
P1_skylight.3dm
1,220 KB
P1_plans&
sections.3dm
626 KB
Master.skp8,437 KB; 185 components
Column.skp Column Array.skp Irregular pannels.skp Solid Panel Array.skp Skylight Array.skp
179 KB; 3 components 538 KB; 60 components 647 KB; 37 components 894 KB; 25 components 575 KB; 56 components
Capital.skp Floor Slabs.skp Walls.skp Solid Panel.skp Skylight.skp182 KB; 2 components 687 KB; 1 component 1,151 KB; 1 component 54 KB; 2 components 565 KB; 8 components
P1_Capital.3dm P1_plans&sections.3dm P1_skylight.3dm
575 KB 626 KB 1,220 KB
Digital Modeling
The Alexandria Library
B33
B34
T
H
E
S
K
Y
L
I G
H
T
B35
T
H
E
C
A
P
I
T
A
L
B36
Environmental Technologies
Sam’s Plumbing Renovation
221 NW 6th St. Fort Lauderdale, FL P r o b l e m :
‘Sam’s Plumbing Supply’ in the heart of
an impoverished area of Ft. Lauderdale,
has been acquired by FAU. The site and
existing structure have been given to the
College of Design and Social Inquiry, and
must be re-renovated in a fashion where
studentsmaybenefit,whileproducingaprofit.
O b j e c t i v e :
Using technologies and design
strategies discussed, renovate this space to
meettheneedsof,atminimum,studentsinthe
College of Design and Social Inquiry. The
spacemustproduceaprofit,anditissuggested
that the site benefit the local community, and
possibly expand outside of the given college.
Begin by implementing new partitions,
and possibly expansions if needed, in
order to fulfill the needs of the
desired program. This includes a new
lighting scheme, where natural daylighting is
required in order to minimize city utility
usage. Future considerations of plumbing
and HVAC will also be a factor to remember.
**Satellite Imagery: Google Earth. Ground Photos: Professor Mate Thitisiwat. Floor Plans: Unknown
**This Project in its entirety was performed as a team effort between Myself and Connor Peede | Intern Architect
B37
0 10 20 40
0’ 5’ 20’
Proposed Renovation: Print Shop
E x e c u t i o n :
The proposed renovation to Sam’s Plumbing is an ex-
tension of the FAU computer lab. There will be sever-
al computers and plotters to work with, and has poten-
tial for income by opening services to the public. This
space will be open to students all hours in order to allevi-
ate print needs in the current lab, especially during finals.
M o d i f i c a t i o n s :
New roof: designed to catch rainwater and be used in the
facilities.
Additional windows: more light will be allowed in by using
light shelves, reducing the electrical demand for artificial
lighting
Solar panels: two rows of solar panels will greatly reduce
the need for electricity from the city, and will be able to feed
back into the power grid when students are on breaks.
Site modification: The plot will also be modified, making
parking more efficient while beautifying with native plant-
life.
All architecture students will have access to the build-
ing by using their owl cards 24/7. This space may
also be accessed by the public, where lab techni-
cians or experienced students can assist in printing.
B38
Equinox
9:00 am
1:00 pm
5:00 pm
9:00 am
Artificial light (required)
1:00 pm
Artificial light (optional)
5:00 pm
Artificial light (required in back)
Summer Solstice
9:00 am
1:00 pm
5:00 pm
Portfolio_Digital Layout_Master LQ_05.18.16
Portfolio_Digital Layout_Master LQ_05.18.16
Portfolio_Digital Layout_Master LQ_05.18.16

More Related Content

Viewers also liked

Jansury, Tim - Resume
Jansury, Tim - ResumeJansury, Tim - Resume
Jansury, Tim - Resume
Timothy Jansury
 
Real Estate updated
Real Estate updatedReal Estate updated
Real Estate updated
Karen Stoll
 
Senior Services of North Fulton Pres
Senior Services of North Fulton PresSenior Services of North Fulton Pres
Senior Services of North Fulton Pres
Jen
 
Lindsay Newsome Resume
Lindsay Newsome ResumeLindsay Newsome Resume
Lindsay Newsome Resume
Lindsay newsome Warren
 
Wk 7_Portfolio Project
Wk 7_Portfolio ProjectWk 7_Portfolio Project
Wk 7_Portfolio Project
Lorie Francisco
 
Dia de la canción criolla
Dia de la canción criollaDia de la canción criolla
Dia de la canción criolla
Auly Deneice Rojas Bances
 
ResumeManuelEmeric
ResumeManuelEmericResumeManuelEmeric
ResumeManuelEmeric
Manuel Emeric
 
중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China
중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China
중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China
Eva Yoo
 
Eliminación de fármacos
Eliminación de fármacosEliminación de fármacos
Eliminación de fármacos
Enehidy Cazares
 
VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...
VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...
VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...
Adriana Sosa
 
Teoría Abraham Maslow
Teoría Abraham Maslow Teoría Abraham Maslow
Teoría Abraham Maslow
idknfkajen
 

Viewers also liked (12)

Jansury, Tim - Resume
Jansury, Tim - ResumeJansury, Tim - Resume
Jansury, Tim - Resume
 
Real Estate updated
Real Estate updatedReal Estate updated
Real Estate updated
 
Senior Services of North Fulton Pres
Senior Services of North Fulton PresSenior Services of North Fulton Pres
Senior Services of North Fulton Pres
 
Lindsay Newsome Resume
Lindsay Newsome ResumeLindsay Newsome Resume
Lindsay Newsome Resume
 
Login.php
Login.phpLogin.php
Login.php
 
Wk 7_Portfolio Project
Wk 7_Portfolio ProjectWk 7_Portfolio Project
Wk 7_Portfolio Project
 
Dia de la canción criolla
Dia de la canción criollaDia de la canción criolla
Dia de la canción criolla
 
ResumeManuelEmeric
ResumeManuelEmericResumeManuelEmeric
ResumeManuelEmeric
 
중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China
중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China
중국 오투오 서비스 현황 및 트렌드 유채원 O2O Service Trend In China
 
Eliminación de fármacos
Eliminación de fármacosEliminación de fármacos
Eliminación de fármacos
 
VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...
VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...
VENTAJAS Y DESVENTAJAS DE LOS AMBIENTES EDUCATIVOS PARA UNA MISMA HERRAMIENTA...
 
Teoría Abraham Maslow
Teoría Abraham Maslow Teoría Abraham Maslow
Teoría Abraham Maslow
 

Similar to Portfolio_Digital Layout_Master LQ_05.18.16

MVT Presentation
MVT PresentationMVT Presentation
MVT Presentation
vicentemorelosjr092577
 
BDS Productivity LEED Profit
BDS Productivity LEED ProfitBDS Productivity LEED Profit
BDS Productivity LEED Profit
bradtodd34
 
Bpi accredited training, john jones
Bpi accredited training, john jonesBpi accredited training, john jones
Bpi accredited training, john jones
Jen Boudrie
 
Lunch and learn 3.19.11 copy
Lunch and learn 3.19.11  copyLunch and learn 3.19.11  copy
Lunch and learn 3.19.11 copy
MillwoodFireDistrict
 
Mark Middendorf Resume
Mark Middendorf ResumeMark Middendorf Resume
Mark Middendorf Resume
Mark Middendorf
 
User Effective Applications
User Effective ApplicationsUser Effective Applications
User Effective Applications
Stevegrund
 
Expense Management PowerPoint Presentation Slides
Expense Management PowerPoint Presentation SlidesExpense Management PowerPoint Presentation Slides
Expense Management PowerPoint Presentation Slides
SlideTeam
 
Pool.energy.outreach.7.7.15 release1.1
Pool.energy.outreach.7.7.15 release1.1Pool.energy.outreach.7.7.15 release1.1
Pool.energy.outreach.7.7.15 release1.1
Victoria Vegis
 
Making the Case for Future Facilities Funding_CAPPA 2015
Making the Case for Future Facilities Funding_CAPPA 2015Making the Case for Future Facilities Funding_CAPPA 2015
Making the Case for Future Facilities Funding_CAPPA 2015
Sightlines
 
Taylor, Michael J Resume
Taylor, Michael J   ResumeTaylor, Michael J   Resume
Taylor, Michael J Resume
mjtaylor52
 
Hotel hot water
Hotel hot waterHotel hot water
Hotel hot water
Tony Sweet
 
Randy Higgison Resume
Randy Higgison ResumeRandy Higgison Resume
Randy Higgison Resume
Higgison
 
IP on top of Microsoft Dynamics CRM
IP on top of Microsoft Dynamics CRMIP on top of Microsoft Dynamics CRM
IP on top of Microsoft Dynamics CRM
Wim Geukens
 
Encoursa Webinar: Developing Your First Cost and Price Proposal
Encoursa Webinar: Developing Your First Cost and Price ProposalEncoursa Webinar: Developing Your First Cost and Price Proposal
Encoursa Webinar: Developing Your First Cost and Price Proposal
Robert E Jones
 
Medc Breakfast 2010
Medc Breakfast 2010Medc Breakfast 2010
Medc Breakfast 2010
Charlene Coulombe-Fiore
 
[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics
[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics
[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics
CXL
 
Utsav Mahendra : Bakers and cakes
Utsav Mahendra : Bakers and cakesUtsav Mahendra : Bakers and cakes
Utsav Mahendra : Bakers and cakes
Utsav Mahendra
 
Company profile
Company profileCompany profile
Company profile
ZIyeeTan
 
Cost Management Powerpoint Presentation Slides
Cost Management Powerpoint Presentation SlidesCost Management Powerpoint Presentation Slides
Cost Management Powerpoint Presentation Slides
SlideTeam
 
Eric VanAuken executive summary resume
Eric VanAuken executive summary resumeEric VanAuken executive summary resume
Eric VanAuken executive summary resume
Eric VanAuken
 

Similar to Portfolio_Digital Layout_Master LQ_05.18.16 (20)

MVT Presentation
MVT PresentationMVT Presentation
MVT Presentation
 
BDS Productivity LEED Profit
BDS Productivity LEED ProfitBDS Productivity LEED Profit
BDS Productivity LEED Profit
 
Bpi accredited training, john jones
Bpi accredited training, john jonesBpi accredited training, john jones
Bpi accredited training, john jones
 
Lunch and learn 3.19.11 copy
Lunch and learn 3.19.11  copyLunch and learn 3.19.11  copy
Lunch and learn 3.19.11 copy
 
Mark Middendorf Resume
Mark Middendorf ResumeMark Middendorf Resume
Mark Middendorf Resume
 
User Effective Applications
User Effective ApplicationsUser Effective Applications
User Effective Applications
 
Expense Management PowerPoint Presentation Slides
Expense Management PowerPoint Presentation SlidesExpense Management PowerPoint Presentation Slides
Expense Management PowerPoint Presentation Slides
 
Pool.energy.outreach.7.7.15 release1.1
Pool.energy.outreach.7.7.15 release1.1Pool.energy.outreach.7.7.15 release1.1
Pool.energy.outreach.7.7.15 release1.1
 
Making the Case for Future Facilities Funding_CAPPA 2015
Making the Case for Future Facilities Funding_CAPPA 2015Making the Case for Future Facilities Funding_CAPPA 2015
Making the Case for Future Facilities Funding_CAPPA 2015
 
Taylor, Michael J Resume
Taylor, Michael J   ResumeTaylor, Michael J   Resume
Taylor, Michael J Resume
 
Hotel hot water
Hotel hot waterHotel hot water
Hotel hot water
 
Randy Higgison Resume
Randy Higgison ResumeRandy Higgison Resume
Randy Higgison Resume
 
IP on top of Microsoft Dynamics CRM
IP on top of Microsoft Dynamics CRMIP on top of Microsoft Dynamics CRM
IP on top of Microsoft Dynamics CRM
 
Encoursa Webinar: Developing Your First Cost and Price Proposal
Encoursa Webinar: Developing Your First Cost and Price ProposalEncoursa Webinar: Developing Your First Cost and Price Proposal
Encoursa Webinar: Developing Your First Cost and Price Proposal
 
Medc Breakfast 2010
Medc Breakfast 2010Medc Breakfast 2010
Medc Breakfast 2010
 
[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics
[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics
[Elite Camp 2016] Phil Nottingham - CRO with Video: Tips, Tricks and Tactics
 
Utsav Mahendra : Bakers and cakes
Utsav Mahendra : Bakers and cakesUtsav Mahendra : Bakers and cakes
Utsav Mahendra : Bakers and cakes
 
Company profile
Company profileCompany profile
Company profile
 
Cost Management Powerpoint Presentation Slides
Cost Management Powerpoint Presentation SlidesCost Management Powerpoint Presentation Slides
Cost Management Powerpoint Presentation Slides
 
Eric VanAuken executive summary resume
Eric VanAuken executive summary resumeEric VanAuken executive summary resume
Eric VanAuken executive summary resume
 

Portfolio_Digital Layout_Master LQ_05.18.16

  • 1. An Evolving Design PortfolioNoah Illes | Intern Architect With all works of art, Architectural ideas are constantly growing, constantly expanding, and never quite finished; One idea leads to another, one critique to a new spin... With that in mind, this Architectural Design Portfolio was constructed in a way that illustrates the practice; a constantly evolving Idea a constantly evolving Practice a constantly evolving Portfolio
  • 2. i CONTENTS NDesigns The Mangrove Miami Miami, Florida Costs: $ per SQ FT SQ FT per UNIT # UNITS TTL SQ FT TTL COST ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked income (yr) % of TTL Profit Site Acquisition: 5,610,000.0 Housing (per night) PER NIGHT BILLABLE PER NIGHT 10,401,000.0 55% Land Cost 43,903.0 1 43,903.0 5,500,000.0 Hostil 20.0 24.0 480.0 0.75 131,400.0 1% Closing Costs - 2% Land Cost 110,000.0 Emp Housing 32.9 10.0 328.8 0.90 108,000.0 1% Construction cost: 125.0 196,633.0 43,710,450.0 Standard 250.0 96.0 24,000.0 0.85 7,446,000.0 72% Demolition - flat rate 150,000.00 Extended Stay 500.0 9.0 4,500.0 0.80 1,314,000.0 13% Construction cost: 41,406,450.00 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% Hostil 175.00 450.0 6.0 2,700.0 472,500.00 Brewery PER BBL # BBL. 1.00 225,000.0 1% emp housing 175.00 450.0 10.0 4,500.0 787,500.00 Barrels* 30.00 7500 225,000.0 Standard 200.00 450.0 96.0 43,200.0 8,640,000.00 Extended Stay 300.00 900.0 9.0 8,100.0 2,430,000.00 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.0 15% Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0 Brewery 200.00 35,550.0 1.0 35,550.0 7,110,000.00 Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Services/Entertainment 5,500,000.0 29% Club/sky bar 250.00 32,400.0 1.0 32,400.0 8,100,000.00 Sky Bar* 2,500,000.0 Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Spa* 1,500,000.0 Amenities 200.00 40,680.0 8,136,000.00 Café/louge/bar* 1,500,000.0 F.F. & E. 2,154,000.00 TTL REVENUE PER YEAR 18,863,500.0 100% Hotel Units 16,000.00 109 1,744,000.00 Hostil and Emp. Housing 10,000.00 16 160,000.00 ACCOUNTS PAYABLE Brewery 100,000.00 1 100,000.00 General Opperating Costs (35% accounts recievable)** 6,602,225.00 Elec./Mech./Green tech. 100,000.00 1 100,000.00 Spa 50,000.00 1 50,000.00 Professional/Administrative fees 14,596,067.5 NDesign Fees 3,485,522.5 Design Fees (5% Construction Cost) 2,185,522.5 LEED Fees (In-House Reduced Flat Rate) 1,200,000.0 Presentation Materials 100,000.0 Governmental 10,386,545.0 Law fees (7% Project Value) 8,559,731.5 Permits & Impact Fees ($1640 per Unit) 205,000.0 Development Fee (3% Project Cost) 1,471,813.5 Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0 Other Professional 724,000.0 Survey, Ground tests, legal docs. 200,000.0 Interior Design 500,000.0 Bank Inspection & Title Updates 24,000.0 Contingencies 1,873,852.1 Contingency - Hard (3% building Cost) 1,306,813.5 YEARS TO PROFIT 5.21 Contingency - Soft (3% Admin Fees) 567,038.6 *based on Miami Statistics from 2010 TTL PROJECT COST 63,916,517.5 **assumed 20% reduction from baseline, based on current LEED Goals A6 A13 A18 A24 B33 B36 Resume - ii
  • 3. ii Noah Illes 12208 Mahogany Drive, Boynton Beach, Florida, 33436 (772) 349-4049 nilles@fau.edu Working a job that I can excel at, admire my accomplishments, and enjoy at the end of the day is an important aspect of who I am. When my accomplishments and services make another’s life easier or more fulfilled, I know that the job was done correctly, which brings pride in my work and pushes me to achieve the same result in the next situation. Some skills and traits that I have acquired over the years include punctuality, respect, dedication, en- thusiasm, teamwork, exceptional organization, com- munication, and leadership. A philosophy that I was taught early on in my work experience; “If there is nothing to do, clean. If there is nothing to clean, clean again.” This idea that one should always keep busy and seek work in the work place is one that I carry on to every job and aspire to see that others do as well. Profile Florida Atlantic University 2009 - 2016 Boca Raton, Florida B. ARCH Palm Beach State College 2012 - 2013 Boca Raton, Florida (continuing education) Indian River State College 2009 - 2010 Stuart, Florida (continuing education) Martin County High School 2005 - 2009 Stuart, Florida High School Diploma Education Character Ambitious and seeking challenges Consistently reliable and punctual Dedicated to given tasks Ethically professional and responsible Experienced team leader Quick to Learn skills and methods Well-rounded in arts and sciences Skills Adobe Photoshop Adobe Illustrator Adobe InDesign Autodesk AutoCAD Autodesk Revit Sketchup Rhinoceros Microsoft Powerpoint Microsoft Excel Windows Macintosh File Management Physical Craft EmploymentHistory Intern Associate Sequil Systems, Inc. Lead Bartender Red Brick Grill - Recommended for bar manager - Key and swipe card holder Operative Retail Marketing Services (RMSe ) - Recommended for Team Lead - Key holder Bar-back, Bartender Manatee Island Bar and Grill - Rapidly trained and transitioned through multiple titles Photographer Noah Illes Photography - Gained insight in professional business and entrepreneurship Laborer Scott Moore Property Management - Established basis of professional work ethic 2015-Present Delray, Florida 2013-2014 Delray, Florida 2012-2013 South Florida 2010-2011 Stuart, Florida 2008-2010 Palm City, Florida 2007-2007 Stuart, Florida
  • 4. iii The environment that we inhabit is one that sustains our lives and livelihood, and thus should be a primary concern of all professionals, especially those directly involved within. In the practice of Architecture, where products, or structures, become an immediate extension of the environment, we are directly responsible for the interaction between the two, and inherit the responsibility of assuring a harmonious existence of all built and natural things. I envision a future where we may use technological advances to maintain a comfortable environment while restoring primitive notions of living with nature, rather than next to, while leaving the smallest footprint necessary. I hope to do this by working, learning, experimenting, and growing as a professional in a communal based studio environment, where as a team we develop cutting edge methods and technologies to adhere to this philosophy, and ultimately cradling the notion of harmonious living. CareerIntent ProjectExperience Sequil Systems, Inc LEED Consulting Entry Level Intern (561) 921-0900 www.Sequil.com/ Modera Station Phase II, Miami Florida 53,000 square foot apartment building, 181 Residential Units. Energy Model. Calculations of IEQ. Proof of Sustainable Sites Manor at Harbour Island, Tampa Florida 21 Story Tower, 340 Residential Units Energy Model. Calculations of IEQ. Energy, Water, and Site credits Earl Stewart Toyota (remodel), Lake Park Florida 74,000 Square Foot Commercial Building Energy Model. Calculations of IEQ. Proof of Sustainable Sites Miami-Dade County Three Cultural Centers, Miami Florida 3 Separate Government Sites Proof of Sustainable Sites. FGBC Certified Plausibility Study Noah Illes 12208 Mahogany Drive, Boynton Beach, Florida, 33436 (772) 349-4049 nilles@fau.edu
  • 5. A5 Section A Design 5 | Shark Valley, Fl Photography Retreat Design 7 | Ft. Lauderdale, Fl. FAU SOA Recruiting Oasis Design 8 | Ft. Lauderdale, Fl. University Library NDesigns The Mangrove Miami Miami, Florida Costs: $ per SQ FT SQ FT per UNIT # UNITS TTL SQ FT TTL COST ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked income (yr) % of TTL Profit Site Acquisition: 5,610,000.0 Housing (per night) PER NIGHT BILLABLE PER NIGHT 10,401,000.0 55% Land Cost 43,903.0 1 43,903.0 5,500,000.0 Hostil 20.0 24.0 480.0 0.75 131,400.0 1% Closing Costs - 2% Land Cost 110,000.0 Emp Housing 32.9 10.0 328.8 0.90 108,000.0 1% Construction cost: 125.0 196,633.0 43,710,450.0 Standard 250.0 96.0 24,000.0 0.85 7,446,000.0 72% Demolition - flat rate 150,000.00 Extended Stay 500.0 9.0 4,500.0 0.80 1,314,000.0 13% Construction cost: 41,406,450.00 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% Hostil 175.00 450.0 6.0 2,700.0 472,500.00 Brewery PER BBL # BBL. 1.00 225,000.0 1% emp housing 175.00 450.0 10.0 4,500.0 787,500.00 Barrels* 30.00 7500 225,000.0 Standard 200.00 450.0 96.0 43,200.0 8,640,000.00 Extended Stay 300.00 900.0 9.0 8,100.0 2,430,000.00 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.0 15% Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0 Brewery 200.00 35,550.0 1.0 35,550.0 7,110,000.00 Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Services/Entertainment 5,500,000.0 29% Club/sky bar 250.00 32,400.0 1.0 32,400.0 8,100,000.00 Sky Bar* 2,500,000.0 Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Spa* 1,500,000.0 Amenities 200.00 40,680.0 8,136,000.00 Café/louge/bar* 1,500,000.0 F.F. & E. 2,154,000.00 TTL REVENUE PER YEAR 18,863,500.0 100% Hotel Units 16,000.00 109 1,744,000.00 Hostil and Emp. Housing 10,000.00 16 160,000.00 ACCOUNTS PAYABLE Brewery 100,000.00 1 100,000.00 General Opperating Costs (35% accounts recievable)** 6,602,225.00 Elec./Mech./Green tech. 100,000.00 1 100,000.00 Spa 50,000.00 1 50,000.00 Professional/Administrative fees 14,596,067.5 NDesign Fees 3,485,522.5 Design Fees (5% Construction Cost) 2,185,522.5 LEED Fees (In-House Reduced Flat Rate) 1,200,000.0 Presentation Materials 100,000.0 Governmental 10,386,545.0 Law fees (7% Project Value) 8,559,731.5 Permits & Impact Fees ($1640 per Unit) 205,000.0 Development Fee (3% Project Cost) 1,471,813.5 Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0 Other Professional 724,000.0 Survey, Ground tests, legal docs. 200,000.0 Interior Design 500,000.0 Bank Inspection & Title Updates 24,000.0 Contingencies 1,873,852.1 Contingency - Hard (3% building Cost) 1,306,813.5 YEARS TO PROFIT 5.21 Contingency - Soft (3% Admin Fees) 567,038.6 *based on Miami Statistics from 2010 TTL PROJECT COST 63,916,517.5 **assumed 20% reduction from baseline, based on current LEED Goals A6 A13 A18 A24 Design 10 | Miami, Fl. The Mangrove Miami B33 B36 **This Project is currently under-development
  • 6. A6 Interior view of floating dock Design 5 Shark Valley Photography Retreat
  • 7. A7 O b j e c t i v e : Create an ecological Art Space in the Everglades, keeping in mind ecolog- ical and spacial quali- ties previously observed. All structures are to be built of wood, using passive design strat- egies, as there is no access to electricity. Special attention should be given to struc- ture, and the joining of wooden elements E x e c u t i o n : During the original site evaluation, I had brought my camera, and re- alized that this was the perfect place for photography, with all aspects of the ev- erglades present. I provided multiple pho- to opportunities with a wide range of subject matter to photograph. All structures are built of wood and use passive design strategies, while minimizing disruption to the natural ecosystem. The site has no outside electrical/plumbing; both are maintained/ produced on site. Pedestrian Traffic Vegetation Shade/shadow Wind pattern Topography **Satellite imagery: Google Earth
  • 8. A8 Program: Floating dock: - allowing use of small boat travel - giving low angle opportunity for photography Tower: - gives vast view for miles, as well as birds eye of site - multiple vantage points on leading path Gallery: - administration - restrooms - 7 large pin-up boards Darkroom: - self maintaining - located for optimal conditions for developing Connecting Boardwalk: - includes tiers and floating devices - connects all structures to each other and the ground - minimal interference with context and vegetation Design Aspects: Minimal footprint: a. use of posts minimizes contact with ground b. minimal hard-scape - allows natural erosion/collection - maintains natural environment c. minimal interference with animals and vegetation - allowance of vegetative growth throughout - allowance of animal shelter Full array of vantage points: a. allows users to experience all aspects of environment b. educate on multiple scopes - allows for macro observations - allows for micro observations Net Zero utilities: a. no outside utility disruption
  • 9. A9
  • 10. A10 Design 7 & Design 8 Design 7 | FAU SOA Recruiting Oasis Design 8 | University Library+
  • 11. A11 Passive design strategies are to be implemented in order to produce more sustainable projects. Given the South Florida climate, mechanical climate control is recommended, though pas- sive strategies may be implemented to reduce the load on mechanical systems, as well as re- ducetheneedduringcoolerseasons.Inorderto buildpassivelyinFlorida,asubtropicalclimate, several measurements need to be taken. Some of the recommendations are suggested below; Ventilation - Orient windows to prevailing winds; ESE - Larger openings facing upwind; NNW - Locate openings on opposite side of long structure - Channel wind with wing-walls or thick vegetation - High ceilings and double height spaces - Allow stack ventilation - Open floor plan - Allow ease of ventilation - Raise structure above grade - Allow ventilation from below Shading -Window overhangs -Larger and thicker vegetation to south and west -Vertical louvers to east and west - Horizontal louvers to South Structure - Lightweight materials - Lightly colored materials - Operable walls and windows - High ceilings and deep overhangs - Small footprint - Avoid glazing when possible Flood ZonesWind Patterns Shadow Study Additional Info Water Control - Elevate structure when plausible - Water, corrosion, and decay resistant mate- rials - Concrete, aluminum, PT lumber, etc. - Water channeling/handling away from structure - Catch basin, natural/mechanical drainage - Re-purpose run-off water - Store excess to be used in structure - Channel into city system - Distribute appropriately through irrigation Design 7 & Design 8 Fort Lauderdale Climate Analysis **Wind-rose diagram: unknown source. Flood maps: FEMA.org. Additional info charts: Autodesk Climate Consultant
  • 12. A12 Green Space Parking Education Housing Public services Food Service Ecology EconomyEquity Economic Make-up Due to the current economic makeup of Ft. Lauderdale, along with zoning re- quirements, multi-use structures are rec- ommended. This allows for changes to be made in order to fit current trends, invite a wider range of users, allow for multiple sources of revenue, and utilize minimal lot areas to the highest potential. In order to feed the needs of a generally lower income community, public edu- cational programs and services are rec- ommended. This includes institutional education as well as public awareness programs, and affordable services and goods. Creating multi-use, self contained and semi-self contained structures provides opportunities for such services to be per- formed. Fractile Triangle Equity: Creating an area easily accessible and refreshing for public. Economy: Responsible use of utilities, multiple opportunities for revenue, efficient construction methods and materials. Ecology: Building with the environment to minimize damage, improve and refurbish when possible, and assist others in doing so. View to/from Parks: Create an unobstructed view to compli- ment the neighboring parks and recre- ational areas. Axial connections: An axial connection between institutions (FAU, Nova, BC, Public Library, green spaces, etc.) allows for ease of access. Access points: Access points for vehicular and pedestrian traffic should allow for easy transition and safe, pleasurable travel. Multi-use and multi-user: Create opportunities for all to enjoy, use, and maintain in responsible manors. Design 7 & Design 8 Fort Lauderdale Zoning and Demographics **Economic Chart: unknown source. Zoning Map: Broward County GIS
  • 13. A13 Design 7 FAU SOA Recruiting Oasis Exterior view of drainage basin/outdoor meeting space
  • 14. A14 O b j e c t i v e : Using Sustainable De- sign strategies learned, develop an addition to the FAU Downtown campus. This can incorporate all points of the fractile triangle, or can focus on one specific sector. E x e c u t i o n : The current catch basin is to be re-vamped to allow more natural drainage into the aquifer, as well as recycle water into the building, and serve as an outdoor meeting space during the dry season. The paved parking lot is to be removed and transformed into a public park, connecting the immediate edu- cation entities, and allowing for the expansion of the catch ba- sin, permitting additional run- off to be handled more efficiently. The three story, “green” structure will contain a gallery to educate the public on sus- tainable practices, as well as serve as a scouting studio for architectural firms to better locate interns. In addition, a public studio will allow students and profession- als to work side by side, making this transition even easier for students. Theadditionofacafe’promptsmore of the general public to visit and enjoy the site, while giving stu- dents a better option for food. Design Problem: Current disconnect from nature in an urban atmosphere, and lack of awareness in Sustainable Design and practices a - learning sustainable design in a concrete jungle b - public ignorance of current practices and possible practices Proposal: A re-model of the downtown campus to include sustainable design aspects, and the addition of a promotional center for sustainable design and practice **Urban Parks Diagram: Unknown source through Google Images
  • 15. WH -3’ 0” -2’ 0” -1’ 0” 0’ 0” A15 F.A.U. SOA Campus Remodel Location: Ft. Lauderdale, Fl Plot Area: 125,000 ft2 Existing Built area: 57,000 ft2 Developeable Area: 68,000 ft2 Program: 25,853 ft2 TTL. (9,058 ft2 footprint) Design Aspects: Engage private university with public college: a. Connect existing structures through communal space - Nova, FAU, BC b. Create inviting atmosphere for public - Engage Las Olas Blvd Re-engage natural environment: a. Re-define catch basin - Return to natural Florida ecosystem and water filtration b. Addition of more “green space” - Re-place hardscape with natural materials c. Use passive design aspects when possible d. Follow living building guidelines when possible - Allow structure and site to adapt to climate and Environmental fluctuations e. Minimize footprint - Allow for more green space Transform urban environment into sustainable campus: a. Introduce more natural elements - Vegetation, water, animal life b. Engage the entire community - Create a space for all to enjoy; students, faculty, Professionals, general public c. Promote better transportation practices - Move vehicular traffic to existing garage - Bike usage for locals - Bus transportation for semi-locals d. Spread awareness of sustainable design and practice - Educate the public on essential practices for the future 0 10’ 40’ Level 1; Gallery and Outdoor Gathering 0 25’ 100’ Site Plan
  • 16. A16 0 10’ 40’ Level 2; Gallery, Cafe, and Offices 0 10’ 40’ Level 3; Studio and Roof Terrace Program: Public Park: - Gives students a space to truly relax - Brings natural Florida environment back to urban area - Drainage basin handles water through natural percolation, “beautifies” the area, and reduces demand on public drainage system Gallery: - Educates public on sustainable and safer practices - Gives opportunity for firms scout interns Studio: - Allows students and professionals to work side by side, easing the transition into the professional workplace - Gives students a fresh place to work outside of classroom and established studio Cafe: - Located to overlook natural basin and park - Open to all members of the public - Serves local, fresh food to better student nutrition and support local economies
  • 17. A17 Summer Solstice 0 10 20 40 Las Olas (driving) Nova (walking) Broward College (walking) Roof Garden (standing) Views (internal and external) Internal circulation Top Soil/Sand Fine Stone/Sand Course Stone Limestone Aquifer Recycle grey water **Component diagram imagery: various sources through Google images Construction Schedule a - Concrete structure; no additives, re-used aggregates b - Steel Structure; recycled, untreated steel c - Wood Members; untreated, local d - Roof Garden; refurbished members e - Electrical Wiring; re-used when applicable f - Plumbing; re-used when applicable g - Appliances and Furniture; - Wood members - untreated, re-purposed - Metal members - re-used, untreated - Non recyclable members to be re-furbished when applicable Interface a - Work Space - Inner connected spaces promote communal work - Open spaces and views to outside promote creativity - Spaces provide template for sustainable design b - Education Center - Structure and exhibits enlightens visitors - Into work space emphasizes community work c - Scouting office - Information for community, students, and professionals - Model for urban set building using sustainable design Deconstruction Schedule a - Concrete structure; crushed for re-use as concrete aggregates b - Steel Structure; Melted for re-use c - Wood Members; composted and/or mulch d - Roof Garden; 100% re-usable e - Electrical Wiring; re-use and/or recycle copper f - Steel Plumbing; re-use and/or recycle g - Appliances and Furniture; - Wood members - compost and/or mulch - Metal members - re-use and/or recycle - Non recyclable members to be re-furbish and/or scrap if permit-able Equity: - Human scale; small spaces promote interaction - Democracy and social justice; public, ADA - Rights to nature; low rise structure does not inhibit surrounding structures Beauty: - Beauty and Spirit; promoting social work, outdoor living - Inspiration and education; model of sustainable design, place of education Site: - Limits to growth; native/naturalized species planted - Habitat exchange; small water animals and birds - Car free living; emphasis on public transport and bicycles Water: - Net zero water; rainwater collection and water treatment - Ecological water flow; natural filtration system Energy: - Net zero energy; solar panels Health: - Civilized environment; all operable windows and louvers - Healthy air; separate vents for restrooms and utility - Biophilia; using natural light, rainwater, ventilation, and vegetation - Responsible industry; clean, recyclable materials - Appropriate sourcing; local material and labor - Conservation and re-use; minimal material used, all recyclable Living Building Challenge
  • 18. A18 Design 8 FAU University Library Exterior view from North-West Corner
  • 19. A19 O b j e c t i v e : Using past projects of the semester for inspiration and direction, develop a library or bibliotheque with the addition of the new concept; analogue vs. digital. E x e c u t i o n : Being for FAU, a connection to the campus on the southeast is crucial; this opened up a challenge of connecting all immediate structures, as all are rel- evant to the higher learning process of the school (seen in above sketch.) Focusing primarily on the concept painting to the right, a Temple of Knowl- edge was the end goal, illustrating mans quest to gain knowledge, and ultimately discovering the im- possibility of this. Using the analogue vs. digital idea, and expanding on this to include the next tool used to find knowledge, visitors ascend through layers, illustrating past attempts of this quest. Beginning in an intermingling of people using speech, to a traditional analogue library, to digital computer lab, and end in an Experimental Studio, signifying the need to think past the current path and experiment in new ways to gain knowledge. Sudden elevation changes within each lev- el compartmentalizes each space, and strengthens the idea of past tools used, where as in the experimental studio area, small changes in elevation and a series of subtle ramps disorient visitors, exaggerating the feeling and idea of a new, unknown means to find knowledge.
  • 20. A20 0 20’ 80’ Level 1; Info, Auditorium, Shops 0 40’ 120’ Site Plan Program: Art Store and Book store: - Provides nearby opportunity for students to purchase necessary supplies Auditorium: - Space for lectures and presentations related to school programs FAU University Library Location: Ft. Lauderdale, Fl Plot Area: 57,575 ft2 Developeable Area: 30,000 ft2 Program: 182,630 ft2 TTL. (26,090 ft2 footprint)
  • 21. A21 0 20’ 80’ Level 4; Digital Digital Learning Labs: - Provides opportunity for older generations to maintain knowledge in digital world Print Center: - Alleviates print demand on current printing center - Opportunity for income by serving general public Open Lab: - Allows users of all backgrounds to mingle and learn from each other - Allows access to digital realm for all members of society 0 20’ 80’ Level 6-7; Experimental Studio Experimental Studio: - Provides open environment for inspired works - Allows public and students to work freely through any median/discipline - Creates melting pot of thoughts from all disciplines Multiple Balconies: - Provides space for quick breaks from work - Provides open air areas for healthier work environment - Partition walls add to ‘wandering’ illusion while allowing additional light Program not shown: Adult Ed. classrooms (level 2): - Opportunity for under-privileged of Fort Lauderdale to receive proper education - High rate of poor education in area - High rate of citizens below poverty line Book Stacks (level 3): - Provides references to industry norms, precedence, and inspirations - Provides quite environment to reflect on readings Experimental Gallery (level 5): - Works may be displayed in public venue for educational or marketing purposes - Assist students in locating potential employment opportunities - Inform public of cutting edge methods, technologies, and breakthroughs OWL Out-takes (level 5): - Small convenient store for students - Provides lounge for quick break - Allows purchase of snacks, drinks, and essential supplies
  • 22. A22 0 1’ 4’Wall Section 0 20’ 80’West Elevation Section A
  • 23. A23 0 20’ 80’South Elevation Section B
  • 24. A24 Design 10 The Mangrove Miami: A conversation with the Site **This Project is currently under-development View from across the Miami River
  • 25. A25 O b j e c t i v e : As a Thesis Statement, develop a comprehensive proj- ect that includes all facets of the Proffessional Prac- tice of Architecture. Facing the question of human scale and housing, the movement, behavior, activity, wants, needs, etc. of humanity must me considered and implemented in a fiscally and socially responsi- ble approach. The Project shall include a Hotel (rentable sleeping quarters) and Brewery and/or Coffee Roastery, along with any other program deamed necessary/appropri- ate. Projects must follow Building Codes and Zoning Regulations, as well as develop a financial feasability study. S t a t e m e n t : In the Practice of Architecture, projects are often born of either A) an emotional idea/concept from the design team or owner and/or B) a ‘standard’ building to house a program in a cost effective way. In either case, projects and ideas tend to be inserted forcefully into and onto a site with minimal regard to site and the broad context. E x e c u t i o n : This Project is an experimentation driven by the idea of asking ‘what does the Site want?’ where the design allows the site and context to say where and how ‘stuff’ can and should be placed and utilized. This is done in an attempt to approach an Ultimate Sustainable Project, where all facets are not only adressed, but are linked and reliant on one another to the fullest extent of current building and technologi- cal capabilities. During the ‘conversation with the site’ three primary concerns were adressed, and the following resolves were made; 1) Allow the site to breath and flourish while asking for minimal energy consumption 2) Allow the neighborhood to participate by co-min- gling the affluent with the less privileged 3) Provide a durable yet adaptable program to adjust and prosper through changes in market trends. Economy Ecology Equity
  • 26. Point of Interest CROSSROADS Point of Interest THE KNUCKLE A26 O b j e c t i v e : As a Thesis Statement, develop a comprehensive proj- ect that includes all facets of the Proffessional Prac- tice of Architecture. Facing the question of human scale and housing, the movement, behavior, activity, wants, needs, etc. of humanity must me considered and implemented in a fiscally and socially responsi- ble approach. The Project shall include a Hotel (rentable sleeping quarters) and Brewery and/or Coffee Roastery, along with any other program deamed necessary/appropri- ate. Projects must follow Building Codes and Zoning Regulations, as well as develop a financial feasability study. S t a t e m e n t : In the Practice of Architecture, projects are often born of either A) an emotional idea/concept from the design team or owner and/or B) a ‘standard’ building to house a program in a cost effective way. In either case, projects and ideas tend to be inserted forcefully into and onto a site with minimal regard to site and the broad context. E x e c u t i o n : This Project is an experimentation driven by the idea of asking ‘what does the Site want?’ where the design allows the site and context to say where and how ‘stuff’ can and should be placed and utilized. This is done in an attempt to approach an Ultimate Sustainable Project, where all facets are not only adressed, but are linked and reliant on one another to the fullest extent of current building and technologi- cal capabilities. During the ‘conversation with the site’ three primary concerns were adressed, and the following resolves were made; 1) Allow the site to breath and flourish while asking for minimal energy consumption 2) Allow the neighborhood to participate by co-min- gling the affluent with the less privileged 3) Provide a durable yet adaptable program to adjust and prosper through changes in market trends. Economy Ecology Equity Point of Interest CROSSROADS Point of Interest THE KNUCKLE WindBasedCarving-Ecological ViewsBasedCarving-Social PRODUCEDBYANAUTODESKEDUCATIONALPRODUCT PRODUCEDBYANAUTODESKEDUCATIONALPRODUCT PRODUCEDBYANAUTODESKEDUCATIONALPRODUCT PRODUCED BY AN AUTODESK EDUCATIONAL PRODUCT SettoGrid - Economical
  • 27. A27 Sea Level Rise, an issue soon to face allofSouthFlorida, is being adressed in an ‘it is going to happen, so let it happen’ approach. By designing to al- low water into the site and around the structure, the proj- ect is pro-active- ly embracing the water, and the fact that South Florida residents will be forced to adapt to the above illustrat- ed type of environ- ment. + 1’ - 0” + 2’ - 0” + 3’ - 0” + 4’ - 0” + 6’ - 0” 0 25’ 100’ South Elevation The Mangrove | Miami AConversationwiththeSite Economy Ecology Equity It is at this point in the Design Process where the concept of The Mangrove emerged. By speaking with the site, the neighborhood, the climate, the money, and the rising sea, a ‘tip-toeing’ struc- ture was the response, where four main points of contact with the ground merge as the project grows out of the site and water. This site-specific concept will begin to drive further decisions from this point on. The Beautiful Irony of this discovery was the interpretation of site aspects leading to a project that illustrates the previous and natural condition of the Miami River banks.
  • 28. A28 S k e t c h + C o l l a g e : Implimenting the attitude of ‘Have your intern make it work. Have your intern draft it.’ the studio was able to focus on the crucial aspects of the de- sign in a sketch + collage manner, where ideas were illustrated, critiqued, and revised in a relatively quick time period. T H E V I N E : The Vine, growing up the structure, is the connection of the Ground to the Structure, showing the acceptance and invitation of the natural surround- ings, and the combination of the man-made with the natural. The Vine, growing up the functional program, gives a foothold for the Abstract Mangrove and the Objective Program to merge, exemplifying the strategy of beginning with the needs, and then allowing the abstract to emerge or reveal itself. The Vine, growing around the plaza, provides a common grounds for all users to interact with the site, the structure, and one another, independent of financial or social aspects.
  • 29. 0 30’ 120’ Level7;ExtendedStay(8),RoofTopSpa A29 0 10’ 40’ SectionC 0 10’ 40’ SectionB 0 30’ 120’ Level1;HotelReception,Cafe/Bar,WaterTaxi,Plaza,Brewery 0 10’ 40’ SectionA 0 30’ 120’ Level4;StandardRooms(22),SkyBar+LowerTerrace 0 30’ 120’ Level6;ExtendedStay(11) Bedroom(northside,allunits) ConvertableLiving/Balcony(northside,extendedstay)Living+Bedroom(southside,allunits) KEY PLAN
  • 30. A30 **This Project is currently under-development Room (Leaf) Corridor (Stem Stalk) Thresh-hold (Bud) Hallway (Stem) Unclear bounds of hallway to thresh-hold to corridor to room, similar to unclear bounds of stem to bud to leafstalk to leaf. Casa de Pego Typical Casa de Pego; Threshold Study Likely Guests in King Room Couples/weekend get-away Single/Traveling Business More likely to spend extended time in room Likely Guests in 2x Queen Room Families Groups of Friends More likely to spend minimal time in room S l i d i n g p a s t t h e ‘ S t u f f ’ : Inspired by Casa de Pego, by Alvar Siza, the use of a non-traditional threshold was implemented to allow for a more natural movement of visitors. This allows visitors to glide through the utilitarian spaces and emerge on the other side to witness a virtually 3-sided space, where the oposite side is a completely glazed and operable wall, al- lowing for full view of the outside and surroundings. Likely Guests in Extended Stay Couples/yearly vacation Wealthier/ more private More likely to spend more time in room for cooking, relaxing, entertaining Bedroom (northside, all units)Convertable Living/Balcony (northside, extended stay) Living + Bedroom (southside, all units) 0 4’ 16’ Standard Room;level 2-5 (1 King or Double Queen) 0 4’ 16’ Extended Stay;level 6 (1 King, living room, kitchenette)
  • 31. A31 **This Project is currently under-development P r e l i m i n a r y P h e a s a b i l i t y S t u d y : NDesigns The Mangrove Miami Miami, Florida Costs: $ per SQ FT SQ FT per UNIT # UNITS TTL SQ FT TTL COST Site Acquisition: 5,610,000.00$ Land Cost 43,903.0 1 43,903.0 5,500,000.0 Closing Costs - 2% Land Cost 110,000.0 Construction cost: 104.0 151,498.0 31,890,139.00$ Demolition + Recyclables Storage 150,000.00$ Construction cost: 31,057,575.00$ Hostil 175.00 450.0 4.0 1,800.0 315,000.00 2% emp housing 200.00 450.0 10.0 4,500.0 900,000.00 7% Standard 200.00 450.0 70.0 31,500.0 6,300,000.00 47% Extended Stay 250.00 900.0 16.0 14,400.0 3,600,000.00 27% Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 16% Brewery 175.00 22,275.0 1.0 22,275.0 3,898,125.00 Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Club/sky bar 225.00 32,400.0 1.0 32,400.0 7,290,000.00 Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Amenities 200.00 15,120.0 3,024,000.00 F.F. & E. 682,564.00$ Brewery 100,000.00 1 100,000.00 General Elec./Mech. 100,000.00 1 100,000.00 Green Tech. 432,564.00 1 432,564.00 Spa 50,000.00 1 50,000.00 Professional/Administrative fees 10,829,158.07$ NDesign Fees 1,809,506.95$ Design Fees (5% Construction Cost) 1,594,507.0 LEED Fees 115,000.0 Presentation Materials 100,000.0 Governmental 8,486,511.12$ Law fees (5% Project Value) 7,094,507.0 Permits & Impact Fees ($1200 per Unit) 124,800.0 Development Fee (3% Project Cost) 1,117,204.2 Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0 Other Professional 724,000.00$ Survey, Ground tests, legal docs. 200,000.0 Interior Design 500,000.0 Bank Inspection & Title Updates 24,000.0 Contingencies 1,342,122.86$ Contingency - Hard (3% building Cost) 952,204.2 Contingency - Soft (3% Admin Fees) 389,918.7 Professional/Administrative Savings 190,860.00$ LEED Certification - inhouse certification 103,500.0 Governmental fees - Miami Sustainable Initiatives 87,360.0 TTL PROJECT COST 48,329,297.07$ ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr) % of TTL Profit R.O.I. Housing (per night) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56% Hostil 30.0 16.0 480.0 0.75 131,400.0 1% 2.40 Emp Housing 36.2 10.0 361.6 1.00 132,000.0 1% 6.82 Standard 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97 Extended Stay 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54 Brewery $ PER BBL # BBL. 1.00 420,000.00$ 2% Barrels* 35.00 12000 420,000.0 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14% Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0 Services/Entertainment 5,500,000.00$ 28% Sky Bar* 2,500,000.0 Spa* 1,500,000.0 Café/louge/bar* 1,500,000.0 TTL REVENUE PER YEAR 19,816,150.00$ 100% ACCOUNTS PAYABLE % of ttl. % savings Opperating Costs (55% accounts recievable) 100% 10,898,882.50$ General Utility 10% 1,089,888.3 Goods/inventory/equip 40% 4,359,553.0 Salary/Wage 35% 3,814,608.9 Maintainance 5% Marketing 10% Operating Cost Savings % demand 87.49% 953,512.82$ Energy Savings from Green Power 47% 78% 399,545.4 Water collection + treatment savings 95% 22% 227,001.0 Demand Reduction; Overall Building Performance 30% 326,966.5 TTL COSTS PER YEAR 9,945,369.68$ TTL OPERATING COSTS PER YEAR 9,945,369.68$ TTL PROFIT PER YEAR 9,870,780.32$ TTL PROJECT COST 48,329,297.07$ R.O.I. 4.90 *based on Miami Statistics from 2010 NDesigns The Mangrove Miami Miami, Florida Costs: $ per SQ FT SQ FT per UNIT # UNITS TTL SQ FT TTL COST Site Acquisition: 5,610,000.00$ Land Cost 43,903.0 1 43,903.0 5,500,000.0 Closing Costs - 2% Land Cost 110,000.0 Construction cost: 104.0 151,498.0 31,890,139.00$ Demolition + Recyclables Storage 150,000.00$ Construction cost: 31,057,575.00$ Hostil 175.00 450.0 4.0 1,800.0 315,000.00 2% emp housing 200.00 450.0 10.0 4,500.0 900,000.00 7% Standard 200.00 450.0 70.0 31,500.0 6,300,000.00 47% Extended Stay 250.00 900.0 16.0 14,400.0 3,600,000.00 27% Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 16% Brewery 175.00 22,275.0 1.0 22,275.0 3,898,125.00 Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Club/sky bar 225.00 32,400.0 1.0 32,400.0 7,290,000.00 Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Amenities 200.00 15,120.0 3,024,000.00 F.F. & E. 682,564.00$ Brewery 100,000.00 1 100,000.00 General Elec./Mech. 100,000.00 1 100,000.00 Green Tech. 432,564.00 1 432,564.00 Spa 50,000.00 1 50,000.00 Professional/Administrative fees 10,829,158.07$ NDesign Fees 1,809,506.95$ Design Fees (5% Construction Cost) 1,594,507.0 LEED Fees 115,000.0 Presentation Materials 100,000.0 Governmental 8,486,511.12$ Law fees (5% Project Value) 7,094,507.0 Permits & Impact Fees ($1200 per Unit) 124,800.0 Development Fee (3% Project Cost) 1,117,204.2 Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0 Other Professional 724,000.00$ Survey, Ground tests, legal docs. 200,000.0 Interior Design 500,000.0 Bank Inspection & Title Updates 24,000.0 Contingencies 1,342,122.86$ Contingency - Hard (3% building Cost) 952,204.2 Contingency - Soft (3% Admin Fees) 389,918.7 Professional/Administrative Savings 190,860.00$ LEED Certification - inhouse certification 103,500.0 Governmental fees - Miami Sustainable Initiatives 87,360.0 TTL PROJECT COST 48,329,297.07$ ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr) % of TTL Profit R.O.I. Housing (per night) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56% Hostil 30.0 16.0 480.0 0.75 131,400.0 1% 2.40 Emp Housing 36.2 10.0 361.6 1.00 132,000.0 1% 6.82 Standard 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97 Extended Stay 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54 Brewery $ PER BBL # BBL. 1.00 420,000.00$ 2% Barrels* 35.00 12000 420,000.0 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14% Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0 Services/Entertainment 5,500,000.00$ 28% Sky Bar* 2,500,000.0 Spa* 1,500,000.0 Café/louge/bar* 1,500,000.0 TTL REVENUE PER YEAR 19,816,150.00$ 100% ACCOUNTS PAYABLE % of ttl. % savings Opperating Costs (55% accounts recievable) 100% 10,898,882.50$ General Utility 10% 1,089,888.3 Goods/inventory/equip 40% 4,359,553.0 Salary/Wage 35% 3,814,608.9 Maintainance 5% Marketing 10% Operating Cost Savings % demand 87.49% 953,512.82$ Energy Savings from Green Power 47% 78% 399,545.4 Water collection + treatment savings 95% 22% 227,001.0 Demand Reduction; Overall Building Performance 30% 326,966.5 TTL COSTS PER YEAR 9,945,369.68$ TTL OPERATING COSTS PER YEAR 9,945,369.68$ TTL PROFIT PER YEAR 9,870,780.32$ TTL PROJECT COST 48,329,297.07$ R.O.I. 4.90 *based on Miami Statistics from 2010 The Mangrove Miami Miami, Florida Costs: $ per SQ FT SQ FT per UNIT # UNITS TTL SQ FT TTL COST Site Acquisition: 5,610,000.00$ Land Cost 43,903.0 1 43,903.0 5,500,000.0 Closing Costs - 2% Land Cost 110,000.0 Construction cost: 104.0 151,498.0 31,890,139.00$ Demolition + Recyclables Storage 150,000.00$ Construction cost: 31,057,575.00$ Hostil 175.00 450.0 4.0 1,800.0 315,000.00 2% emp housing 200.00 450.0 10.0 4,500.0 900,000.00 7% Standard 200.00 450.0 70.0 31,500.0 6,300,000.00 47% Extended Stay 250.00 900.0 16.0 14,400.0 3,600,000.00 27% Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 16% Brewery 175.00 22,275.0 1.0 22,275.0 3,898,125.00 Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Club/sky bar 225.00 32,400.0 1.0 32,400.0 7,290,000.00 Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Amenities 200.00 15,120.0 3,024,000.00 F.F. & E. 682,564.00$ Brewery 100,000.00 1 100,000.00 General Elec./Mech. 100,000.00 1 100,000.00 Green Tech. 432,564.00 1 432,564.00 Spa 50,000.00 1 50,000.00 Professional/Administrative fees 10,829,158.07$ NDesign Fees 1,809,506.95$ Design Fees (5% Construction Cost) 1,594,507.0 LEED Fees 115,000.0 Presentation Materials 100,000.0 Governmental 8,486,511.12$ Law fees (5% Project Value) 7,094,507.0 Permits & Impact Fees ($1200 per Unit) 124,800.0 Development Fee (3% Project Cost) 1,117,204.2 Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0 Other Professional 724,000.00$ Survey, Ground tests, legal docs. 200,000.0 Interior Design 500,000.0 Bank Inspection & Title Updates 24,000.0 Contingencies 1,342,122.86$ Contingency - Hard (3% building Cost) 952,204.2 Contingency - Soft (3% Admin Fees) 389,918.7 Professional/Administrative Savings 190,860.00$ LEED Certification - inhouse certification 103,500.0 Governmental fees - Miami Sustainable Initiatives 87,360.0 TTL PROJECT COST 48,329,297.07$ ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr) % of TTL Profit R.O.I. Housing (per night) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56% Hostil 30.0 16.0 480.0 0.75 131,400.0 1% 2.40 Emp Housing 36.2 10.0 361.6 1.00 132,000.0 1% 6.82 Standard 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97 Extended Stay 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54 Brewery $ PER BBL # BBL. 1.00 420,000.00$ 2% Barrels* 35.00 12000 420,000.0 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14% Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0 Services/Entertainment 5,500,000.00$ 28% Sky Bar* 2,500,000.0 Spa* 1,500,000.0 Café/louge/bar* 1,500,000.0 TTL REVENUE PER YEAR 19,816,150.00$ 100% ACCOUNTS PAYABLE % of ttl. % savings Opperating Costs (55% accounts recievable) 100% 10,898,882.50$ General Utility 10% 1,089,888.3 Goods/inventory/equip 40% 4,359,553.0 Salary/Wage 35% 3,814,608.9 Maintainance 5% Marketing 10% Operating Cost Savings % demand 87.49% 953,512.82$ Energy Savings from Green Power 47% 78% 399,545.4 Water collection + treatment savings 95% 22% 227,001.0 Demand Reduction; Overall Building Performance 30% 326,966.5 TTL COSTS PER YEAR 9,945,369.68$ TTL OPERATING COSTS PER YEAR 9,945,369.68$ TTL PROFIT PER YEAR 9,870,780.32$ TTL PROJECT COST 48,329,297.07$ R.O.I. 4.90 *based on Miami Statistics from 2010 TTL PROJECT COST 48,329,297.07$ 200.00 15,120.0 3,024,000.00 682,564.00$ 100,000.00 1 100,000.00 100,000.00 1 100,000.00 432,564.00 1 432,564.00 50,000.00 1 50,000.00 dministrative fees 10,829,158.07$ 1,809,506.95$ struction Cost) 1,594,507.0 115,000.0 als 100,000.0 8,486,511.12$ Value) 7,094,507.0 es ($1200 per Unit) 124,800.0 % Project Cost) 1,117,204.2 Assessments ($50,000 @ 3 Years) 150,000.0 al 724,000.00$ legal docs. 200,000.0 500,000.0 le Updates 24,000.0 1,342,122.86$ 3% building Cost) 952,204.2 % Admin Fees) 389,918.7 dministrative Savings 190,860.00$ ouse certification 103,500.0 iami Sustainable Initiatives 87,360.0 TTL PROJECT COST 48,329,297.07$ EVABLE $ per UNIT # UNITS TTL $ per TYP % booked Income (yr) % of TTL Profit R.O.I. ght) PER NIGHT BILLABLE PER NIGHT 0.85 11,158,650.00$ 56% 30.0 16.0 480.0 0.75 131,400.0 1% 2.40 36.2 10.0 361.6 1.00 132,000.0 1% 6.82 300.0 70.0 21,000.0 0.85 6,515,250.0 58% 0.97 600.0 16.0 9,600.0 0.85 2,978,400.0 27% 1.21 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% 1.54 $ PER BBL # BBL. 1.00 420,000.00$ 2% 35.00 12000 420,000.0 PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.00$ 14% DAILY) 15.00 100 1500.00 750.00 2,737,500.0 ainment 5,500,000.00$ 28% 2,500,000.0 1,500,000.0 1,500,000.0 TTL REVENUE PER YEAR 19,816,150.00$ 100% BLE % of ttl. % savings ts (55% accounts recievable) 100% 10,898,882.50$ 10% 1,089,888.3 ip 40% 4,359,553.0 35% 3,814,608.9 5% 10% Savings % demand 87.49% 953,512.82$ Green Power 47% 78% 399,545.4 atment savings 95% 22% 227,001.0 verall Building Performance 30% 326,966.5 TTL COSTS PER YEAR 9,945,369.68$ TTL OPERATING COSTS PER YEAR 9,945,369.68$ TTL PROFIT PER YEAR 9,870,780.32$ TTL PROJECT COST 48,329,297.07$ R.O.I. 4.90 *based on Miami Statistics from 2010 Baseline Calculations + Checklists LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort LEED v4 for Building Design and Construction Project Name: The Mangrove Miami Date: March 31, 2016 Y ? N 1 Credit 1 10 5 1 16 8 2 3 13 ** 16 Credit 16 Y Prereq Required 1 Credit 1 Y Prereq Required 1 1 Credit 2 2 1 2 Credit 5 3 2 Credit 5 1 1 Credit 2 3 2 Credit 5 1 1 Credit 2 1 Credit 1 2 Credit Building Product Disclosure and Optimization - Material Ingredients2 1 Credit 1 2 Credit 2 ** 1 Credit Green Vehicles 1 11 3 2 Indoor Environmental Quality 16 8 1 1 10 Y Prereq Required Y Prereq Required Y Prereq Required 1 Credit 1 1 1 Credit 2 ** 2 Credit 2 2 1 Credit 3 1 Credit 1 1 Credit Construction Indoor Air Quality Management Plan 1 2 1 Credit 3 1 1 Credit 2 2 Credit 2 1 Credit 1 1 Credit 1 2 Credit 2 2 1 Credit 3 9 2 0 11 1 Credit 1 Y Prereq Required 1 Credit 1 Y Prereq Required Y Prereq Building-Level Water Metering Required 5 0 1 Innovation 6 2 Credit 2 4 1 Credit 5 4 2 Credit 6 1 Credit 1 2 Credit 2 1 Credit Water Metering 1 4 0 0 Regional Priority 4 1 Credit Regional Priority: Site development; protect or restore habitat1 26 4 3 33 1 Credit Regional Priority: Bicycle facilities 1 Y Prereq Required 1 Credit Regional Priority: Renewable Energy Production 1 Y Prereq Required 1 Credit Regional Priority: Optimize Energy performance 1 Y Prereq Required Y Prereq Required 82 17 11 Possible Points: 1106 Credit 6 ** 15 3 Credit 18 1 Credit 1 ** LT 1; Not applicable, not Included in calculations 2 Credit 2 ** LT 8; not pursuing: no parking on site ** 3 Credit 3 ** EA 2; Set Goal of 40% Energy reduction 1 Credit 1 ** EA 5; Designated "Green" Roofs to be compiled of solar pannels and 'Quiet' wind turbine 2 Credit 2 ** SS 2; restoring hardscape to naturalistic quality Minimum Indoor Air Quality Performance Building Product Disclosure and Optimization - Environmental Product Integrative Process Construction Activity Pollution Prevention High Priority Site Bicycle Facilities Construction and Demolition Waste Management Planning Materials and Resources Storage and Collection of Recyclables Construction and Demolition Waste Management Building Product Disclosure and Optimization - Sourcing of Raw Materials Location and Transportation Building Life-Cycle Impact Reduction Sensitive Land Protection LEED for Neighborhood Development Location Surrounding Density and Diverse Uses Sustainable Sites Green Power and Carbon Offsets Heat Island Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Outdoor Water Use Reduction Indoor Water Use Reduction Enhanced Commissioning Building-Level Energy Metering Water Efficiency Fundamental Commissioning and Verification Demand Response Renewable Energy Production Enhanced Refrigerant Management Optimize Energy Performance Advanced Energy Metering Certified: 40 to 49 points, Silver: 50 to 59 points, Gold: 60 to 79 points, Platinum: 80 to 110 Access to Quality Transit Reduced Parking Footprint Open Space Site Assessment Interior Lighting Daylight LEED Accredited Professional Innovation Rainwater Management Light Pollution Reduction Environmental Tobacco Smoke Control Energy and Atmosphere Minimum Energy Performance Fundamental Refrigerant Management Cooling Tower Water Use Site Development - Protect or Restore Habitat Acoustic Performance Quality Views Enhanced Indoor Air Quality Strategies Low-Emitting Materials Indoor Air Quality Assessment Thermal Comfort Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 Site Democracy + Social Justice Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 Site Democracy + Social Justice Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 12 7 1 Possible Petals 20 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 12 7 1 Possible Petals 20 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 12 7 1 Possible Petals 20 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 12 7 1 Possible Petals 20 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange Living Building Challenge 2.1 Project Name: The Mangrove Miami Date: February 27, 2016 2 1 1 4 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit 1 1 1 0 2 1 Credit 1 1 Credit 1 0 1 0 1 1 Credit 1 2 1 0 3 1 Credit 1 1 Credit 1 1 Credit 1 3 2 0 5 1 Credit 1 1 Credit 1 1 Credit 1 1 Credit Appropriate Sourcing 1 1 Credit 1 2 1 0 Equity 3 1 Credit 1 1 Credit 1 1 Credit Rights to Nature 1 2 0 0 Beauty 2 1 Credit 1 1 Credit 1 12 7 1 Possible Petals 20 Site Democracy + Social Justice Beauty + Spirit Inspiration + Education Red List Embodied Carbon Footprint Responsible Industry Conservation + Reuse Human Scale + Human Place Materials Healthy Air Biophilia Health Civilized Environment Water Net Zero Water Car Free Living Net Zero Energy Energy Ecological Water Flow Limits to Growth Urban Agriculture Habitat Exchange TURBINE COST*** 300.0 $ TURBINE SIZE/LINEAR DISTANCE PER TURBINE 5.0 SF/linear feet APPROX. TTL TURBINES 178.0 APPROX. COST OF TTL TURBINES 53,400.0 $ APPROX. TTL WATT PRODUCTION 284.8 KWH APPROX. HR/YR production 4380 HR. TURBINE EFFICENCY* 50% (wind load, hours, etc.) APPROX. KW/yr 1,247,424.0 KW/YR % TTL ENERGY DEMAND SAVED 22% ENERGY SAVINGS AVG. HOTEL ENERGY USE** 7,013,475.0 KW/YR ADJUSTED EXPECTED ENERGY USE 5,730,009.1 kw/YR TTL ENERGY SAVINGS (power) 32% TTL ENERGY SAVINSG (water) 89% TTL ENERGY SAVINGS 212,393.5 $ TTL GREEN TECH COSTS 400,538.1 $ TIME TO PAYOFF 1.9 YRS. *based on regional climate; info gathered from ClimateConsultant **based on regional statistics ***based on product specs WATER CISTERN CISTERN CAPACITY 20,000.0 GAL. CISTERN COST 19,288.00 $ CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF APPROX. AREA FOR CISTERNS 675.0 SF # CISTERNS 3 APPROX. COST OF TTL CISTERNS 57,864.0 $ MAX WATER COLLECTION (per event) 60,000.0 Gal. AVG. RAINFALL PER EVENT 0.4 IN. AVG. RAINFALL PER EVENT 68,666.4 GAL. PERCENTAGE CAPTURED 0.87 % APPROX. AVG. YRLY. RAINFALL 51.7 IN APPROX. AVG. YRLY. RAINFALL 986,125.8 GAL. AVG GAL. USAGE (hotel room/night) 90.0 Gal. (adjusted for WaterSense Fixtures) APPROX. YRLY. WATER USAGE 2,931,862.5 Gal. APPROX. MAX WATER COLLECTION CAPACITY 861,666.7 Gal. % TTL WATER DEMAND SAVED from RAINFALL 29% WATER CISTERN (adjusted for grey water collection) CISTERN CAPACITY 20,000.0 Gal. CISTERN COST 19,288.00 $ CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF APPROX. AREA FOR CISTERNS 675.0 SF # CISTERNS 3 APPROX. COST OF TTL CISTERNS 57,864.0 $ MAX WATER COLLECTION (per event) 60,000.0 Gal. AVG. RAINFALL PER EVENT 0.4 IN. AVG. RAINFALL PER EVENT 68,666.4 Gal. PERCENTAGE CAPTURED 0.87 % AVG. YRLY. RAINFALL 51.7 IN. AVG. YRLY. RAINFALL 986,125.8 Gal. AVG GAL. USAGE (hotel room/night) 90.0 Gal. (adjusted for WaterSense Fixtures) APPROX. YRLY. WATER USAGE 2,931,862.5 Gal. APPROX. GREYWATER COLLECTION (60% usage) 1,759,117.5 Gal. APPROX. RAIN WATER COLLECTION CAPACITY 861,666.7 Gal. APPROX. TTL WATER COLLECTION 2,620,784.2 Gal. PV PANNELS PV PANNEL OUTPUT*** 320 WATTS/HOUR PV PANNEL COST*** 300.00 $ (with hardware) PV PANNEL SIZE*** 20.0 SF APPROX. AREA FOR PANNELS 20,700.0 SF APPROX. # TTL PANNELS 1,035 APPROX. COST OF TTL PANNELS 310,500.0 $ APPROX. TTL WATT PRODUCTION 331.2 KWH APPROX. HR/YR production 2825.1 HR. PANNEL EFFICIENCY* 32% (daylight hours, sky coverage, etc.) APPROX. KW/yr. 935,673.1 KW/YR % TTL ENERGY DEMAND SAVED 19% WIND TURBINES AVG. WIND SPEED* 9.2 MPH TURBINE OUTPUT*** 1,600.0 W/HR (at avg. regional wind sp TURBINE COST*** 300.0 $ TURBINE SIZE/LINEAR DISTANCE PER TURBINE 5.0 SF/linear feet APPROX. TTL TURBINES 214.0 APPROX. COST OF TTL TURBINES 64,200.0 $ APPROX. TTL WATT PRODUCTION 342.4 KWH APPROX. HR/YR production 3942 HR. TURBINE EFFICENCY* 45% (wind load, hours, etc.) APPROX. KW/yr 1,349,740.8 KW/YR % TTL ENERGY DEMAND SAVED 28% ENERGY SAVINGS AVG. HOTEL ENERGY USE** 6,946,680.0 KW/YR ADJUSTED EXPECTED ENERGY USE 4,862,676.0 kw/YR TTL ENERGY SAVINGS (power) 47% TTL ENERGY SAVINSG (water) 95% TTL ENERGY SAVINGS 953,512.8 $ TTL GREEN TECH COSTS 432,564.0 $ TIME TO PAYOFF 0.5 YRS. *based on regional climate; info gathered from ClimateConsultant **based on regional statistics ***based on product specs WATER CISTERN CISTERN CAPACITY 20,000.0 GAL. CISTERN COST 19,288.00 $ CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF APPROX. AREA FOR CISTERNS 675.0 SF # CISTERNS 3 APPROX. COST OF TTL CISTERNS 57,864.0 $ MAX WATER COLLECTION (per event) 60,000.0 Gal. AVG. RAINFALL PER EVENT 0.4 IN. AVG. RAINFALL PER EVENT 68,666.4 GAL. PERCENTAGE CAPTURED 0.87 % APPROX. AVG. YRLY. RAINFALL 51.7 IN APPROX. AVG. YRLY. RAINFALL 986,125.8 GAL. AVG GAL. USAGE (hotel room/night) 90.0 Gal. (adjusted for WaterSense Fixtures) APPROX. YRLY. WATER USAGE 2,903,940.0 Gal. APPROX. MAX WATER COLLECTION CAPACITY 861,666.7 Gal. % TTL WATER DEMAND SAVED from RAINFALL 30% WATER CISTERN (adjusted for grey water collection) CISTERN CAPACITY 20,000.0 Gal. CISTERN COST 19,288.00 $ CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF APPROX. AREA FOR CISTERNS 675.0 SF # CISTERNS 3 APPROX. COST OF TTL CISTERNS 57,864.0 $ MAX WATER COLLECTION (per event) 60,000.0 Gal. AVG. RAINFALL PER EVENT 0.4 IN. AVG. RAINFALL PER EVENT 68,666.4 Gal. PERCENTAGE CAPTURED 0.87 % AVG. YRLY. RAINFALL 51.7 IN. AVG. YRLY. RAINFALL 986,125.8 Gal. AVG GAL. USAGE (hotel room/night) 90.0 Gal. (adjusted for WaterSense Fixtures) APPROX. YRLY. WATER USAGE 2,903,940.0 Gal. APPROX. GREYWATER COLLECTION (60% usage) 1,887,561.0 Gal. APPROX. RAIN WATER COLLECTION CAPACITY 861,666.7 Gal. APPROX. TTL WATER COLLECTION 2,749,227.7 Gal. % TTL WATER DEMAND FROM COLLECTION 95% APPROX. COST OF TTL PANNELS 310,500.0 $ APPROX. TTL WATT PRODUCTION 331.2 KWH APPROX. HR/YR production 2825.1 HR. PANNEL EFFICIENCY* 32% (daylight hours, sky coverage, etc.) APPROX. KW/yr. 935,673.1 KW/YR % TTL ENERGY DEMAND SAVED 19% WIND TURBINES AVG. WIND SPEED* 9.2 MPH TURBINE OUTPUT*** 1,600.0 W/HR (at avg. regional wind sp TURBINE COST*** 300.0 $ TURBINE SIZE/LINEAR DISTANCE PER TURBINE 5.0 SF/linear feet APPROX. TTL TURBINES 214.0 APPROX. COST OF TTL TURBINES 64,200.0 $ APPROX. TTL WATT PRODUCTION 342.4 KWH APPROX. HR/YR production 3942 HR. TURBINE EFFICENCY* 45% (wind load, hours, etc.) APPROX. KW/yr 1,349,740.8 KW/YR % TTL ENERGY DEMAND SAVED 28% ENERGY SAVINGS AVG. HOTEL ENERGY USE** 6,946,680.0 KW/YR ADJUSTED EXPECTED ENERGY USE 4,862,676.0 kw/YR TTL ENERGY SAVINGS (power) 47% TTL ENERGY SAVINSG (water) 95% TTL ENERGY SAVINGS 953,512.8 $ TTL GREEN TECH COSTS 432,564.0 $ TIME TO PAYOFF 0.5 YRS. *based on regional climate; info gathered from ClimateConsultant **based on regional statistics ***based on product specs WATER CISTERN CISTERN CAPACITY 20,000.0 GAL. CISTERN COST 19,288.00 $ CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF APPROX. AREA FOR CISTERNS 675.0 SF # CISTERNS 3 APPROX. COST OF TTL CISTERNS 57,864.0 $ MAX WATER COLLECTION (per event) 60,000.0 Gal. AVG. RAINFALL PER EVENT 0.4 IN. AVG. RAINFALL PER EVENT 68,666.4 GAL. PERCENTAGE CAPTURED 0.87 % APPROX. AVG. YRLY. RAINFALL 51.7 IN APPROX. AVG. YRLY. RAINFALL 986,125.8 GAL. AVG GAL. USAGE (hotel room/night) 90.0 Gal. (adjusted for WaterSense Fixtures) APPROX. YRLY. WATER USAGE 2,903,940.0 Gal. APPROX. MAX WATER COLLECTION CAPACITY 861,666.7 Gal. % TTL WATER DEMAND SAVED from RAINFALL 30% WATER CISTERN (adjusted for grey water collection) CISTERN CAPACITY 20,000.0 Gal. CISTERN COST 19,288.00 $ CISTERN SIZE*** (13.75 Dx20.3 H) 43.2 SF APPROX. AREA FOR CISTERNS 675.0 SF # CISTERNS 3 APPROX. COST OF TTL CISTERNS 57,864.0 $ MAX WATER COLLECTION (per event) 60,000.0 Gal. AVG. RAINFALL PER EVENT 0.4 IN. AVG. RAINFALL PER EVENT 68,666.4 Gal. PERCENTAGE CAPTURED 0.87 % AVG. YRLY. RAINFALL 51.7 IN. AVG. YRLY. RAINFALL 986,125.8 Gal. AVG GAL. USAGE (hotel room/night) 90.0 Gal. (adjusted for WaterSense Fixtures) APPROX. YRLY. WATER USAGE 2,903,940.0 Gal. APPROX. GREYWATER COLLECTION (60% usage) 1,887,561.0 Gal. APPROX. RAIN WATER COLLECTION CAPACITY 861,666.7 Gal. APPROX. TTL WATER COLLECTION 2,749,227.7 Gal. % TTL WATER DEMAND FROM COLLECTION 95% Detailed Calculations T h e N u m b e r s . T h e E n e r g y. Project pheasability was a concern from the initial conceptual drawings, and The Mangrove Miami took on the addition of energy pheasability, using LEED and Living Building Challenge design concepts, along with reactive calculations to respond to changes in design and budget. Ensuring that the structure could perform responsibly and efficiently proved to be a favorable endeavor, costing a fraction of the budget up front for equipment, while providing substantial operating cost savings through the projects lifecycle.
  • 32. B32 Section B Digital Modeling The Alexandria Library Environmental Technologies Sam’s Plumbing Renovation B33 B36 NDesigns The Mangrove Miami Miami, Florida Costs: $ per SQ FT SQ FT per UNIT # UNITS TTL SQ FT TTL COST ACCOUNTS RECIEVABLE $ per UNIT # UNITS TTL $ per TYP % booked income (yr) % of TTL Profit Site Acquisition: 5,610,000.0 Housing (per night) PER NIGHT BILLABLE PER NIGHT 10,401,000.0 55% Land Cost 43,903.0 1 43,903.0 5,500,000.0 Hostil 20.0 24.0 480.0 0.75 131,400.0 1% Closing Costs - 2% Land Cost 110,000.0 Emp Housing 32.9 10.0 328.8 0.90 108,000.0 1% Construction cost: 125.0 196,633.0 43,710,450.0 Standard 250.0 96.0 24,000.0 0.85 7,446,000.0 72% Demolition - flat rate 150,000.00 Extended Stay 500.0 9.0 4,500.0 0.80 1,314,000.0 13% Construction cost: 41,406,450.00 Penthouse 1,200.0 4.0 4,800.0 0.80 1,401,600.0 13% Hostil 175.00 450.0 6.0 2,700.0 472,500.00 Brewery PER BBL # BBL. 1.00 225,000.0 1% emp housing 175.00 450.0 10.0 4,500.0 787,500.00 Barrels* 30.00 7500 225,000.0 Standard 200.00 450.0 96.0 43,200.0 8,640,000.00 Extended Stay 300.00 900.0 9.0 8,100.0 2,430,000.00 Water Taxi PER RIDE # PASS. $ PER TRIP 0.50 2,737,500.0 15% Penthouse 300.00 1,800.0 4.0 7,200.0 2,160,000.00 Water Taxi (10 TRIPS DAILY) 15.00 100 1500.00 750.00 2,737,500.0 Brewery 200.00 35,550.0 1.0 35,550.0 7,110,000.00 Offices 175.00 9,000.0 1.0 9,000.0 1,575,000.00 Services/Entertainment 5,500,000.0 29% Club/sky bar 250.00 32,400.0 1.0 32,400.0 8,100,000.00 Sky Bar* 2,500,000.0 Plaza/site work 150.00 13,303.0 1.0 13,303.0 1,995,450.00 Spa* 1,500,000.0 Amenities 200.00 40,680.0 8,136,000.00 Café/louge/bar* 1,500,000.0 F.F. & E. 2,154,000.00 TTL REVENUE PER YEAR 18,863,500.0 100% Hotel Units 16,000.00 109 1,744,000.00 Hostil and Emp. Housing 10,000.00 16 160,000.00 ACCOUNTS PAYABLE Brewery 100,000.00 1 100,000.00 General Opperating Costs (35% accounts recievable)** 6,602,225.00 Elec./Mech./Green tech. 100,000.00 1 100,000.00 Spa 50,000.00 1 50,000.00 Professional/Administrative fees 14,596,067.5 NDesign Fees 3,485,522.5 Design Fees (5% Construction Cost) 2,185,522.5 LEED Fees (In-House Reduced Flat Rate) 1,200,000.0 Presentation Materials 100,000.0 Governmental 10,386,545.0 Law fees (7% Project Value) 8,559,731.5 Permits & Impact Fees ($1640 per Unit) 205,000.0 Development Fee (3% Project Cost) 1,471,813.5 Real Estate Taxes & Assessments ($50,000 @ 3 Years) 150,000.0 Other Professional 724,000.0 Survey, Ground tests, legal docs. 200,000.0 Interior Design 500,000.0 Bank Inspection & Title Updates 24,000.0 Contingencies 1,873,852.1 Contingency - Hard (3% building Cost) 1,306,813.5 YEARS TO PROFIT 5.21 Contingency - Soft (3% Admin Fees) 567,038.6 *based on Miami Statistics from 2010 TTL PROJECT COST 63,916,517.5 **assumed 20% reduction from baseline, based on current LEED Goals A6 A13 A18 A24
  • 33. Capital.skp 183 KB; 2 components Column.skp 179 KB; 3 components Column Array.skp 538 KB; 60 components floor slabs.skp 687 KB; 1 component irregular pannels.skp 647 KB; 37 components skylight array.skp 575 KB; 56 components skylight.skp 565 KB; 8 components solid panel array.skp 894 KB; 25 components solid pannel.skp 54 KB; 2 components walls.skp 1,151 KB; 1 component Master.skp 8,437 KB; 185 components P1_capital.3dm 575 KB P1_skylight.3dm 1,220 KB P1_plans& sections.3dm 626 KB Master.skp8,437 KB; 185 components Column.skp Column Array.skp Irregular pannels.skp Solid Panel Array.skp Skylight Array.skp 179 KB; 3 components 538 KB; 60 components 647 KB; 37 components 894 KB; 25 components 575 KB; 56 components Capital.skp Floor Slabs.skp Walls.skp Solid Panel.skp Skylight.skp182 KB; 2 components 687 KB; 1 component 1,151 KB; 1 component 54 KB; 2 components 565 KB; 8 components P1_Capital.3dm P1_plans&sections.3dm P1_skylight.3dm 575 KB 626 KB 1,220 KB Digital Modeling The Alexandria Library B33
  • 36. B36 Environmental Technologies Sam’s Plumbing Renovation 221 NW 6th St. Fort Lauderdale, FL P r o b l e m : ‘Sam’s Plumbing Supply’ in the heart of an impoverished area of Ft. Lauderdale, has been acquired by FAU. The site and existing structure have been given to the College of Design and Social Inquiry, and must be re-renovated in a fashion where studentsmaybenefit,whileproducingaprofit. O b j e c t i v e : Using technologies and design strategies discussed, renovate this space to meettheneedsof,atminimum,studentsinthe College of Design and Social Inquiry. The spacemustproduceaprofit,anditissuggested that the site benefit the local community, and possibly expand outside of the given college. Begin by implementing new partitions, and possibly expansions if needed, in order to fulfill the needs of the desired program. This includes a new lighting scheme, where natural daylighting is required in order to minimize city utility usage. Future considerations of plumbing and HVAC will also be a factor to remember. **Satellite Imagery: Google Earth. Ground Photos: Professor Mate Thitisiwat. Floor Plans: Unknown **This Project in its entirety was performed as a team effort between Myself and Connor Peede | Intern Architect
  • 37. B37 0 10 20 40 0’ 5’ 20’ Proposed Renovation: Print Shop E x e c u t i o n : The proposed renovation to Sam’s Plumbing is an ex- tension of the FAU computer lab. There will be sever- al computers and plotters to work with, and has poten- tial for income by opening services to the public. This space will be open to students all hours in order to allevi- ate print needs in the current lab, especially during finals. M o d i f i c a t i o n s : New roof: designed to catch rainwater and be used in the facilities. Additional windows: more light will be allowed in by using light shelves, reducing the electrical demand for artificial lighting Solar panels: two rows of solar panels will greatly reduce the need for electricity from the city, and will be able to feed back into the power grid when students are on breaks. Site modification: The plot will also be modified, making parking more efficient while beautifying with native plant- life. All architecture students will have access to the build- ing by using their owl cards 24/7. This space may also be accessed by the public, where lab techni- cians or experienced students can assist in printing.
  • 38. B38 Equinox 9:00 am 1:00 pm 5:00 pm 9:00 am Artificial light (required) 1:00 pm Artificial light (optional) 5:00 pm Artificial light (required in back) Summer Solstice 9:00 am 1:00 pm 5:00 pm