Breakdown Summary Report
LCI Project #:
16-2596
300 West Huron
Project Name:
Floor Area-SF: 285,343 Bid Due Date:
3/18/16
(Flr 5-10) Unit 5A-10A - 2 Bedroom (6 Units)
(Flr 5-10) Unit 5B-10B - 3 Bedroom (6 Units)
ITEM CODE & DESCRIPTION
Garage
Outdoor Amenity Areas
Amenities
Corridors & Elevator Lobbies
Retail (Cold Dark Shell)
.
Area
46,739 sf
Area
22,170 sf
Area
4,540 sf
Area
11,681 sf
Area
11,900 sf
Area
13,074 sf
Area
13,440 sf
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
Permits & Fees Allowance Labor & Performance Bonds
Insurance
$9,427
$15,974
$5,546
$4,076
$1,552
$15,171
$17,741
$952,104
$20.37 / sf
$1,613,395
$72.77 / sf
$560,123
$123.38 / sf
$411,672
$35.24 / sf
$156,788
$13.18 / sf
$1,532,241
$117.20 / sf
$1,791,823
$133.32 / sf
PROJECT SUB-TOTAL
$0
$0
$0
$0
$0
$0
$0
Builder's Risk Insurance
$952,104 $33,324 $985,427
$20.37 / sf
$1,613,395
$72.77 / sf
$560,123 $19,604 $579,727
$123.38 / sf
$411,672 $14,409 $426,080
$35.24 / sf
$156,788
$13.18 / sf
$1,532,241
$117.20 / sf
$1,791,823
$133.32 / sf
PROJECT SUB-TOTAL
Contingency
$56,469
$5,488
$53,628
$62,714
$21.08 / sf
$1,669,864
$75.32 / sf
$127.69 / sf
$36.48 / sf
$162,275
$13.64 / sf
$1,585,869
$121.30 / sf
$1,854,537
$137.99 / sf
PROJECT SUB-TOTAL
Escalation
$0
$0
$0
$0
$0
$0
$0
Contractor's Fee
$19,709
$.42 / sf $21.51 sf
$33,397
$1.51 / sf $76.83 sf
$11,595 $591,322
$2.55 / sf $130.25 sf
$8,522
$.73 / sf $37.21 sf
$3,246
$.27 / sf $13.91 sf
$31,717
$2.43 / sf $123.73 sf
$37,091
$2.76 / sf $140.75 sf
$1,005,136
$1,703,261
$434,602
$165,521
$1,617,587
$1,891,628
PROJECT TOTAL
Summary Breakdown Return to Table of Contents
Made with FlippingBook flipbook maker