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 $265
46,739 sf $.01 / 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 $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
09900 Painting & Wallcovering 09695 Floor Preparation - Misc. 09720 Epoxy Flooring 09685 Carpet 09660 Resilient Tile Flooring & Base 09930 Owner REQ Finish Allowances
$0 $0 $0
$39,666
$3.40 / sf
$0 $0
$14,949
$1.14 / sf
$14,238
$1.06 / sf
$0
$0
$1,167
$.02 / sf
$47,967
$4.11 / sf
$46,816
$3.58 / sf
$52,134
$3.88 / sf
$0
$198,160
$43.65 / sf
$0
$0
$0
$0
$0
$0
$14,400
$0
$15,932
$12,049
DIVISION 10 - Specialties
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 $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
$14,400
$1.23 / sf
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$4,590 $6,353 $4,990
$.35 / sf $.49 / sf $.38 / sf
$6,228
$.46 / sf
10820 Glass Shower Doors 10916 Wire Closet Shelving
$0
$5,821
$.43 / sf
10305 Fireplaces-Manufactured Units 10550 Postal Specialties
$0 $0
$0 $0
$0
$25,000
DIVISION 11 - Equipment
$11,886
$0
$0
$79,302
$104,902
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
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
$25,000
$1.13 / sf
$0 $0 $0
$11,886
$2.62 / sf
$79,302
$6.07 / sf
$104,902
$7.81 / sf
$0 $0
$0 $0
$0 $0
$0
$0
DIVISION 12 - Furnishings
$31,180
$0
$0
$74,312
$80,593
12530 Window Treatment 12480 Floor Mats & Frames
$0 $0 $0
$0 $0 $0
$5,000 $26,180
$1.10 / sf $5.77 / sf
$0 $0 $0
$0 $0 $0
$0
$0
$9,130 $65,182
$.70 / sf $4.99 / sf
$8,690 $71,903
$.65 / sf $5.35 / sf
12350 Scavolini Cabinetry DIVISION 13 - Special Construction
$0
$0
$0
$0
$0
$0
$0
$0
13170 Tubs and Pools
$0
$0
$0
$0
$0
$0
$0
DIVISION 14 - Conveying Systems
$0
$0
$0
$0
$0
$0
$0
14600 Skip Hoist 14001 Elevators
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$0 $0
$328,501
$12,500
15300 Fire Protection 15400 Plumbing DIVISION 15 - Mechanical
$89,960
$25,698
$49,908
$355,189
$372,932
$144,337 $72,530 $111,634
$3.09 / sf $1.55 / sf $2.39 / sf
$0 $0
$8,948 $19,889 $61,124
$1.97 / sf $4.38 / sf $13.46 / sf
$25,698
$2.20 / sf
$18,908 $16,000 $15,000
$1.59 / sf $1.34 / sf $1.26 / sf
$24,811 $138,617 $191,761
$1.90 / sf $10.60 / sf $14.67 / sf
$25,938 $155,233 $191,761
$1.93 / sf $11.55 / sf $14.27 / sf
$0 $0 $0
15500 H.V.A.C.
$12,500
$.56 / sf
15950 LEED
$0
$0
$0
$0
$0
$0
16001 Electrical-Building 16230 Generators DIVISION 16 - Electrical
$229,097
$0
$196,825
$105,000
$47,700
$56,881
$222,264
$229,097
$4.90 / sf
$0 $0 $0 $0 $0 $0 $0
$161,825
$35.64 / sf
$105,000
$8.99 / sf
$47,700
$4.01 / sf
$29,623
$2.27 / sf
$189,642
$14.11 / 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 $0
$0 $0 $0 $0
16600 Residential AV Systems 16800 Core/Shell Card Readers 16800 Amenity Level AV Systems 16600 CCTV TRADE SUB-TOTAL Subcontractor Default Insurance 16700 Residential Security Systems
$35,000
$7.71 / sf
$0 $0
$21,444 $5,814
$1.64 / sf $.44 / sf
$26,808 $5,814
$1.99 / sf $.43 / sf
$932,804
$19.96 / sf
$1,580,691
$71.30 / sf
$548,769
$120.87 / sf
$403,327
$34.53 / sf
$153,609
$12.91 / sf
$1,501,182
$114.82 / sf
$1,755,502
$130.62 / sf
$9,873
$16,730
$5,808
$4,269
$1,626
$15,888
$18,580
Summary Breakdown Return to Table of Contents
Made with FlippingBook flipbook maker