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
09900 Painting & Wallcovering 09695 Floor Preparation - Misc. 09720 Epoxy Flooring 09930 Owner REQ Finish Allowances
$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 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$36,938
$.13 / sf
$48,528
$.17 / sf
$45,767
$4.17 / sf
$4,806
$3.52 / sf
$0
$0
$0
$0
DIVISION 10 - Specialties
$0
$0
$0
$32,882
$29,753
$9,375
$0
10110 Chalkboards/Tackboards 10160 Toilet Partition/Compartment
$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
10185 Shower Pans
10430 Building / Exterior Signage 10430 Directional Signage/Graphics 10505 Lockers and Bike Racks 10523 Fire Extinguishers & Cabinets 10800 Toilet Accessories 10260 Wall & Corner Guards 10410 Directories/Bulletin Boards
$12,500
$.04 / sf
$0
$29,753
$2.71 / sf
$20,382
$.07 / sf
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$250
$.18 / sf
10820 Glass Shower Doors 10916 Wire Closet Shelving
$0 $0 $0
10305 Fireplaces-Manufactured Units 10550 Postal Specialties
$9,125
$6.68 / sf
$0
DIVISION 11 - Equipment
$0
$0
$132,500
$0
$0
$0
11480 Exercise Equipment 11150 Parking Control Equipment 11451 Residential Appliances 11164 Loading Dock Equipment 11170 Trash Chutes 11400 Grill Area Allowance 11130 Audio-Visual Equipment 11132 Projection Screens 11110 Laundry/Dry Cleaning Equipment 11013 Window Washing Systems
$95,000
$.33 / sf
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0
$37,500
$.13 / sf
$0 $0 $0 $0
DIVISION 12 - Furnishings
$0
$0
$0
$0
$0
$8,960
$0
12530 Window Treatment 12480 Floor Mats & Frames
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$5,000 $3,960
$3.66 / sf $2.90 / sf
$0 $0 $0
12350 Scavolini Cabinetry DIVISION 13 - Special Construction
$0
$0
$0
$0
$0
$0
$0
$435,000
13170 Tubs and Pools
$0
$0
$0
$0
$0
$0
$435,000
$645.40 / sf
$0
$183,549
$122,366
$1,837,916
$0
$0
$0
DIVISION 14 - Conveying Systems
14600 Skip Hoist 14001 Elevators
$0 $0
$0
$0
$1,532,000
$5.37 / sf $1.07 / sf $3,517,871 $.64 / sf $3.46 / sf $8.05 / sf $.18 / sf $2,379,570 $6.94 / sf $1.10 / sf $.16 / sf $.14 / sf
$0 $0
$0 $0
$0 $0
$183,549
$.64 / sf
$122,366
$.43 / sf
$305,916
$0
$0
$0
$122,286
$46,032
$17,000
15300 Fire Protection 15400 Plumbing DIVISION 15 - Mechanical
$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
$182,167 $988,584
$21,608 $55,165 $45,513
$1.97 / sf $5.03 / sf $4.15 / sf
$3,007
$2.20 / sf
$0
$0
$10,000 $7,000
$14.84 / sf $10.39 / sf
15500 H.V.A.C.
$2,297,120
$43,025
$31.47 / sf
15950 LEED
$50,000
$0
$0
$0
16001 Electrical-Building 16230 Generators DIVISION 16 - Electrical
$67,700
$0
$0
$0
$87,865
$19,350
$67,700
$94,027.78 / acre
$1,979,470
$0 $0 $0 $0 $0 $0 $0
$87,865
$64.28 / sf
$19,350
$28.71 / sf
$0 $0 $0 $0 $0 $0
$314,700 $46,400 $39,000
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
16600 Residential AV Systems 16800 Core/Shell Card Readers 16800 Amenity Level AV Systems 16600 CCTV 16700 Residential Security Systems TRADE SUB-TOTAL Subcontractor Default Insurance Permits & Fees Allowance Labor & Performance Bonds
$0 $0 $0
$2,983,712 $4,144,043.84 / acre $14,736,768
$51.65 / sf
$17,498,674
$61.33 / sf
$10,045,783
$35.21 / sf
$626,697
$57.16 / sf
$280,978
$205.54 / sf
$494,310
$733.40 / sf
$31,579
$155,973
$185,204
$106,324
$6,633
$2,974
$5,232
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
Insurance
$30,153
$148,927
$176,839
$101,521
$6,333
$2,840
$4,995
$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
$58.34 / sf
$286,791
$209.80 / sf
$504,537
$748.57 / sf
PROJECT SUB-TOTAL
Summary Breakdown Return to Table of Contents
Made with FlippingBook flipbook maker