← Vantage Construction Group
Application 12
Brickell Bay Tower · C-BRK-2201-01 · period ending Mar 28, 2026 · PaidCompleted to date
$135,132,327
Stored materials
$0
Retainage withheld
$8,378,204
Retainage required
$13,513,233
Due this application
$8,298,123
Continuation sheet
Scheduled value is shown adjusted for approved change orders only. Rows shaded red carry an exception; the reason is listed beneath the table.
| # | Cost code | Description | Base value | Approved COs | Adjusted value | Previous | This period | Completed to date | Stored | % | Retainage |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 01-100 | General conditions | $10,395,000 | — | $10,395,000 | $10,395,000 | $0 | $10,395,000 | — | 100% | $644,490 |
| 2 | 02-200 | Sitework and excavation | $8,167,500 | — | $8,167,500 | $8,167,500 | $0 | $8,167,500 | — | 100% | $506,385 |
| 3 | 03-300 | Concrete, foundations | $13,365,000 | — | $13,365,000 | $13,365,000 | $0 | $13,365,000 | — | 100% | $828,630 |
| 4 | 03-330 | Concrete, superstructure | $22,275,000 | $1,704,586 | $23,979,586 | $16,461,225 | $721,710 | $17,182,935 | — | 72% | $1,065,342 |
| 5 | 05-100 | Structural steel | $14,107,500 | — | $14,107,500 | $13,811,243 | $296,258 | $14,107,500 | — | 100% | $874,665 |
| 6 | 07-500 | Roofing and waterproofing | $6,682,500 | — | $6,682,500 | $6,141,218 | $216,513 | $6,357,731 | — | 95% | $394,179 |
| 7 | 08-400 | Curtain wall and glazing | $17,820,000 | — | $17,820,000 | $15,307,380 | $577,368 | $15,884,748 | — | 89% | $984,854 |
| 8 | 09-250 | Drywall and framing | $10,395,000 | — | $10,395,000 | $8,305,605 | $336,798 | $8,642,403 | — | 83% | $535,829 |
| 9 | 09-650 | Flooring and finishes | $8,167,500 | — | $8,167,500 | $6,035,783 | $264,627 | $6,300,410 | — | 77% | $390,625 |
| 10 | 15-400 | Plumbing | $8,910,000 | $830,266 | $9,740,266 | $8,722,890 | $187,110 | $8,910,000 | — | 91% | $552,420 |
| 11 | 15-700 | HVAC | $14,107,500 | $662,148 | $14,769,648 | $12,964,793 | $457,083 | $13,421,876 | — | 91% | $832,156 |
| 12 | 16-100 | Electrical | $11,137,500 | — | $11,137,500 | $9,567,113 | $360,855 | $9,927,968 | — | 89% | $615,534 |
| 13 | 21-100 | Fire protection | $2,970,000 | — | $2,970,000 | $2,373,030 | $96,228 | $2,469,258 | — | 83% | $153,094 |
| Totals | $148,500,000 | $3,197,001 | $151,697,001 | $131,617,778 | $3,514,550 | $135,132,327 | $0 | 89% | $8,378,204 | ||
Exceptions on this application
Every rule passes on this application.
Documents submitted with the draw
| Kind | File | Amount | Received |
|---|---|---|---|
| certified_payroll | payroll_app12.pdf p.1 of 4 | — | Mar 31, 2026 |
| conditional_waiver | waiver_cond_app12.pdf p.1 of 1 | — | Apr 3, 2026 |
| unconditional_waiver | waiver_uncond_app12.pdf p.1 of 1 | — | May 9, 2026 |