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

10160 Toilet Partition/Compartment

$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

$6,672

$.44 / sf

$4,448 $4,235 $4,343

$.49 / sf $.47 / sf $.48 / sf

$4,872

$.54 / sf

$4,152

$.46 / sf

$4,448

$.46 / sf

$725

$.23 / sf

$1,425

$.50 / sf

$1,376

$.29 / sf

10820 Glass Shower Doors 10916 Wire Closet Shelving

$13,098

$.87 / sf

$4,019

$.45 / sf

$3,326

$.37 / sf

$4,943

$.51 / sf

$959

$.31 / sf

$2,737

$.97 / sf

$2,495

$.53 / sf

10305 Fireplaces-Manufactured Units 10550 Postal Specialties

$0 $0

$79,302

$59,268

$52,868

$59,268

$14,817

DIVISION 11 - Equipment

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

$79,302

$5.25 / sf

$59,268

$6.59 / sf

$52,868

$5.90 / sf

$59,268

$6.56 / sf

$59,268

$6.10 / sf

$14,817

$4.76 / sf

$14,817

$5.23 / sf

$14,817

$3.15 / sf

$0 $0

DIVISION 12 - Furnishings

$89,529

$61,690

$57,615

$69,034

$65,200

$20,764

$26,560

$38,478

12530 Window Treatment 12480 Floor Mats & Frames

$10,010 $79,519

$.66 / sf $5.27 / sf

$9,900 $51,790

$1.10 / sf $5.76 / sf

$9,680 $47,935

$1.08 / sf $5.35 / sf

$11,110 $57,924

$1.23 / sf $6.41 / sf

$11,770 $53,430

$1.21 / sf $5.49 / sf

$9,900 $10,864

$3.18 / sf $3.49 / sf

$12,540 $14,020

$4.42 / sf $4.95 / sf

$25,190 $13,288

$5.36 / sf $2.82 / sf

12350 Scavolini Cabinetry DIVISION 13 - Special Construction

13170 Tubs and Pools

DIVISION 14 - Conveying Systems

14600 Skip Hoist 14001 Elevators

$0 $0

$74,587

15300 Fire Protection 15400 Plumbing DIVISION 15 - Mechanical

$393,755

$261,069

$246,631

$244,634

$261,673

$65,280

$68,979

$25,654 $176,851 $191,250

$1.70 / sf $11.72 / sf $12.67 / sf

$15,668 $117,901 $127,500

$1.74 / sf $13.11 / sf $14.18 / sf

$15,642 $103,489 $127,500

$1.75 / sf $11.55 / sf $14.23 / sf

$15,705 $101,429 $127,500

$1.74 / sf $11.22 / sf $14.11 / sf

$16,272 $117,901 $127,500

$1.67 / sf $12.12 / sf $13.11 / sf

$10,817 $22,588 $31,875

$3.48 / sf $7.26 / sf $10.24 / sf

$4,860 $32,244 $31,875

$1.71 / sf $11.37 / sf $11.24 / sf

$6,631 $36,081 $31,875

$1.41 / sf $7.67 / sf $6.78 / sf

15500 H.V.A.C.

15950 LEED

$245,013

$161,693

$148,176

$146,527

$154,723

$33,980

$42,756

$43,523

16001 Electrical-Building 16230 Generators DIVISION 16 - Electrical

$212,391

$14.07 / sf

$139,945

$15.56 / sf

$126,428

$14.11 / sf

$124,779

$13.81 / sf

$132,975

$13.67 / sf

$29,437

$9.46 / sf

$37,319

$13.16 / sf

$37,415

$7.95 / sf

$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

$26,808 $5,814

$1.78 / sf $.39 / sf

$17,872 $3,876

$1.99 / sf $.43 / sf

$17,872 $3,876

$1.99 / sf $.43 / sf

$17,872 $3,876

$1.98 / sf $.43 / sf

$17,872 $3,876

$1.84 / sf $.40 / sf

$3,574

$1.15 / sf $.31 / sf

$4,468

$1.58 / sf $.34 / sf

$5,139

$1.09 / sf $.21 / sf

$969

$1,937,290

$128.33 / sf

$1,250,448

$139.06 / sf

$1,170,613

$130.65 / sf

$1,124,149

$124.41 / sf

$1,194,279

$122.82 / sf

$328,468

$105.55 / sf

$413,288

$145.78 / sf

$505,698

$107.50 / sf

$20,504

$13,235

$12,390

$11,898

$12,640

$3,476

$4,374

$5,352

$0 $0

Insurance

$19,578

$12,637

$11,830

$11,360

$12,069

$3,319

$4,177

$5,111

$1,977,372

$130.99 / sf

$1,276,319

$141.94 / sf

$1,194,833

$133.35 / sf

$1,147,408

$126.98 / sf

$1,218,988

$125.36 / sf

$335,264

$107.73 / sf

$421,838

$148.80 / sf

$516,161

$109.73 / sf

PROJECT SUB-TOTAL

Builder's Risk Insurance

$1,977,372

$130.99 / sf

$1,276,319

$141.94 / sf

$1,194,833

$133.35 / sf

$1,147,408

$126.98 / sf

$1,218,988

$125.36 / sf

$335,264 $11,734 $346,998

$107.73 / sf

$421,838 $14,764 $436,603

$148.80 / sf

$516,161 $18,066 $534,226

$109.73 / sf

PROJECT SUB-TOTAL

Contingency

$69,208

$44,671

$41,819

$40,159

$42,665

$2,046,580

$135.57 / sf

$1,320,990

$146.91 / sf

$1,236,652

$138.02 / sf

$1,187,567

$131.43 / sf

$1,261,653

$129.75 / sf

$111.50 / sf

$154.00 / sf

$113.57 / sf

PROJECT SUB-TOTAL

Escalation

Contractor's Fee

$40,932

$2.71 / sf $138.28 sf

$26,420

$2.94 / sf $149.85 sf

$24,733

$2.76 / sf $140.78 sf

$23,751

$2.63 / sf $134.05 sf

$25,233

$2.59 / sf $132.34 sf

$6,940

$2.23 / sf $113.73 sf

$8,732

$3.08 / sf $157.08 sf

$10,685 $544,911

$2.27 / sf $115.84 sf

$2,087,511

$1,347,410

$1,261,385

$1,211,318

$1,286,886

$353,938

$445,335

PROJECT TOTAL

Summary Breakdown Return to Table of Contents

Made with FlippingBook flipbook maker