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 12-17) Unit 12D-17D - 3 Bedroom (6 Units)

(Flr 19-22) Unit 19A-22A - 2 Bedroom (4 Units)

(Flr 19-22) Unit 19B-22B - 3 Bedroom (4 Units)

(Flr 19-22) Unit 19C-22C - 3 Bedroom (4 Units)

(Flr 19-22) Unit 19D-22D - 3 Bedroom (4 Units)

ITEM CODE & DESCRIPTION

Unit 23A - 3 Bedroom

Unit 23B - 3 Bedroom

Unit 24 - Penthouse

Area

15,096 sf

Area

8,992 sf

Area

8,960 sf

Area

9,036 sf

Area

9,724 sf

Area

3,112 sf

Area

2,835 sf

Area

4,704 sf

DIVISION 1 - General Conditions Preconstruction Services

$73,282

$47,301

$44,281

$42,523

$45,176

$12,425

$15,633

$19,129

$2,549

$.17 / sf

$1,645

$.18 / sf

$1,540

$.17 / sf

$1,479

$.16 / sf

$1,571

$.16 / sf

$432

$.14 / sf

$544

$.19 / sf

$665

$.14 / sf

Weather Conditions General Conditions General Requirements Professional Services

$63,770 $2,937 $4,025

$4.22 / sf $.19 / sf $.27 / sf

$41,161 $1,896 $2,598

$4.58 / sf $.21 / sf $.29 / sf

$38,533 $1,775 $2,432

$4.30 / sf $.20 / sf $.27 / sf

$37,004 $1,704 $2,335

$4.10 / sf $.19 / sf $.26 / sf

$39,312 $1,811 $2,481

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

$10,812

$3.47 / sf $.16 / sf $.22 / sf

$13,604

$4.80 / sf $.22 / sf $.30 / sf

$16,646

$3.54 / sf $.16 / sf $.22 / sf

$498 $682

$627 $859

$767

$1,051

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

$42,932

$146,238

$93,685

$89,388

$92,618

$98,553

$24,000

$31,462

$5,857 $78,075 $62,306

$.39 / sf $5.17 / sf $4.13 / sf

$5,100 $47,826 $40,759

$.57 / sf $5.32 / sf $4.53 / sf

$5,134 $45,634 $38,620

$.57 / sf $5.09 / sf $4.31 / sf

$5,738 $43,692 $43,188

$.63 / sf $4.84 / sf $4.78 / sf

$5,959 $47,970 $44,625

$.61 / sf $4.93 / sf $4.59 / sf

$4,186 $10,251 $9,563

$1.35 / sf $3.29 / sf $3.07 / sf

$5,143 $15,682 $10,637

$1.81 / sf $5.53 / sf $3.75 / sf

$10,243 $16,653 $16,037

$2.18 / sf $3.54 / sf $3.41 / sf

06100 Rough Carpentry 06200 Finish Carpentry

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

$186,827

$100,655

$99,598

$52,269

$56,972

$55,687

$76,003

$65,859

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

$33,527

$2.22 / sf

$17,800

$1.98 / sf

$19,543

$2.18 / sf

$18,669

$2.07 / sf

$17,772

$1.83 / sf

$3,473

$1.12 / sf

$6,990

$2.47 / sf

$6,009

$1.28 / sf

$0 $0 $0 $0

$153,300

$10.16 / sf

$82,855

$9.21 / sf

$80,055

$8.93 / sf

$33,600

$3.72 / sf

$39,200

$4.03 / sf

$52,214

$16.78 / sf

$69,014

$24.34 / sf

$59,850

$12.72 / sf

$703,573

$452,061

$423,165

$409,797

$443,323

$99,831

$132,915

$202,503

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

$307,863 $112,785

$20.39 / sf $7.47 / sf

$203,851 $71,040

$22.67 / sf $7.90 / sf

$183,688 $85,471

$20.50 / sf $9.54 / sf

$176,042 $75,158

$19.48 / sf $8.32 / sf

$189,433 $77,410

$19.48 / sf $7.96 / sf

$42,227 $18,337

$13.57 / sf $5.89 / sf

$57,696 $24,284

$20.35 / sf $8.57 / sf

$87,062 $31,054

$18.51 / sf $6.60 / sf

$201,488

$13.35 / sf

$126,330

$14.05 / sf

$109,031

$12.17 / sf

$114,959

$12.72 / sf

$127,709

$13.13 / sf

$28,395

$9.12 / sf

$35,494

$12.52 / sf

$62,045

$13.19 / sf

09660 Resilient Tile Flooring & Base

$0 $0

09685 Carpet

09900 Painting & Wallcovering 09695 Floor Preparation - Misc. 09720 Epoxy Flooring 09930 Owner REQ Finish Allowances

$17,541

$1.16 / sf

$10,998

$1.22 / sf

$9,492

$1.06 / sf

$10,008

$1.11 / sf

$11,118

$1.14 / sf

$2,472

$.79 / sf

$3,090

$1.09 / sf

$5,402

$1.15 / sf

$63,897

$4.23 / sf

$39,841

$4.43 / sf

$35,483

$3.96 / sf

$33,630

$3.72 / sf

$37,653

$3.87 / sf

$8,400

$2.70 / sf

$12,350

$4.36 / sf

$16,940

$3.60 / sf

DIVISION 10 - Specialties

$19,770

$13,026

$8,891

$7,478

$9,391

$1,684

$4,162

$3,871

10110 Chalkboards/Tackboards

Summary Breakdown Return to Table of Contents

Made with FlippingBook flipbook maker