|
Item Source Original GMP (Actual)
<br />BP3-General Trades
<br />Larson -Danielson
<br />$ 269,589
<br />BP4-Play Equipment & Surface
<br />Nu -Toys
<br />$ 168,258
<br />BP5-Splash Pad Equipment
<br />vortex
<br />BC Mechanical
<br />$ 552,685
<br />$ 139,485
<br />BP6-Plumbing & HVAC
<br />BP7-Electrical
<br />BP8-Sitework
<br />BP9-Landscape & Irrigation
<br />Pemberton -Davis
<br />$ 170,650
<br />Indiana Earth
<br />$ 475,870
<br />Douglas Landscape
<br />$ 63,975
<br />Direct Construction Costs: Outfield Im r. Total
<br />$ 2,461,311
<br />DIRECT CONSTRUCTION COSTS: Events Bldg.
<br />BP1-Drilled Piers Foundations
<br />BP2-Concrete
<br />BP3-Polished Concrete
<br />BP4-Masonry
<br />Thatcher Foundations
<br />$ 330,000
<br />Larson -Danielson
<br />$ 880,439
<br />United Slab Solutions
<br />$ 65,000
<br />Al Group
<br />Waukegan Steel
<br />$ 2,028,000
<br />$ 1,321,500
<br />BP5-Structural Steel
<br />BP6-General Trades
<br />Gibson -Lewis
<br />$ 948,800
<br />BP7-Roofing
<br />Midland Engineering
<br />$ 514,200
<br />BP8-Aluminum and Glazing
<br />Trout Glass & Mirror
<br />$ 373,690
<br />BP9-Walls, Ceiling, & Paint
<br />Rosema
<br />$ 892,000
<br />BP10- Carpet & Rslt. Flooring
<br />Infinium Floors
<br />$ 28,319
<br />BP1 1-Tiling
<br />Infinium Floors
<br />$ 90,750
<br />BP12-Traffic Coatings
<br />DC Byers
<br />$ 135,000
<br />BP13-Food Service Equipment
<br />Great Lakes Hotel Supply
<br />$ 616,659
<br />BP14-Elevators
<br />Otis
<br />$ 497,100
<br />BP15-Fire Sprinklers
<br />Shambaugh & Sons
<br />$ 372,250
<br />BP16-Plumbing
<br />DA Dodd
<br />$ 1,361,100
<br />BP17-Mechanical/HVAC
<br />DA Dodd
<br />$ 1,174,300
<br />BP18-Electrical
<br />Martell Electric
<br />$ 2,495,975
<br />B P 19-AN Technology
<br />TPC Technologies
<br />$ 256,290
<br />BP20-Sitework
<br />Indiana Earth
<br />$ 690,560
<br />BP21-Furniture
<br />Business Furnishings
<br />$ 439,000
<br />BP22-Signage
<br />See Allowance
<br />$ -
<br />BP23-Landscaping & Irrigation
<br />Fuerbringer
<br />$ 80,490
<br />Direct Construction Costs: Events Bldg. Total
<br />$ 15,591,422
<br />GENERAL CONDITIONS
<br />CM Staffing
<br />Estimate
<br />$ 1,176,447
<br />Temp. Enclosures & Heat
<br />Estimate
<br />$ 345,043
<br />Other General Conditions
<br />Estimate
<br />$ 197,541
<br />Testing & Inspections
<br />Estimate
<br />$ 55,680
<br />Payment, Perf., & Maint. Bonds
<br />Formula
<br />$ 245,818
<br />General Conditions & CM Costs Total
<br />$ 2,020,529
<br />CONTINGENCIES & ALLOWANCES
<br />MEP Demolition lAllowance $ 100,000
<br />GMP Exhibit 1 Page 5/39
<br />
|