|
07 APPENDIX / CONSTRUCTION COST
<br />SCHEDULE OF VALUES | APARTMENTS
<br />Units 409
<br />CSI Item of Work Total Cost Cost Per Unit
<br />180 Cleanup & Dumpsters $177,121 $433.06
<br />190 Equipment & Hoisting $1,134,622 $2,774.14
<br />220 Temporary Shoring $0 $0.00
<br />300 Concrete Frame $13,881,089 $33,939.09
<br />400 Masonry $482,683 $1,180.15
<br />500 Structural & Misc. Steel $926,267 $2,264.71
<br />510 Ornamental Railings $187,227 $457.77
<br />600 Unit Cabinetry, Trim & Countertops $1,382,325 $3,379.77
<br />610 Rough Carpentry & Trim $385,110 $941.59
<br />700 Waterproofing/Caulking $347,966 $850.77
<br />701 Expansion Joints $193,989 $474.30
<br />720 Spray Fireproofing $0 $0.00
<br />740 Metal Panels $0 $0.00
<br />750 Roofing $646,291 $1,580.17
<br />800 Doors/Frames/Hardware $2,033,347 $4,971.51
<br />820 Exterior Glass & Glazing $1,759,909 $4,302.96
<br />825 Interior Glass $46,188 $112.93
<br />900 EIFS $2,078,670 $5,082.32
<br />910 Framing & Drywall $7,786,211 $19,037.19
<br />930 Tile & Stone $560,922 $1,371.45
<br />960 Soft Flooring $884,964 $2,163.73
<br />970 Amenity/Building Services - Fitness & Leasing $332,399 $812.71
<br />975 Amenity/Building Services - Clubhouse $261,062 $638.29
<br />990 Painting $1,237,819 $3,026.45
<br />1000 Specialties $482,726 $1,180.26
<br />1010 Code Required Signage $6,160 $15.06
<br />1020 Exterior Canopies $0 $0.00
<br />1100 Install Owner Equipment - Not Included $0 $0.00
<br />1105 Residential Appliances $1,237,032 $3,024.53
<br />1110 Loading Dock Equipment - Not Included $0 $0.00
<br />1140 Food Service Equipment - Not Included $0 $0.00
<br />1200 Window Blinds $90,696 $221.75
<br />1300 Pool $922,936 $2,256.57
<br />1400 Elevators $1,492,069 $3,648.09
<br />CREATIVE VILLAGE MULTI-FAMILY LOT M
<br />Ustler Development
<br />Orlando, Florida
<br />11/10/2017
<br /> Conceptual Budget11/10/17
<br />SCHEDULE OF VALUES | APARTMENTS
<br />Units 409
<br />CSI Item of Work Total Cost Cost Per Unit
<br />CREATIVE VILLAGE MULTI-FAMILY LOT M
<br />Ustler Development
<br />Orlando, Florida
<br />11/10/2017
<br /> Conceptual Budget11/10/17
<br />1420 Trash Chute $42,172 $103.11
<br />1530 Fire Protection $1,062,432 $2,597.63
<br />1540 Plumbing $3,113,359 $7,612.12
<br />1550 HVAC $2,822,779 $6,901.66
<br />1600 Electrical $5,905,673 $14,439.30
<br />1605 Access Control/CCTV/Phone Entry $261,966 $640.50
<br />1610 Exterior Uplights $100,408 $245.50
<br />1700 3rd Party Commissioning - Not Included $0 $0.00
<br />1800 General Conditions $2,740,622 $6,700.79
<br />1810 Preconstruction $143,386 $350.58
<br />1850 Permits $443,797 $1,085.08
<br />1860 Contractor Insurance and Risk Management $950,996 $2,325.17
<br />1870 Subcontractor Default Program $642,049 $1,569.80
<br />1900 Contingency $1,775,570 $4,341.25
<br />1920 Escalation $0 $0.00
<br />Subtotal $60,963,009 $149,054
<br />Fee $2,438,449 $5,962
<br />Totals $63,401,458 $155,016
<br />52
<br />SCHEDULE OF VALUES / APARTMENTS SCHEDULE OF VALUES / APARTMENTS
<br />SCHEDULE OF VALUES | APARTMENTS
<br />Units 409
<br />CSIItem of WorkTotal Cost Cost Per Unit
<br />CREATIVE VILLAGE MULTI-FAMILY LOT M
<br />Ustler Development
<br />Orlando, Florida
<br />11/10/2017
<br /> Conceptual Budget11/10/17
<br />1420 Trash Chute $42,172 $103.11
<br />1530 Fire Protection $1,062,432 $2,597.63
<br />1540 Plumbing $3,113,359 $7,612.12
<br />1550 HVAC $2,822,779 $6,901.66
<br />1600 Electrical $5,905,673 $14,439.30
<br />1605 Access Control/CCTV/Phone Entry $261,966 $640.50
<br />1610 Exterior Uplights $100,408 $245.50
<br />1700 3rd Party Commissioning - Not Included $0 $0.00
<br />1800 General Conditions $2,740,622 $6,700.79
<br />1810 Preconstruction $143,386 $350.58
<br />1850 Permits $443,797 $1,085.08
<br />1860 Contractor Insurance and Risk Management $950,996 $2,325.17
<br />1870 Subcontractor Default Program $642,049 $1,569.80
<br />1900 Contingency $1,775,570 $4,341.25
<br />1920 Escalation $0 $0.00
<br />Subtotal$60,963,009 $149,054
<br />Fee $2,438,449 $5,962
<br />Totals$63,401,458 $155,016
|