AHT GLOBAL

Advanced Home Technologies · Integrated Systems Excellence
Robin Bogle · AHT Global Miami
robin@ahtglobal.com · ahtglobal.com
Miami · New York · Los Angeles · Aspen · Hawaii
Client
GFS LLC / GFL LLC
26 East Star Island Drive
Miami Beach, FL 33139
Quote Reference
Q-25766 · V3
Audio/Visual 12/31/2025
Presented: Feb 23, 2026
Project Value
$3,817,856.72
Incl. labor, freight & FL tax
Payment: 50 / 45 / 5
106 Family Room · $933,738.69
Video SystemFamily Room
Scope Investment
$821,512.93
Ultra-premium MicroLED video wall with Eleusis Digital Canvas — Cinema Series 7×8, .9mm pixel pitch, 165"×108" (199" diagonal). Includes dedicated media server, AV-over-IP distribution, and streaming integration.
Eleusis Digital Canvas MicroLED
Cinema 7×8 .9mm · 165"×108" (199"D)
Eleusis Clio Media Server
Dedicated media controller
Eleusis White Glove Installation
Factory installation included
Crestron DM NVX 5K Switcher Cards ×3
4×1 AV-over-IP with HDMI & USB-C
Crestron DM NVX 5K Switcher
Standalone switcher with downmixing
Apple TV 4K + WattBox Power
Streaming source + IP power management
Xbox Client Supply
Gaming console integration
Item / DescriptionQtyUnit PriceExtended
MicroLED Display System
Eleusis Digital Canvas — Cinema Series 7×8 .9mm MicroLED (165"×108", 199"D)1$735,000$735,000.00
Eleusis White Glove Installation (Factory)1Included$0.00
Eleusis Clio Media Server1$65,000$65,000.00
AHT Global Freight — Eleusis1$7,500$7,500.00
AV-over-IP Distribution
Crestron DM-NVX-384C 5K 4×1 AV-over-IP Switcher Card3$3,255$9,765.00
Crestron DM-NVX-385 5K 4×1 AV-over-IP Switcher w/ Downmixing1$3,600$3,600.00
Sources & Accessories
Apple TV 4K WiFi/Ethernet 128GB1$149.99$149.99
AHT Global Premium HDMI 4K Cable 2M1$54.95$54.95
WattBox WB-300-IP-3 IP Power Conditioner1$442.99$442.99
Xbox — Client Supply1$0.00Client Supply
Video System Total$821,512.93
Audio SystemFamily Room
Scope Investment
$109,900.76
Immersive surround sound system anchored by Storm Audio ISP Elite 24ch analog surround processor, Wisdom Audio planar magnetic speakers, Powersoft amplification, and ASCENDO subwoofers.
Storm Audio ISP Elite 24 Analog MK3
24-channel immersive surround processor
Wisdom Audio SAGE Cinema Line 2 ×2
Modular planar magnetic L/R speakers
Wisdom Audio SAGE C38 Center
MTM planar magnetic center channel
Wisdom Audio SA-2 DSP Amps ×3
500W/ch stereo amps with DSP/Dante
Powersoft UNICA 8M 2K8 ×2
2000W 8-channel cloud amplifier
ASCENDO DSP 4-6602 + 12SPPSS Subs ×2
High-power subwoofer amplification
Wisdom Audio S10 Subs ×2
Passive 10" freestanding subwoofers
Storm Audio Calibration Service
Professional system calibration
B&W CCM 7.5 S2 In-Ceiling ×10 Client Supply
Surround/height channels
Item / DescriptionQtyUnit PriceExtended
Surround Processor
Storm Audio ISP Elite 24 Analog MK3 — 24ch XLR Immersive Processor1$28,499$28,499.00
Crestron DM-NVX-D30C 4K60 Network AV Decoder Card1$1,501.50$1,501.50
Speakers
Wisdom Audio SAGE Cinema Line 2 (51" Planar Magnetic L/R)2$12,100$24,200.00
Wisdom Audio SAGE C38 Center Channel (MTM Planar Magnetic)1$6,600$6,600.00
Wisdom Audio S10 Passive 10" Subwoofer2$2,000$4,000.00
ASCENDO 12SPPSS Sub Pro Passive Shallow Sealed2$3,420$6,840.00
B&W CCM 7.5 S2 In-Ceiling (Surround/Height) — Client Supply10$0Client Supply
B&W FPK 6R Plaster Frame Kit10$30$300.00
Amplification
Wisdom Audio SA-2 DSP 500W/ch Stereo Amp (Dante/DSP)3$6,300$18,900.00
Powersoft UNICA 8M 2K8 — 2000W 8-Channel Platform2$5,843.13$11,686.26
ASCENDO DSP 4-6602 XLR — 4ch High-Power Amplifier1$4,874$4,874.00
Calibration
Storm Audio Professional Calibration Service1$2,500$2,500.00
Audio System Total$109,900.76
Control SystemFamily Room
Scope Investment
$2,325.00
Crestron TSR-310-B Handheld Remote
Touch screen remote, black
Basalte Eve Plus iPad Mini Dock
Table base + brushed black sleeve
Item / DescriptionQtyUnit PriceExtended
Crestron TSR-310-B Handheld Touch Screen Remote1$1,100$1,100.00
Basalte Eve Plus Table Base — Brushed Black1$650$650.00
Basalte Eve Plus Mini Sleeve — iPad mini 6 Brushed Black1$575$575.00
Control System Total$2,325.00
Dedicated Cinema · $261,117.98
Cinema Video System
Scope Investment
$129,505.97
Reference-grade cinema projection system: Barco Heimdall+ RGB laser projector with ultra-wide zoom, Stewart VistaScope EVO masking screen, madVR AI video processing, AVPro matrix switching, and dual Kaleidescape movie servers.
Barco Heimdall+ CS RGB Laser Projector
Cinemascope, reference-grade RGB laser
Barco Wide Angle Zoom Lens (1.1–1.6:1)
Ultra-high performance Heimdall lens
Stewart VistaScope EVO (80"h × 206"D)
2-way vertical masking, Harmony G3
madVR Labs Envy Core MK1 4K
AI-powered video processor + HDR tone mapping
Kaleidescape Terra 12TB + Strato E
4K movie server + Dolby Vision player
AVPro Edge MX-44X 4×4 Matrix
48Gbps HDMI 2.1 matrix switcher
Crestron DM NVX 5K Switcher
House NVX feed integration
Xbox Client Supply
Gaming source integration
Item / DescriptionQtyUnit PriceExtended
Projection
Barco Residential Heimdall+ CS RGB Laser Projector (Cinemascope)1$64,995$64,995.00
Barco R9867889 Heimdall Wide Angle Zoom Lens (1.1–1.6:1)1$9,930$9,930.00
Screen
Stewart VistaScope EVO — 2-Way Vertical Masking, 80"h×206"D, Harmony G31$28,600$28,600.00
Video Processing & Switching
madVR Labs Envy Core MK1 4K — AI Video Processor + HDR1$5,795$5,795.00
madVR Labs Core Premium Package (image quality + 1yr warranty)1$2,295$2,295.00
AVPro Edge AC-MX-44X 48Gbps 4×4 HDMI 2.1 Matrix1$3,350$3,350.00
Crestron DM-NVX-384 5K 4×1 AV-over-IP Switcher1$3,100$3,100.00
Source Equipment
Kaleidescape K0110-0012 Terra Movie Server (Compact) 12TB1$7,995$7,995.00
Kaleidescape Strato E — 4K Movie Player, Dolby Vision1$2,995$2,995.00
Kaleidescape Rack Shelf Mount1$195$195.00
Apple TV 4K WiFi/Ethernet 128GB1$149.99$149.99
HDMI Cables & Connectivity1$105.98$105.98
Xbox — Client Supply1$0Client Supply
Cinema Video Total$129,505.97
Cinema Audio System
Scope Investment
$105,662.50
Storm Audio ISP Elite 32 Digital AES MK3 immersive processor, Bowers & Wilkins CT8 speaker system (mixed supplied/purchased), JL Audio custom theater subwoofers, and Powersoft amplification.
Storm Audio ISP Elite 32 Digital AES MK3
32ch immersive surround processor, AES/EBU out
B&W CT8.4 LCRS Speakers ×4 (purchased)
3-way closed-box (additional qty)
JL Audio CTS-213 Dual 13.5" Sub ×2
Custom theater subwoofers, 9" deep
JL Audio CTS-113 13.5" Sub ×2
Custom theater sub, 5.25" deep
JL Audio SAv2-2KWS113U Amp ×3
2000W subwoofer amplifier/processor
Powersoft UNICA 4L 5K4 ×4
5000W 4-channel fixed install amps
B&W CT8 LR ×3 + CT8.4 LCRS ×8 Client Supply
Main L/R/C and surround array
Item / DescriptionQtyUnit PriceExtended
Surround Processor
Storm Audio ISP Elite 32 Digital AES MK3 — 32ch Immersive Processor1$29,499$29,499.00
Crestron DM-NVX-D30C 4K60 Network AV Decoder Card1$1,501.50$1,501.50
Speakers
B&W CT8 LR 3-Way Closed-Box (L/R/C) — Client Supply3$0Client Supply
B&W CT8.4 LCRS 3-Way Closed-Box (Surround) — Client Supply8$0Client Supply
B&W CT8.4 LCRS 3-Way Closed-Box (Additional)4$5,000$20,000.00
Subwoofers
JL Audio CTS-213-TD900 Dual 13.5" Theater Sub (9" Deep)2$4,500$9,000.00
JL Audio CTS-113-TT525 13.5" Theater Sub (5.25" Deep)2$2,900$5,800.00
Amplification
JL Audio SAv2-2KWS113U 2000W Subwoofer Amp/Processor3$4,200$12,600.00
Powersoft UNICA 4L 5K4 — 5000W 4-Channel Amp4$6,628$26,512.00
Audinate ADP-DAI-AU-1X0 Dante AVIO Analog Output Adapter3$250$750.00
Cinema Audio Total$105,662.50
Cinema Control, Power, Infrastructure & Labor
Scope Investment
$25,949.51
Crestron TSW-1070 Wall Touchscreen
10.1" white smooth wall mount
Crestron HR-310-B + Basalte Dock
Handheld remote + iPad mini dock
WattBox IP Power Conditioning ×2
Individual outlet monitoring & control
Middle Atlantic ERK Rack + Trim Kit
27sp rack with AHT interconnect harness
Liberty 12 AWG Speaker Cable (7 spools)
White extraflex heavy duty
AHT Offsite Rack Build XL
Factory rack assembly & pre-wire
Item / DescriptionQtyUnit PriceExtended
Control
Crestron TSW-1070-W-S 10.1" Wall Touch Screen (White Smooth)1$3,050$3,050.00
Crestron HR-310-B Handheld Remote + Engraved Buttons1$496$496.00
Crestron CEN-GW1 Universal Wireless Gateway1$660$660.00
Basalte Eve Plus Table Base + iPad Mini Sleeve (Brushed Black)2$612.50$1,225.00
Power
WattBox WB-800-IPVM-6 IP Power Conditioner 6-Outlet2$635.99$1,271.98
Infrastructure
Middle Atlantic ERK-2725 27sp Rack1$2,192$2,192.00
AHT Global AV Rack Trim & Interconnect Package1$2,500$2,500.00
Middle Atlantic CBS-ERK-25R Floor Caster Base1$415$415.00
Liberty Wire 12 AWG 2-Conductor Speaker Cable (spool)7$1,507.08$10,549.56
Labor
AHT Offsite Cinema Rack Build XL1$3,500$3,500.00
Calibration & Commissioning1Included$0.00
Cinema Infra/Labor Total$25,949.51
Exterior Audio & Video · $733,690.00
Bar PavilionExterior Rear
Zone Total
$256,660.00
Flagship outdoor entertainment zone featuring Eleusis Clarity 1.2mm exterior 137" MicroLED display and Coastal Source Razor outdoor speaker system.
Eleusis Clarity 1.2mm 137" Exterior MicroLED
Outdoor-rated, weather-resistant display
Eleusis Fiber Breakout Box
Signal distribution
Coastal Source RZ340WT Line Source ×4
Outdoor line array, white
Coastal Source RZ350WT Sub ×4
Outdoor subwoofer, white
Basalte Eve Plus iPad Dock
Zone control interface
Item / DescriptionQtyUnit PriceExtended
Video — Exterior MicroLED
Eleusis Clarity 1.2mm Exterior 137" MicroLED Display1$208,810$208,810.00
Crestron DM-NVX-384C 5K AV-over-IP Switcher Card1$3,255$3,255.00
Eleusis Fiber Breakout Box1$2,200$2,200.00
Eleusis White Glove Installation (Factory)1Included$0.00
AHT Global Freight — Eleusis Air Freight1$9,610$9,610.00
Audio — Coastal Source Razor
Coastal Source RZ340WT Line Source Razor (Outdoor)4$4,495$17,980.00
Coastal Source RZ350WT Subwoofer Razor (Outdoor)4$3,395$13,580.00
Control
Basalte Eve Plus Table Base + iPad Mini Sleeve2$612.50$1,225.00
Bar Pavilion Total$256,660.00
Lawn, Pool & Terrace AudioExterior Rear
Zone Total
$209,905.00
Coastal Source 12.0 Line Source Bollard speakers across the lawn, pool, gym terrace, and 'Dog' location. Performance-grade outdoor amplification for all zones.
Coastal Source 12.0 Line Source Bollard ×14
Lawn (×8), Pool (×4), Gym Terrace (×2)
Coastal Source 12.0 Bollard ×4
'Dog' location with factory commissioning
Coastal Source B18SW15BN-INV Subs ×5
18" Bollard subwoofer with phase inverter
Factory Install — 'Dog' Location
Shipping, calibration & commissioning
Item / DescriptionQtyUnit PriceExtended
Lawn Audio ($113,950)
Coastal Source 12.0 Line Source Bollard — Lawn8$12,495$99,960.00
Coastal Source B18SW15BN-INV 18" Bollard Sub — Lawn2$6,995$13,990.00
Pool Audio ($70,965)
Coastal Source 12.0 Line Source Bollard — Pool4$12,495$49,980.00
Coastal Source B18SW15BN-INV 18" Bollard Sub — Pool3$6,995$20,985.00
Gym Terrace Audio ($24,990)
Coastal Source 12.0 Line Source Bollard — Gym Terrace2$12,495$24,990.00
'Dog' Location Audio ($63,480)
Coastal Source 12.0 Line Source Bollard — 'Dog' Location4$12,495$49,980.00
Factory Install, Shipping & Commissioning — 'Dog' Location1$13,500$13,500.00
Lawn / Pool / Terrace Total$273,385.00
Pavilions, Amplifiers & Front EntryExterior
Zone Total
$203,645.00
Dining Pavilion — Coastal Source Razor ×8
RZ340 + RZ350 array ($31,560)
Plunge Pool Pavilion — Razor ×4
RZ310 + RZ350 + Basalte control ($14,805)
Coastal Source CAS1200 ×18 Amplifiers
1200W outdoor amp w/ AES67 ($125,910)
Exterior Front — Path Speakers ×20 + Subs ×4
Pathfinder + B10SW8BN + CAS1200 ($31,370)
Item / DescriptionQtyUnit PriceExtended
Dining Pavilion ($31,560)
Coastal Source RZ340WT Line Source Razor4$4,495$17,980.00
Coastal Source RZ350WT Subwoofer Razor4$3,395$13,580.00
Plunge Pool Pavilion ($14,805)
Coastal Source RZ350WT Subwoofer Razor2$3,395$6,790.00
Coastal Source RZ310WT High Power 3-Way Razor2$3,395$6,790.00
Basalte Eve Plus Table Base + iPad Mini Sleeve2$612.50$1,225.00
Exterior Amplifier Location ($125,910)
Coastal Source CAS1200 1200W Outdoor Amp w/ AES6718$6,995$125,910.00
Exterior Front ($31,370)
Coastal Source PFBN Pathfinder Speaker20$350$7,000.00
Coastal Source B10SW8BN 8" Bandpass Subwoofer4$2,595$10,380.00
Coastal Source CAS1200 1200W Outdoor Amp2$6,995$13,990.00
Pavilions / Amps / Front Total$203,645.00
Interior Rooms · $220,394
Main Gym (116)
Room Total
$96,791.58
TV Budget ×4 (TBD make/model)
4 displays, make/size TBD
Coastal Source 8.5 Line Source ×4
Budget placeholder
JL Audio F112v2 Powered Sub ×2
1800W, 12" subwoofer
Leon HZ33UX Soundbars ×4
Horizon ultra-thin audiophile soundbars
Crestron DM NVX ×4 + ×2 Switchers
4K60 AV-over-IP encoder/decoders
Crestron HR-310 Remotes ×4 + Basalte Dock
Zone handheld remotes + iPad dock
Item / DescriptionQtyUnit PriceExtended
Video ($27,922.58)
Television Budget — Make, Model & Size TBD4$1,750$7,000.00
Future Automation WB21 Multi-Purpose Wall Box4$392.70$1,570.80
Future Automation PS40 Articulated TV Mount (40"–75")4$508.20$2,032.80
Crestron DM-NVX-360 4K60 AV-over-IP Encoder/Decoder4$2,278$9,112.00
Crestron DM-NVX-385 5K 4×1 Switcher w/ Downmixing ×22$3,690$7,380.00
Apple TV 4K WiFi/Ethernet 128GB1$149.99$149.99
WattBox IP Power Conditioner1$442.99$442.99
Audio ($65,000)
Coastal Source 8.5 Line Source — Budget Placeholder4$9,500$38,000.00
JL Audio F112v2 Powered Subwoofer 1800W2$5,500$11,000.00
Crestron DM-NAX-AUD-IO Audio-over-IP Converter2$800$1,600.00
Leon HZ33UX-LR-OS Horizon Audiophile Soundbar (74"–90")4$3,600$14,400.00
Control ($3,209) + Network ($660)
Crestron HR-310-B Handheld Remote + Engraved Buttons4$496$1,984.00
Basalte Eve Plus Table Base + iPad Mini Sleeve2$612.50$1,225.00
Crestron CEN-GW1 Universal Wireless Gateway1$660$660.00
Main Gym Total$96,791.58
Master Suite — Bedroom, Shower & Terrace (210)
Zone Total
$29,841.83
CSeed N1 137" Outdoor Unfolding MicroLED
Terrace display (client supplied)
Crestron TS-1070 Touchscreens ×2
10.1" tabletop, bedroom
Josh.ai Nano Voice Control
AI voice control, Coral White
James QXC820R Terrace Speakers ×6
8" 2-way quad tweeter, Master Terrace
James Loudspeaker Shower System
4× VXQ48R + sub + Meljac keypad
MBL 101SE MKII Speakers ×2 Client Supply
Omnidirectional reference speakers
Item / DescriptionQtyUnit PriceExtended
Master Bedroom Video ($3,514.93)
CSeed N1 137" Outdoor Unfolding MicroLED — Client Supply1$0Client Supply
Apple TV 4K WiFi/Ethernet 128GB1$149.99$149.99
Crestron DM-NVX-363 4K60 Encoder/Decoder w/ Downmixing + Dante1$2,772$2,772.00
WattBox WB-820-IPVM-2 Power Conditioner1$537.99$537.99
Master Bedroom Control ($8,746.90)
Crestron TS-1070-B-S 10.1" Tabletop Touch Screen2$3,431.40$6,862.80
Josh.ai Nano — Coral White Voice Controller1$659.10$659.10
Basalte Eve Plus Table Base + iPad Mini Sleeve2$612.50$1,225.00
Master Bathroom / Shower Audio ($6,690)
James Loudspeaker VXQ48R-STD 4" Round In-Ceiling4$735$2,940.00
James Loudspeaker PP10-M 10" Marine Power Pipe Sub1$2,310$2,310.00
James Loudspeaker TK4-PP-SA Small Aperture Ceiling Powerpipe1$440$440.00
Meljac FC3010A-K3000090 Push-Button Volume Keypad1$1,000$1,000.00
Master Terrace Audio ($10,890)
James QXC820R 8" 2-Way Quad Tweeter Ceiling Speaker (Round)6$1,540$9,240.00
James QXC820PBF-R Pre-Construction Board6$275$1,650.00
MBL 101SE MKII Omnidirectional Speakers — Client Supply2$0Client Supply
Master Suite Total$29,841.83
His Spaces — Gym (203), Office (205), Dressing (207)
Zone Total
$36,936.20
Samsung 43" Neo QLED QN90F ×2 — His Gym
AI Smart TV 4K 2025
Leon HZ33UX Soundbars ×2 + James Sub — His Gym
Audiophile soundbar + passive 10" sub
Wisdom Audio S57i In-Wall Sub — His Office
24-channel transmission line sub
Crestron TS-1070 Touchscreens ×4
His Office + His Dressing (×3)
Crestron DM-NAX-AUD-IO ×2 — His Dressing
Audio-over-IP converters (for MBL amps)
Item / DescriptionQtyUnit PriceExtended
His Gym 203 ($20,431.95)
Samsung QN43QN90FAFXZA 43" Neo QLED 4K Smart TV2$1,299.99$2,599.98
Crestron DM-NVX-385 5K AV-over-IP Switcher ×22$3,600$7,200.00
Apple TV 4K WiFi/Ethernet 128GB1$149.99$149.99
Leon HZ33UX-LR-OS Horizon Audiophile Soundbar2$3,600$7,200.00
James Loudspeaker 1000PT Passive 10" Powerpipe Sub1$1,550$1,550.00
WattBox IP Power Conditioner + Cables1$506.98$506.98
Basalte Eve Plus Table Base + iPad Mini Sleeve2$612.50$1,225.00
His Office 205 ($7,981.40)
Wisdom Audio S57i In-Wall 24-Channel Transmission Line Sub1$2,650$2,650.00
Wisdom Audio SW-1 DSP Subwoofer Amp 370W w/ Web GUI1$1,900$1,900.00
Crestron TS-1070-B-S 10.1" Tabletop Touch Screen1$3,431.40$3,431.40
His Dressing 207 ($8,522.80)
Crestron DM-NAX-AUD-IO Audio-over-IP Converter2$800$1,600.00
B&W FPK 6R Plaster Kit2$30$60.00
Crestron TS-1070-B-S 10.1" Tabletop Touch Screen2$3,431.40$6,862.80
His Spaces Total$36,936.20
Guest Bedrooms ×4, Bathrooms ×4 & Wellness Rooms
Zone Total
$21,624.60
Crestron TS-1070 Touchscreen × 4
One per guest bedroom (215, 222, 226, 227)
Future Automation UB22 Wall Box ×4
Universal wall box per guest bedroom
Basalte Eve Plus Docks ×2
Massage Room + Treatment Room
B&W CCM 664 In-Ceiling ×10 Client Supply
Guest bedrooms + bathrooms
B&W PMK Pre-Mount Kits ×4
Guest bathroom pre-mount kits
Item / DescriptionQtyUnit PriceExtended
Guest Bedrooms 215, 222, 226, 227 (×4 @ $4,032.40)
Future Automation UB22 Universal Wall Box4$601$2,404.00
Crestron TS-1070-B-S 10.1" Tabletop Touch Screen4$3,431.40$13,725.60
B&W CCM 664 In-Ceiling Speaker — Client Supply8$0Client Supply
Guest Bathrooms 217, 218, 220, 225 (×4 @ $30)
B&W CCM 664 In-Ceiling Speaker — Client Supply4$0Client Supply
B&W PMK C6 Pre-Mount Kit4$30$120.00
Wellness — Massage (122) + Treatment (123) (×2 @ $1,225)
Basalte Eve Plus Table Base + iPad Mini Sleeve (per room)4$612.50$2,450.00
Her Dressing (208)
B&W FPK 6R Plaster Kit3$30$90.00
B&W CCM 7.5 S2 — Client Supply3$0Client Supply
Guest / Wellness Total$18,789.60
Attic Equipment (HE2/HE3) & Hidden Garden
Zone Total
$38,034.40
Crestron DM-NAX-4ZSP — North Attic
4-zone streaming preamplifier
Crestron DM-NAX-4ZSA-50 ×4 — South Attic
4+1 zone streaming amplifiers
Middle Atlantic ERK Racks ×2 + LVP
27sp with caster base, N + S Attic
CAT6 Patch Panels + Keystone Jacks ×96
Structured cabling South Attic
Coastal Source Ellipse Bollard ×2 + Amp
Hidden Garden 125 outdoor audio
Item / DescriptionQtyUnit PriceExtended
HE2 North Attic ($8,029.20)
Crestron DM-NAX-4ZSP 4-Zone Streaming Preamplifier1$2,772$2,772.00
Crestron CEN-IO-RY-104 4-Relay Ethernet Module3$428.40$1,285.20
Middle Atlantic ERK-2725 27sp Rack + CBS + Rear Rail + Shelves1$2,370$2,370.00
AHT Global Low Voltage Panel with Buildout Kit1$1,500$1,500.00
HE3 South Attic ($19,165.20)
Crestron DM-NAX-4ZSA-50 4+1 Zone Streaming Amplifier4$3,000$12,000.00
WattBox WB-800-IPVM-6 IP Power Conditioner2$635.99$1,271.98
Wirepath 24-Port Blank Patch Panel4$65.99$263.96
Structured Cable CAT6 Keystone Jack (×96)96$8.94$858.24
Kordz CAT6 Slim Patch Cables 0.15m (×96) + 0.3m (×12)1$958.98$958.98
Middle Atlantic ERK-2725 Rack + CBS + Rear Rail + Shelves1$2,370$2,370.00
AHT Global Low Voltage Panel with Buildout Kit1$1,500$1,500.00
Hidden Garden 125 ($10,840)
Coastal Source EB103W6.5-8BN 10" 3-Way Ellipse Bollard (Brown)2$3,995$7,990.00
Coastal Source CAS300/4 300W Outdoor Amplifier1$2,850$2,850.00
Attic Equipment + Hidden Garden Total$38,034.40
Garage AV Headend · $307,668.85
Video Distribution — Crestron NVX Platform
Scope Investment
$63,092.35
Crestron DMF-CI-8 Card Chassis ×3 + NVX-385C ×12
5K 4×1 AV-over-IP switcher cards
Apple TV 4K ×8 (house sources)
Central streaming sources for all zones
Kaleidescape Mini Terra 8TB (SSD)
Primary 4K movie server
Kaleidescape Strato E + Rack Shelf
4K Dolby Vision movie player
Item / DescriptionQtyUnit PriceExtended
Crestron DMF-CI-8 8-Slot NVX Card Chassis3$2,255$6,765.00
Crestron DM-NVX-385C 5K 4×1 AV-over-IP Switcher Card12$3,690$44,280.00
Apple TV 4K WiFi/Ethernet 128GB8$149.99$1,199.92
HDMI 2M Cables + CAT6 Patch Cables ×8 sets8$68.94$551.52
Kaleidescape K0115-0008-SSD Mini Terra Prime 8TB (SSD)1$6,995$6,995.00
Kaleidescape Strato E 4K Player (Dolby Vision)1$2,995$2,995.00
Kaleidescape Rack Mount Shelf1$195$195.00
HDMI + Connectivity Accessories1$110.91$110.91
Video Distribution Total$63,092.35
Audio Amplification — Crestron NAX + Powersoft
Scope Investment
$124,082.58
Crestron DM-NAX-4ZSP ×10
4-zone streaming preamplifiers
Powersoft UNICA 8M 2K8 ×14
2000W 8-channel cloud amplifiers
Powersoft UNICA 4L 5K4 ×1
5000W 4-channel amp
Coastal Source CRS4K Rack Amp
4-channel outdoor rack amplifier
Item / DescriptionQtyUnit PriceExtended
Coastal Source CRS4K Rack Mounted 4-Channel Amp1$6,375$6,375.00
Crestron DM-NAX-4ZSP 4-Zone Streaming Preamplifier10$2,772$27,720.00
Powersoft UNICA 8M 2K8 — 2000W 8-Channel Cloud Platform14$5,943.13$83,203.82
Powersoft UNICA 4L 5K4 — 5000W 4-Channel Platform1$6,428$6,428.00
Kordz CAT6 Patch Cables — Audio24$14.99$355.76
Audio Amplification Total$124,082.58
Control, Power Management, Network & Infrastructure
Scope Investment
$120,493.92
Crestron CP4 Control Processor ×4
4-Series main control system processors
Josh.ai Core + 5-Year Platform License
AI voice control, up to 100 devices
AHT B12 Network Monitoring Appliance
24/7 proactive system health
WattBox Power Conditioning ×22 units
6/8/12-outlet IP-controlled units
6 × Middle Atlantic 44sp Racks + AHT Trim
Full rack build with IT infrastructure
6 × AHT Offsite Rack Build XL — $24,000
Factory pre-wired rack assembly
Item / DescriptionQtyUnit PriceExtended
Control ($15,275.29)
Crestron CP4 4-Series Control System4$2,255$9,020.00
Josh.ai Core Processor — Jet Black1$1,999.33$1,999.33
Josh.ai Platform Access Basic — 1 Year License1$600$600.00
Josh.ai One + In-App Voice — 5-Year Managed Plan1$3,600$3,600.00
Network ($4,513.99)
AHT Global B12 — 24/7 Network Monitoring Appliance1$4,500$4,500.00
Power Management ($20,839.64)
WattBox WB-800-IPVM-6 IP Power Conditioner 6-Outlet12$635.99$7,631.88
WattBox WB-820CH1U-IPVM-8 20A Conditioner 8-Outlet8$1,358.99$10,871.92
WattBox WB-800VPS-IPVM-12 Vertical Strip 12-Outlet2$1,057.99$2,115.98
Infrastructure ($55,865)
Middle Atlantic ERK-4425KD 44sp Rack6$2,540$15,240.00
AHT Global AV Rack Trim & Interconnect Package6$2,500$15,000.00
Middle Atlantic CBS-ERK-25 Caster Base6$360$2,160.00
Crestron CAEN-7X1 Automation Enclosure6$577.50$3,465.00
AHT Global IT Infrastructure (Misc Parts)1$20,000$20,000.00
Labor ($24,000)
AHT Offsite Rack Build XL6$4,000$24,000.00
Control / Power / Infra / Labor Total$120,493.92
AHT Labor & Services · $791,000
AHT Global Labor & Services
Total Labor
$791,000.00
Full project labor across all phases: project management, engineering, trim, final installation, DSP configuration, programming, and temporary IT/CCTV relocation during construction.
Project Management — $78,000
Full lifecycle PM oversight
Engineering & Documentation — $55,000
As-built drawings, system documentation
Trim Installation Labor — $65,000
All trim-out across entire property
Final Installation Labor — $495,000
Complete final install all zones
Setup, Config & DSP — $55,000
Audio/video calibration, DSP config
Programming Support — $35,000
Crestron / Josh.ai programming
ServiceQtyUnitAmount
Project Management1Fixed Fee$78,000.00
Engineering & Documentation (As-Builts, Drawings)1Fixed Fee$55,000.00
Trim Installation Labor — All Zones1Fixed Fee$65,000.00
Final Installation Labor — Full Property1Fixed Fee$495,000.00
Setup, Configuration & DSP Configuration1Fixed Fee$55,000.00
Programming — Support Only1Fixed Fee$35,000.00
AHT Labor Subtotal$783,000.00
Temp IT/CCTV Relocation During Construction1Fixed Fee$8,000.00
Total Labor & Services$791,000.00
Power Conditioning (Rosewater) · $227,500
RoseWater Energy HUB40.3 — Whole-Home Power Conditioning
Total Investment
$227,500.00
RoseWater Energy HUB40.3: 40 kWh continuous power conditioning with 28.8 kWh standby backup. Eliminates noise, protects against surges, and provides UPS-level protection across the entire AHT system.
RoseWater HUB40.3 — $200,000
40 kWh continuous / 28.8 kWh standby
RoseWater FILTER40 — $6,500
40 kW noise filter for AV loads
Factory Commissioning — $14,000
Hub40.3 factory startup & verification
Delivery & Freight — $7,000
White glove delivery to site
Item / DescriptionQtyUnit PriceExtended
RoseWater Energy Group HUB40.3 — 40 kWh Continuous Power Conditioning1$200,000$200,000.00
RoseWater FILTER40 — 40 kW Noise Filter1$6,500$6,500.00
RoseWater Hub40.3 Factory Commissioning1$14,000$14,000.00
RoseWater Energy Delivery Fee1$7,000$7,000.00
Power Conditioning Total$227,500.00
Executive Summary — Investment by Zone
Zone / System Investment % of Total Share
Family Room (incl. $735K MicroLED) $933,739 24.5%
Labor & Services $791,000 20.7%
Exterior AV (Audio + Bar MicroLED) $733,690 19.2%
AV Headend & Distribution $307,669 8.1%
Cinema (Barco RGB Laser + Audio) $261,118 6.8%
Power Conditioning (RoseWater) $227,500 6.0%
Interior Rooms (All Floors) $220,394 5.8%
FL Tax, Freight & Misc $342,747 9.0%
Total Project Investment $3,817,857 100%
Equipment
$2,656,609
69.6% of total
Labor
$818,500
21.4% of total
Freight & Misc
$92,981
2.4% of total
FL Tax (7%)
$249,766
6.5% of total
Investment Allocation
Total
$3.82M
Family Room — 24.5%
Labor & Services — 20.7%
Exterior AV — 19.2%
AV Headend — 8.1%
Cinema — 6.8%
Power Conditioning — 6.0%
Interior Rooms — 5.8%
Tax, Freight & Misc — 9.0%
Display Technology
$1,065,388
Eleusis Family Room + Bar MicroLED
27.9% of total investment
Outdoor Entertainment
$733,690
18+ zones · Coastal Source + Eleusis
19.2% of total investment
AHT Installation Labor
$791,000
PM · Engineering · Install · DSP
20.7% of total investment
Complete Project Investment
GFS LLC  ·  26 Star Island
Miami Beach, FL  ·  Q-25766 V3  ·  Feb 23, 2026
Total Project Value
$3,817,856.72
Equipment & Materials
$2,656,609
Labor & Services
$818,500
Freight & Misc
$92,981
FL Sales Tax (7%)
$249,766
Payment Schedule
Deposit — 50%
Due upon execution of agreement
$1,908,928.36
Prior to Equipment Delivery — 45%
Due prior to delivery of equipment
$1,718,035.52
Upon Completion — 5%
Due upon system commissioning & sign-off
$190,892.84
📋 Key Terms & Notes · Tariff surcharge clause: pricing may adjust if new tariffs enacted after execution — limited to actual cost increase with documentation
· Network hardware licensing (3-year term from substantial completion); renewal required at term end
· Proposal valid for 5 days per AHT terms; non-cancellable without written agreement
· AHT labor warranty: 1 year on labor only · Equipment warranties per individual manufacturers
· Florida Construction Lien Law disclosure applies (§713.015 Florida Statutes)
· Client-supplied items: B&W CCM speakers, MBL 101SE MKII, CSeed N1 137", Xbox units — not included in pricing
Client Authorization
Authorized Signature  ·  Date
Print Name: ____________________________
GFS LLC / GFL LLC
AHT Global Authorized By
Robin Bogle  ·  AHT Global Miami
Date: ____________________________
AHT Global  ·  ahtglobal.com  ·  robin@ahtglobal.com  ·  Miami  ·  New York  ·  Los Angeles  ·  Aspen  ·  Hawaii
Quote Q-25766 V3  ·  Audio/Visual 12/31/2025  ·  26 East Star Island Dr, Miami Beach FL 33139
This proposal is confidential and intended solely for GFS LLC / GFL LLC. Valid 5 days per AHT terms.
© 2026 AHT Global Inc. All rights reserved.