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

09900 Painting & Wallcovering 09695 Floor Preparation - Misc. 09720 Epoxy Flooring 09685 Carpet 09660 Resilient Tile Flooring & Base 09930 Owner REQ Finish Allowances

$0 $0

$14,256

$1.06 / sf

$18,072

$1.11 / sf

$7,650

$1.17 / sf

$7,632

$1.17 / sf

$16,569

$1.14 / sf

$15,336

$1.13 / sf

$14,472

$1.14 / sf

$53,303

$3.97 / sf

$69,068

$4.23 / sf

$22,528

$3.44 / sf

$25,014

$3.82 / sf

$56,553

$3.88 / sf

$51,431

$3.79 / sf

$51,945

$4.09 / sf

$8,811

$9,366

$13,526

$16,935

$14,018

$11,218

$11,447

DIVISION 10 - Specialties

10110 Chalkboards/Tackboards 10160 Toilet Partition/Compartment

$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

$7,428

$.55 / sf

$8,550

$.52 / sf

$2,752 $2,618 $3,442

$.42 / sf $.40 / sf $.53 / sf

$2,752 $2,618 $3,996

$.42 / sf $.40 / sf $.61 / sf

$6,672

$.46 / sf

$6,228

$.46 / sf

$7,428

$.59 / sf

10820 Glass Shower Doors 10916 Wire Closet Shelving

$6,098

$.45 / sf

$8,385

$.51 / sf

$7,346

$.50 / sf

$4,990

$.37 / sf

$4,019

$.32 / sf

10305 Fireplaces-Manufactured Units 10550 Postal Specialties

$0 $0

DIVISION 11 - Equipment

$88,902

$29,634

$88,902

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

$88,902

$6.62 / sf

$88,902

$5.45 / sf

$29,634

$4.53 / sf

$29,634

$4.53 / sf

$88,902

$6.10 / sf

$88,902

$6.56 / sf

$88,902

$7.01 / sf

$0 $0

DIVISION 12 - Furnishings

$80,483

$102,000

$40,418

$41,081

$83,576

$97,807

$75,872

12530 Window Treatment 12480 Floor Mats & Frames

$8,580 $71,903

$.64 / sf $5.35 / sf

$10,450 $91,550

$.64 / sf $5.61 / sf

$11,440 $28,978

$1.75 / sf $4.43 / sf

$10,780 $30,301

$1.65 / sf $4.63 / sf

$11,330 $72,246

$.78 / sf $4.95 / sf

$11,000 $86,807

$.81 / sf $6.40 / sf

$11,000 $64,872

$.87 / sf $5.11 / sf

12350 Scavolini Cabinetry DIVISION 13 - Special Construction

13170 Tubs and Pools

DIVISION 14 - Conveying Systems

14600 Skip Hoist 14001 Elevators

$0 $0

15300 Fire Protection 15400 Plumbing DIVISION 15 - Mechanical

$384,835

$412,770

$136,378

$393,335

$367,776

$378,298

$23,458 $155,233 $206,143

$1.75 / sf $11.56 / sf $15.34 / sf

$25,014 $196,557 $191,199

$1.53 / sf $12.04 / sf $11.72 / sf

$10,896 $61,732 $63,750

$1.67 / sf $9.44 / sf $9.75 / sf

$10,896 $61,732 $63,750

$1.67 / sf $9.44 / sf $9.75 / sf

$25,233 $176,851 $191,250

$1.73 / sf $12.12 / sf $13.11 / sf

$24,382 $152,143 $191,250

$1.80 / sf $11.22 / sf $14.11 / sf

$23,669 $152,143 $202,485

$1.87 / sf $11.99 / sf $15.96 / sf

15500 H.V.A.C.

15950 LEED

16001 Electrical-Building 16230 Generators DIVISION 16 - Electrical

$218,549

$247,011

$84,354

$86,828

$232,085

$219,791

$212,370

$185,927

$13.84 / sf

$214,389

$13.14 / sf

$73,480

$11.24 / sf

$75,954

$11.61 / sf

$199,463

$13.67 / sf

$187,169

$13.81 / sf

$179,748

$14.16 / sf

$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

$26,808 $5,814

$2.00 / sf $.43 / sf

$26,808 $5,814

$1.64 / sf $.36 / sf

$8,936 $1,938

$1.37 / sf $.30 / sf

$8,936 $1,938

$1.37 / sf $.30 / sf

$26,808 $5,814

$1.84 / sf $.40 / sf

$26,808 $5,814

$1.98 / sf $.43 / sf

$26,808 $5,814

$2.11 / sf $.46 / sf

$1,762,582

$131.20 / sf

$2,003,598

$122.77 / sf

$840,327

$128.49 / sf

$851,761

$130.24 / sf

$1,794,490

$123.03 / sf

$1,744,922

$128.74 / sf

$1,736,159

$136.81 / sf

$18,655

$21,206

$8,894

$9,015

$18,993

$18,468

$18,375

Summary Breakdown Return to Table of Contents

Made with FlippingBook flipbook maker