LCI Preconstruction & Estimating Training Manual

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

DIVISION 1 - General Conditions Preconstruction Services

$66,673

$75,790

$31,787

$32,219

$67,880

$66,005

$65,674

$2,319

$.17 / sf

$2,636

$.16 / sf

$1,106

$.17 / sf

$1,121

$.17 / sf

$2,361

$.16 / sf

$2,296

$.17 / sf

$2,284

$.18 / sf

Weather Conditions General Conditions General Requirements Professional Services

$58,020 $2,673 $3,662

$4.32 / sf $.20 / sf $.27 / sf

$65,953 $3,038 $4,163

$4.04 / sf $.19 / sf $.26 / sf

$27,661 $1,274 $1,746

$4.23 / sf $.19 / sf $.27 / sf

$28,038 $1,291 $1,770

$4.29 / sf $.20 / sf $.27 / sf

$59,070 $2,721 $3,728

$4.05 / sf $.19 / sf $.26 / sf

$57,438 $2,646 $3,625

$4.24 / sf $.20 / sf $.27 / sf

$57,150 $2,632 $3,607

$4.50 / sf $.21 / sf $.28 / sf

00000 GSF and Project Data DIVISION 2 - Site Construction

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

02060 Surveying

02210 Earthwork 02511 Asphalt Paving 02150 Earth Retention 02071 Site Demolition 02527 Site Concrete

02600 Site Utilities 02900 Landscaping 02380 Caissons-All Types 03590 Running Track Coating

02831 Fences & Gates DIVISION 3 - Concrete

03300 Concrete Placement

DIVISION 5 - Metals 05510 Miscellaneous Metals DIVISION 4 - Masonry 04202 Masonry Work-General 05510 Stairs & Railings DIVISION 6 - Wood & Plastics

$0 $0

$55,453

$131,573

$155,560

$58,180

$143,529

$139,996

$132,490

06100 Rough Carpentry 06200 Finish Carpentry

$5,355 $68,392 $57,826

$.40 / sf $5.09 / sf $4.30 / sf

$6,409 $85,904 $63,247

$.39 / sf $5.26 / sf $3.88 / sf

$5,406 $28,169 $21,878

$.83 / sf $4.31 / sf $3.35 / sf

$5,109 $30,426 $22,646

$.78 / sf $4.65 / sf $3.46 / sf

$6,494 $70,945 $66,090

$.45 / sf $4.86 / sf $4.53 / sf

$6,418 $68,634 $64,945

$.47 / sf $5.06 / sf $4.79 / sf

$6,061 $68,931 $57,498

$.48 / sf $5.43 / sf $4.53 / sf

06410 Countertops and Wood Trim

DIVISION 7 - Thermal & Moisture Protection

07195 Air Barriers 07210 Insulation Building 07111 Waterproofing/Damproofing

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0

07240 Plaster Soffits

07250 Sprayed Fireproofing

07251 Fire Safing

07440 Composite Metal Wall Panels 07510 Green Roof Systems 07510 Membrane Roofing 07910 Caulking & Sealants

DIVISION 8 - Doors & Windows

$149,396

$157,618

$172,385

$175,143

$125,150

$131,310

$179,780

08110 Metal Doors & Frames

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

$29,314

$2.18 / sf

$33,335

$2.04 / sf

$10,685

$1.63 / sf

$13,443

$2.06 / sf

$26,450

$1.81 / sf

$30,510

$2.25 / sf

$30,680

$2.42 / sf

$0 $0 $0 $0

$120,083

$8.94 / sf

$124,283

$7.62 / sf

$161,700

$24.72 / sf

$161,700

$24.72 / sf

$98,700

$6.77 / sf

$100,800

$7.44 / sf

$149,100

$11.75 / sf

$628,645

$747,012

$281,107

$282,932

$646,017

$622,117

$591,326

09510 Acoustical Ceilings 09560 Wood Flooring & Base 09252 Metal Stud & Drywall 09310 Hard Tile

$269,179 $128,153

$20.04 / sf $9.54 / sf

$330,429 $121,856

$20.25 / sf $7.47 / sf

$118,462 $44,594

$18.11 / sf $6.82 / sf

$118,026 $44,594

$18.05 / sf $6.82 / sf

$285,146 $97,427

$19.55 / sf $6.68 / sf

$266,285 $112,905

$19.65 / sf $8.33 / sf

$259,414 $99,260

$20.44 / sf $7.82 / sf

$163,754

$12.19 / sf

$207,587

$12.72 / sf

$87,873

$13.44 / sf

$87,666

$13.40 / sf

$190,323

$13.05 / sf

$176,160

$13.00 / sf

$166,235

$13.10 / sf

Summary Breakdown Return to Table of Contents

Made with FlippingBook flipbook maker