Breakdown Summary Report
LCI Project #:
16-2596
300 West Huron
Project Name:
Floor Area-SF: 285,343 Bid Due Date:
3/18/16
ITEM CODE & DESCRIPTION
Site
Enclosure
Super Structure
Core & Shell
Back of House
Main Lobby
Pool and Hot Tub Areas
.
Area
0.72 acres
Area
285,343 sf
Area
285,343 sf
Area
285,343 sf
Area
10,964 sf
Area
1,367 sf
Area
674 sf
Builder's Risk Insurance
$0
$0
$0
$0
$0
$0
$0
$3,045,444 $4,229,783.04 / acre $15,041,668
$52.71 / sf
$17,860,717
$62.59 / sf
$10,253,628
$35.93 / sf
$639,663 $22,388 $662,051
$58.34 / sf
$286,791 $10,038 $296,829
$209.80 / sf
$504,537 $17,659 $522,196
$748.57 / sf
PROJECT SUB-TOTAL
Contingency
$106,591
$526,458
$625,125
$358,877
$3,152,034 $4,377,825.44 / acre $15,568,127
$54.56 / sf
$18,485,842
$64.78 / sf
$10,612,505
$37.19 / sf
$60.38 / sf
$217.14 / sf
$774.77 / sf
PROJECT SUB-TOTAL
Escalation
$0
$0
$0
$0
$0
$0
$0
Contractor's Fee
$63,041
$87,556.51 / acre
$311,363
$1.09 / sf $55.65 sf
$369,717
$1.30 / sf $66.08 sf
$212,250
$.74 / sf $37.94 sf
$13,241 $675,292
$1.21 / sf $61.59 sf
$5,937
$4.34 / sf $221.48 sf
$10,444 $532,640
$15.50 / sf $790.27 sf
$3,215,075
$4,465,381.95 acre $15,879,489
$18,855,559
$10,824,755
$302,765
PROJECT TOTAL
Summary Breakdown Return to Table of Contents
Made with FlippingBook flipbook maker