Loading...
HomeMy WebLinkAboutDRAW SCHEDULEPSL Shopping Center Renovation vj�l Draw Schedule S(',ANNE® • G� "® BY ,�zN aM„ St. Lucie County Thursday, September 17, 2015 CSI Cost Code Description Budget Draw Draw Draw3 Draw4 Draws 0100 General Requirements - $38,644 $4,864 $u,593 59,661 $,661 $2,864 0131 Buildees.Risk Insurance By Owner 0141 Permit Cost Allowance $4,907 $4,907 OW.1 Impact Fees By Owner 0145.2 Concrete Testing $1,000 51,000 0171 Construction Layout $zoo $zoo 3105 Sitework $ 0,000 $z ,000 $20,000 $,000 0241 Demolitio $9,500 $, 00 0305 Concrete Fadon oun $8,910 $8, 10 0405 Masonry/Dumpsters $6,192 $6,xgz 0505 Structural Steel / Hardware $ ,500 $400 $2,7 0 $350 o6n Rough Carpentry si , 60 $7,000 $7,000 si, 60 0617 Wood Trusses $4,500 $4, 00 0750 Roofing $13,440 $=,000 $1,440 0843 Storefront $20,958 $8, $10,540 $z,o 6 0851 Pass-thru Window Allowance $1,500 _ $1, o $1 0 09z4 Stucco $38,500 s16, 0 $18,4 0 $ , 00 0929 Drywall & Metal Framing $9,800 $ 80 $6,840 $1,980 0991 Painting $8,064 $7,28 s8o6 1331 Fabric Canopy s6,885 $z, oo $4i g z6o5 Electrical $, 00 sl oo $1, 00 00 Subtotal Job Cost: sz45,360 $25,751 $90,817 $80,401 $23,759 $z46631 Contractors Contingency: Pending Final Construction Drawings $uA68 $1,227 $ ,68o s3,o67 $ ,067 $1,zz7 Subtotal Project Cost: Sz ,6z $26,978 $94,48 $83,468 sz6,826 $z ,8 8 O.H. & Profit: Sz , 6 sz,6 8 S o $8, Sz,68 Sz 86 Total Project Cost: $z$^:: 1� $z9,676 sio ,947 $91,91 $z9,509 sz8,4g4 Page i of 5