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
Super Structure
Core & Shell
Back of House
Main Lobby
Pool and Hot Tub Areas
Enclosure
.
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
DIVISION 1 - General Conditions Preconstruction Services
$112,865
$557,446
$661,920
$380,001
$23,706
$10,629
$18,698
$3,926
$5,452.62 / acre
$19,390
$.07 / sf
$23,024
$.08 / sf
$13,218
$.05 / sf
$825
$.08 / sf
$370
$.27 / sf
$650
$.96 / sf
Weather Conditions General Conditions General Requirements Professional Services
$0
$0
$0
$0
$0
$0
$0
$98,216 $4,524 $6,199
$136,410.91 / acre $6,283.37 / acre $8,609.40 / acre
$485,095 $22,345 $30,616
$1.70 / sf $.08 / sf $.11 / sf
$576,010 $26,532 $36,354
$2.02 / sf $.09 / sf $.13 / sf
$330,680 $15,232 $20,870
$1.16 / sf $.05 / sf $.07 / sf
$20,629
$1.88 / sf $.09 / sf $.12 / sf
$9,249
$6.77 / sf $.31 / sf $.43 / sf
$16,271
$24.14 / sf $1.11 / sf $1.52 / sf
$950
$426 $584
$749
$1,302
$1,027
$0
$0
$0
$0
00000 GSF and Project Data DIVISION 2 - Site Construction
$2,791,147
$0
$615,551
$0
$0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
02060 Surveying
$50,500
$70,138.89 / acre
02210 Earthwork 02511 Asphalt Paving 02150 Earth Retention 02071 Site Demolition 02527 Site Concrete
$0
$70,560 $327,694 $91,139 $150,622 $162,496 $134,136
$97,999.77 / acre $455,130.66 / acre $126,582.56 / acre $209,196.76 / acre $225,688.89 / acre $186,300.00 / acre
02600 Site Utilities 02900 Landscaping 02380 Caissons-All Types 03590 Running Track Coating
$615,551
$2.16 / sf
$1,804,000 $2,505,555.56 / acre
$0 $0 $0
$0 $0
02831 Fences & Gates DIVISION 3 - Concrete
$0
$0
$0
$16,714,387
$401,931
$0
$0
03300 Concrete Placement DIVISION 4 - Masonry 04202 Masonry Work-General DIVISION 5 - Metals 05510 Miscellaneous Metals 05510 Stairs & Railings DIVISION 6 - Wood & Plastics
$0
$0
$16,714,387
$58.58 / sf
$401,931
$1.41 / sf
$0
$0
$0
$244,724
$0
$0
$0
$591,283
$0
$0
$0
$591,283
$2.07 / sf
$0
$0
$244,724
$22.32 / sf
$0
$0
$0
$0
$0
$12,000
$0
$0
$548,354
$12,000
$16,666.67 / acre
$0 $0
$0 $0
$279,125 $269,229
$.98 / sf $.94 / sf
$0 $0
$0 $0
$0 $0
$0
$25,144
$52,130
$0
$0
$11,360
$0
$28,379
06100 Rough Carpentry 06200 Finish Carpentry
$0 $0 $0
$8,000 $3,360
$.03 / sf $.01 / sf
$0 $0 $0
$3,519 $24,860
$.01 / sf $.09 / sf
$574
$.05 / sf $2.24 / sf
$506 $840
$.37 / sf $.61 / sf
$0 $0 $0
$24,570
06410 Countertops and Wood Trim
$0
$0
$0
$50,784
$37.15 / sf
$6,688
$0
$514,670
$0
$0
$0
$1,395,126
DIVISION 7 - Thermal & Moisture Protection
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$80,664 $71,834 $75,777
$.28 / sf $.25 / sf $.27 / sf
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$7,000
$.02 / sf
$6,688
$.61 / sf
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
07195 Air Barriers 07210 Insulation Building 07111 Waterproofing/Damproofing
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0
07240 Plaster Soffits
$0 $0 $0
07250 Sprayed Fireproofing
07251 Fire Safing
07440 Composite Metal Wall Panels 07510 Green Roof Systems 07510 Membrane Roofing 07910 Caulking & Sealants
$1,166,850
$4.09 / sf
$0 $0 $0
$447,670 $60,000
$1.57 / sf $.21 / sf
$55,980
$1,880
DIVISION 8 - Doors & Windows
$0
$11,118,713
$0
$46,060
$940
08110 Metal Doors & Frames
$8,180
$.03 / sf
$46,060
$.16 / sf
$55,980
$5.11 / sf
$1,880
$1.38 / sf
$940
$1.39 / sf
08811 Miscellaneous Glazing 08470 Revolving Entrance Doors DIVISION 9 - Finishes 08900 Window Wall and Curtain Wall 08210 Wood Doors and Hardware 08361 Sectional Overhead Doors 08410 Aluminum Entrance & Storefront 08715 Automatic Door Operators
$0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$13,500 $212,013 $15,000 $50,000
$.05 / sf $.74 / sf $.05 / sf $.18 / sf
$0
$10,820,020
$37.92 / sf
$225,650
$118,416
$64,107
$3,322
$0
$263,740
$0
09510 Acoustical Ceilings 09560 Wood Flooring & Base 09252 Metal Stud & Drywall 09310 Hard Tile
$226,803
$.79 / sf
$176,630
$.62 / sf
$66,167
$6.03 / sf
$26,231 $32,740
$19.19 / sf $23.95 / sf
$3,322
$4.93 / sf
$0 $0 $0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0 $0 $0
$0 $0 $0
09660 Resilient Tile Flooring & Base
$493
$.00 / sf
$6,483
$.59 / sf
09685 Carpet
$0
$0
$330
$.24 / sf
Summary Breakdown Return to Table of Contents
Made with FlippingBook flipbook maker