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 5C-10C - 3 Bedroom (6 Units)
(Flr 5-10) Unit 5D-10D - 3 Bedroom (6 Units)
(Floors 11 & 18) Unit 11A/18A - 3 Bedroom (2 Units)
(Floors 11 & 18) Unit 11B/18B - 3 Bedroom (2 Units)
(Flr 12-17) Unit 12A-17A - 3 Bedroom (6 Units)
(Flr 12-17) Unit 12B-17B - 3 Bedroom (6 Units)
(Flr 12-17) Unit 12C-17C - 3 Bedroom (6 Units)
ITEM CODE & DESCRIPTION
.
Area
13,434 sf
Area
16,320 sf
Area
6,540 sf
Area
6,540 sf
Area
14,586 sf
Area
13,554 sf
Area
12,690 sf
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
Permits & Fees Allowance Labor & Performance Bonds
Insurance
$17,812
$20,248
$8,492
$8,608
$18,135
$17,634
$17,545
$1,799,049
$133.92 / sf
$2,045,052
$125.31 / sf
$857,713
$131.15 / sf
$869,383
$132.93 / sf
$1,831,618
$125.57 / sf
$1,781,024
$131.40 / sf
$1,772,080
$139.64 / sf
PROJECT SUB-TOTAL
$0
$0
$0
$0
$0
$0
$0
Builder's Risk Insurance
$1,799,049
$133.92 / sf
$2,045,052
$125.31 / sf
$857,713 $30,020 $887,733
$131.15 / sf
$869,383 $30,428 $899,812
$132.93 / sf
$1,831,618
$125.57 / sf
$1,781,024
$131.40 / sf
$1,772,080
$139.64 / sf
PROJECT SUB-TOTAL
Contingency
$62,967
$71,577
$64,107
$62,336
$62,023
$1,862,016
$138.60 / sf
$2,116,629
$129.70 / sf
$135.74 / sf
$137.59 / sf
$1,895,725
$129.97 / sf
$1,843,359
$136.00 / sf
$1,834,103
$144.53 / sf
PROJECT SUB-TOTAL
Escalation
$0
$0
$0
$0
$0
$0
$0
Contractor's Fee
$37,240
$2.77 / sf $141.38 sf
$42,333
$2.59 / sf $132.29 sf
$17,755 $905,488
$2.71 / sf $138.45 sf
$17,996 $917,808
$2.75 / sf $140.34 sf
$37,914
$2.60 / sf $132.57 sf
$36,867
$2.72 / sf $138.72 sf
$36,682
$2.89 / sf $147.42 sf
$1,899,256
$2,158,962
$1,933,639
$1,880,227
$1,870,785
PROJECT TOTAL
Summary Breakdown Return to Table of Contents
Made with FlippingBook flipbook maker