Subcontractor Awards Recap Report
LCI Project #:
14-0034 Elm & State - GMP Schedule of Values
Estimator:
EL/SK/BV/CQ/DT Bob Voss
Project Manager:
Project Name:
Chicago, IL.
Project Start Date:
City, State:
Duration:
Weeks
Floor Area-SF: 194,363
Owner Contract
Subcontract Award
Buyout Totals
Buyout Goals
Buy per Trade
Buy per Division
Subcontractor/S upplier
Sub Award Date
Sub Award Goal Date
Actual Award Date
Award REC Issued on
Award REC Returned on
Item Code & Description
WA Issued on
Notes
Difference
Preconstruction Services
Professional Services
General Conditions
$3,695,221
General Requirements
Winter Conditions
02060 Surveying
n/a
n/a
n/a
N/A
02050 Material Testing
n/a
n/a
n/a
N/A
02071 Site Demolition
n/a
n/a
n/a
N/A
02210 Building Excavation
$647,282
$627,967
$19,315
2.98%
Taylor Excavating
09/05/14
09/17/14
09/17/14
Complete
02150 Earth Retention
$607,243
$589,100
$18,143
2.99%
Michels
5/29 & 10/3
10/06/14
08/28/14
Complete
02380 Caissons-All Types
$926,225 $902,462 $23,763
2.57%
Case Foundation
6/12 & 10/3
10/06/14
09/27/14
incl. $20,454
Div 2 Buy
02600 Sewer & Water
$233,064
$221,233
$11,831
5.08%
Legacy
10/02/14
10/06/14
10/10/14
Complete
3.03%
02527 Site Concrete
$57,250
$859
TBD
D Taylor
02511 Asphalt Paving
$20,077
$301
TBD
12/12/14
D Taylor
02900 Landscaping
$366,942
$5,504
TBD
12/12/14
B Voss
02071 Temp/ Relocation of Utility Allowance
n/a
n/a
n/a
N/A
02075 Damage Control Monitoring Allowance
n/a
n/a
n/a
N/A
02080 Subtitle D Haul off Allowance
$100,000
$100,000
$0
0.00%
n/a
n/a
n/a
N/A
03300 CIP Concrete
$11,063,576
$10,888,576
$175,000
1.58%
Div 3 Buy
Adjustable
08/29/14
09/05/14
09/24/14
Complete
04202 Masonry Work-General
$249,428
$249,428
$0
0.00%
ALL Masonry
09/08/14
09/10/14
10/17/14
Complete
04419 Stone Veneer Masonry
$489,172
$489,172
$0
0.00%
ALL Masonry
09/08/14
09/12/14
11/19/14
B Voss
05110 Misc. Iron
$909,049
$892,224
$16,825
1.85%
Div 5 Buy
12/12/14
01/09/15
E Lee
Western Arch. Iron
06100 Carpentry
$974,000
LCI
04/01/15
E Lee
06410 Architectural Woodwork/Trim
$844,171
$882,888
($38,717)
-4.59%
Parenti
11/03/14
11/25/14
12/15/14
12/19/14
E Lee
06200 Penthouse Level Finishes
in trades
#DIV/0! #DIV/0!
06600 Florence Cabinets
$910,777
$910,777
$0
0.00%
Florense
11/07/14
11/10/14
11/13/14
12/17-draft
E Lee
07111 Waterproofing/Vapor Barrier/Seala$n1t3s8,349 $136,349
$2,000
1.45%
Kedmont
11/17/14
12/03/14
12/15/14
12/22/14
E Lee
07570 Traffic Coatings
$40,264
$40,264
$0
0.00%
Kedmont
11/17/14
12/03/14
12/15/14
12/22/14
E Lee
07210 Pavers at Balconies
in Div 2
N/A
07440 Composite Metal Wall Panels $399,870 $385,107 $14,763
3.69%
12/12/14
01/09/15
E Lee
Tuschall/Kedmont/Elston
07510 Roofing/ Green Roof
see below
Div 7 Buy
TBD
N/A
2.13%
07250 Fluid Applied Rfg./Green Roof
$466,627 $461,960
$4,667
1.00%
11/17/14
12/01/14
12/15/14
12/22/14
E Lee
Bennett & Brosseau
07250 Terracotta
NA
n/a
n/a
n/a
N/A
07251 Fire Safing/ Fire Stopping
$32,346
$485
TBD
11/21/14
E Lee
07910 Caulking & Sealants
$35,280
$529
TBD
11/21/14
E Lee
07191 Spray Insulation
$77,000
$1,155
TBD
11/21/14
D Taylor
08110 Doors /Frames/Harware
$659,337 $581,535 $77,802
11.80%
LaForce
11/17/14
11/25/14
12/15/14
12/18/14
E Lee
08900 Window Wall
$5,453,700
$5,373,700
$80,000
1.47%
Elston
09/12/14
09/18/14
09/17/14
Complete
08361 Sectional Overhead Doors
$26,800
$31,800
($5,000)
-18.66%
Anagnos Door
12/12/14
12/22/14
12/26/14
D Taylor
08000 Glass Rails
$455,550
($20,000)
Sterling Dula
12/12/14
E Lee
08100 Interior Glazing
$108,285
$105,785
$2,500
2.31%
Northern Glass
10/29/14
11/12/14
11/19/14
E Lee
08101 Podium Glass
$1,003,925 $1,063,018
($59,093)
-5.89%
Div 8 Buy
Northern & Elston
11/03/14
11/10/14
11/13/14
11/19/14
E Lee
09252 Metal Stud & Drywall
$3,130,000 $2,957,038
$172,962
5.53%
RG
10/02/14
10/10/14
10/17/14
Complete
09310 Hard Tile
$1,242,800 $1,212,127 $30,673
2.47%
Mr. David's
10/15/14
10/30/14
11/13/14
E Lee
09510 Acoustical Ceilings
$27,150
$21,000
$6,150
22.65%
RG
10/02/14
10/14/14
10/17/14
Complete
09006 E.I.F.S./Synthetic Plaster
$160,755 $159,000
$1,755
1.09%
RG
11/03/14
11/10/14
11/13/14
11/19/14
E Lee
09685 Carpet / Resilient Tile Flooring $285,127 $263,997 $21,130
7.41%
Mr. David's
10/15/14
10/30/14
11/12/14
E Lee
09900 Painting & Wallcovering
$590,971
LCI SP
04/01/15
E Lee
09695 Floor Preparation - Misc.
$219,257
$3,289
Div 9 Buy
TBD
E Lee
3.74%
09560 Wood Flooring & Base
$1,346,008 $1,331,710
$14,298
1.06%
Mr. David's
10/15/14
10/30/14
11/10/14
E Lee
09419 Stone Countertops
$570,519 $564,321
$6,198
1.09%
Acorn
10/03/14
10/14/14
10/21/14
Complete
10800 Toilet Accessories
$190,163
$2,852
TBD
12/12/14
D Taylor
10523 Fire Extinguishers & Cabinets $11,690
$175
TBD
12/12/14
D Taylor
10550 Postal Specialties
$4,285
$64
TBD
12/12/14
D Taylor
10410 Directories/Bulletin Boards
$23,129
$347
TBD
D Taylor
10185 Shower Compartment
$315,554 $312,060
$3,494
1.11%
Northern
12/12/14
12/22/14
12/26/14
E Lee
10916 Closet Shelving
by owner
Div 10 Buy
n/a
n/a
n/a
N/A
11013 Window Washing Systems
$80,802
$80,000
$802
0.99%
Pro-Bel
10/29/14
11/12/14
11/17/14
E Lee
11175 Trash Chutes
$31,800
$477
TBD
12/12/14
D Taylor
11164 Loading Dock Equipment
NIC
n/a
n/a
n/a
N/A
11451 Residential Appliances
$865,549 $865,549
$0
0.00%
Div 11 Buy
Grand Appliances
11/03/14
11/21/14
12/15/14
12/16-draft
E Lee
12530 Window Treatment
$208,380
$3,126
TBD
11/14/14
D Taylor
12480 Floor Mats & Frames
NA
n/a
n/a
n/a
N/A
12482 Bike Racks
$3,670
$55
TBD
12/19/14
D Taylor
13170 Tubs and Pools
$355,000
$332,800
$22,200
6.25%
Div 13 Buy
Pool Technology
10/29/14
11/12/14
11/19/14
E Lee
14001 Elevators
$1,340,000 $1,329,000
$11,000
0.82%
Kone
10/02/14
10/10/14
11/05/14
E Lee/B Voss
14601 Skip Hoist in GC's
in GC's
Div 14 Buy
12/12/14
N/A
N/A
1/6/15-draft
B Voss
15300 Fire Protection
$654,500
$640,870
$13,630
2.08%
09/08/14
09/24/14
10/03/14
Complete
Nova Fire Protection
15400 Plumbing
$2,883,000
$2,796,000
$87,000
3.02%
09/08/14
09/12/14
10/06/14
Complete
Norman Mechanical
15500 H.V.A.C.
$4,370,769
$4,320,000
$50,769
1.16%
Hill
10/29/14
11/12/14
11/19/14
E Lee
15401 Plumbing Fixture -Furnish
in Plumbing
Div 15 Buy
n/a
n/a
n/a
N/A
1.91%
15402 Plumbing Fixture -Install
in Plumbing
n/a
n/a
n/a
N/A
15950 Temperature Controls
In HVAC
n/a
n/a
n/a
N/A
15404 LEED Commisioning
BY OTHERS
n/a
n/a
n/a
N/A
15405 LEED Requirements
$40,000
$40,000
$0
0.00%
n/a
n/a
n/a
N/A
16550 Electrical-Site Lighting
in Electrical
n/a
n/a
n/a
N/A
16001 Electrical
$3,822,502
$3,771,502
$51,000
1.33%
Gibson Electric
9/11 & 10/2
10/06/14
10/17/14
Complete
16701 Distribution Antenna System ( DAS)
NIC
TBD
n/a
n/a
n/a
N/A
16800 Security Systems
$90,356
$1,355
Div 15 Buy
TBD
12/12/14
E Lee
1.33%
16701 IT/ Tele Data System
$212,000
$3,180
TBD
12/12/14
E Lee
16800 Audio Visual Systems
$140,308
$2,105
TBD
12/12/14
E Lee
16601 Lighting Fixture-Material
in building Elc
n/a
n/a
n/a
N/A
16602 Lighting Fixture- Install TRADE SUB-TOTAL
$54,206,854 $316,735 in building Elc
n/a
n/a
n/a
N/A
Total Trades to Award Total Awarded Trades Awards Remaining % of Trades Awarded
57 37 20
Insurance (GL & XL by owner) Builder's Risk Insurance (BY OWNER) Sub Labor & Performance Bonds / OR SDI Street Permit/Closure Allowance
$537,057
$330,364
65%
PROJECT SUB-TOTAL
$1,107,820 $1,107,820 $56,498,830
Contractor's Fee
Total Bid Day Value of Div 2-16 Bid Day Value of Awarded Trades Bid Day Value of Trades to Award % of Div 2-16 Bid Day Value Awarded
$50,511,633 $46,767,179 $3,744,454
PROJECT SUB-TOTAL
Escalation
PROJECT SUB-TOTAL
$56,498,830
93%
Contingency
$800,000
bid adjustement per Jermey's Sheet
Value of Awards to Date
$45,930,319
PROJECT TOTAL
$57,298,830
Buyout to Date
$836,860
% Buyout to Date on Div 2-16
1.82%
Buyout over Entire Project
1.46% $5,859
Anticipated Buyout on Remainder (assumed 1.5%)
Anticipated Project Total Buyout
$842,719 1.67%
J:\Leopardo Projects\14-0034 Elm & State Condo\01 Estimating\0001 HARD BID\1500 Estimate and Cost Control Log and Proposals\BP #3 GMP Package\BDR used for GMP SOV 091714 add 42k\14-0034 Elm & State GMP SK Master Page 1 of 1
1/13/2015 2:35 PM
Return to Table of Contents
Made with FlippingBook flipbook maker