312 W Huron Podium Level Cladding - *EXCLUDES INDIRECTS*
Cement Composite Panels Swisspearl Panels
Limestone - Option 1
Limestone - Option 2 Silverdale Limestone
Limestone - Option 3 Kasota Limestone
Limestone - Option 4 Kasota Limestone - Sandblasted
Grespania Porcelain Tile Grespania Coverlam (including full backup framing from single source)
Stonepeak Porcelain Tile Stonepeak Porcealain Tile Rainscreen (including full backup framing from single source)
Taktl Concrete Panels Taktl
Glass Fiber Reinforced Concrete (including full backup framing from single source) GFRC
Metal Panel Metal Panels (Sobotec or Americlad)
Indiana Limestone - Gray Smooth
Grespania.pdf
Taktl.pdf
Swisspearl.pdf
StonePeak.pdf
GFRC.pdf
Base Unit Cost
Updated/Potential Unit Cost
Description
Quantity Unit
Base Budget
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
GSF
12,761
Limestone Option 1 (Furnished and Installed) - Indiana Gray Smooth Limestone Option 2 (Furnished and Installed) - Silverdale Limestone Option 3 (Furnished and Installed) - Kasota Stone Limestone Option 4 (Furnished and Installed) - Kasota Stone - Sandblasted
12,761.00 SF $42.00
$535,962
$63.00 $70.00 $74.00 $78.00
X
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
803,943.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
- - - - - - -
$ $ $ $ $
- - - - -
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
- - - - - - - - -
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
- - - - - - - - - - - - - - -
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
- - - - - - - - - - -
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
- - - - - - - - - - - - -
12,761.00 SF 12,761.00 SF 12,761.00 SF
- - - - - - - - - - - - - - - -
X
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
893,270.00
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
-
$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $
- -
- - - - - - - - - - - - - - -
X
944,314.00
- - - - - - - - - - - - - -
X
995,358.00
- - - - - - - - - - - - -
Stonepeak Porcelain Tile Rainscreen (Furnished and Installed)
12,761.00 SF
$81.00
X
$ 1,033,641.00
$ $ $ $ $ $ $ $ $ $ $
- - - - - - - - - - -
Grespania Porcelain Tile Rainscreen (Furnished and Installed)
12,761.00 SF
$75.00
X
957,075.00
- - - - - - - - -
Taktl Concrete Panels (Furnished and Installed)
12,761.00 SF
$60.00
X
765,660.00
- - - - - - -
GFRC (Furnished and Installed)
12,761.00 SF
$75.00
X
957,075.00
- - - - -
Metal Panel (Furnished and Installed)
12,761.00 SF
$65.00
X
829,465.00
- - -
Cement Composite Panels (Furnished and Installed)
12,761.00 SF
$58.00
X
740,138.00
-
Tube Steel/Strongback Framing @ Open Air Garage Areas
6,440.00 SF $12.50
$80,500
$12.50
X
$
80,500.00 X
80,500.00 X
80,500.00 X
80,500.00
Included
Included
X
$
80,500.00 X
80,500.00
Included
X
80,500.00
Air Barrier ($4.00/SF)/R-21 Spray Insulation ($4.50/SF)@ Garage
6,440.00 SF
N/A
N/A
N/A
- -
- -
- -
N/A
N/A
N/A
- -
N/A
- -
$ $ $ $
-
$ $ $ $
-
$ $ $ $
-
$ $ $ $
-
$
-
Cold Formed Framing @ Retail Areas
2,605.00 SF $16.15
$42,071 $13,025
$16.15
X X
42,070.75 X 13,025.00 X
42,070.75 X 13,025.00 X
42,070.75 X 13,025.00 X
42,070.75 X 13,025.00 X
42,070.75 X 13,025.00 X
42,070.75 X 13,025.00 X
42,070.75 X 13,025.00 X
42,070.75
Included
X
42,070.75 13,025.00 19,537.50
Spray Insulation
2,605.00 SF 2,605.00 SF
$5.00
$5.00 $7.50
13,025.00 X
$ $
13,025.00 X
Insulation and Green Girt
-
-
-
-
-
-
-
-
-
X
GFRC acts as Air barrier
Air barrier
2,605.00 SF
$4.00
$10,420
$4.00
X
$
10,420.00 X
$
10,420.00 X
$
10,420.00 X
$
10,420.00 X
$
10,420.00 X
$
10,420.00 X
$
10,420.00 X
$
10,420.00
X
$
10,420.00
Grand Total
$681,978
$
949,958.75
$ 1,039,285.75
$ 1,090,329.75
$ 1,141,373.75
$ 1,022,590.75
$ 1,099,156.75
$
911,675.75
$
886,153.75
$
970,100.00
$
995,018.25
Blended (Garage and 1st Floor Retail) Cost/SF
$53.44
$
74.44
$
81.44
$
85.44
$
89.44
$
80.13
$
86.13
$
71.44
$
69.44
$
76.02
$
77.97
Variance from Base Budget
$
267,981.00
$
357,308.00
$
408,352.00
$
459,396.00
$
340,613.00
$
417,179.00
$
229,698.00
$
204,176.00
$
288,122.25
$
313,040.50
Return to Table of Contents
Made with FlippingBook flipbook maker