SlideShare a Scribd company logo
1 of 2
2015 Savings Achieved
Event
Spend
Type
Commodity
Annual
Spend/
Budget
Savings
Goal
Project
Savings
%
ALGUS Disc Filter Capex Filter $2,650,000 $212,000 $209,000 8%
ALGUS Clarif ier Capex Clarif ier $1,559,000 $327,390 $321,042 21%
Bay port Clarif ier Capex Valv es $54,000 $2,000 $1,500 3%
Bay port Clarif ier Capex External Eng./Field Superv . $790,478 $79,048 $52,689 7%
Bay port Clarif ier Construction Capex Civ il / Deep Soil Mixing $1,247,533 $124,753 $61,124 5%
Bay port Clarif ier Construction Capex Mechanical $828,551 $82,855 $253,265 31%
Bay port Clarif ier Construction Capex Civ il Structural SOW lime line $150,401 $15,000 $8,405 6%
ALGUS Pumps Capex Sunsource $259,602 $59,708 $59,602 23%
ALGUS Pumps Capex Flowserv e $262,994 $65,749 $132,004 50%
Nederland K-201 Motor Replacement Capex GE Motor $550,000 $209,000 $43,040 8%
Nederland K-201 Motor Replacement Capex Torsional Analy sis $20,000 $2,000 $3,920 20%
Nederland K-201 Motor Replacement Capex Engineering Serv ices $250,000 $25,000 $46,812 19%
Nederland LOX Backup Sy stem Upgrade Capex Mechanical Contract $1,300,000 $130,000 $240,500 19%
Nederland LOX Backup Sy stem Upgrade Capex Mechanical Contract EWOs $300,000 $30,000 $60,554 20%
ALGUS Facility Upgrades Capex Civ il Phase II & Mechanical $1,300,000 $130,000 $509,999 39%
ALGUS Facility Upgrades Capex Drilled Shaf ts - Cajun $154,000 $7,500 $10,000 6%
ALGUS Facility Upgrades Capex Dock Repair $1,000,000 $100,000 $1,764,628 176%
ALGUS Facility Upgrades Capex E&I Contract $750,000 $75,000 $182,287 24%
Plaquemine ASU Discharge Pipeline Capex Construction - 2.5mi 8" HDPE lay $930,000 $65,100 $177,945 19%
Bay port Clarif ier Construction Capex I&E $334,839 $33,484 $133,744 40%
Gulf Cost LMA (Zachry De-Scope) Capex StorageTanks/NitrogenCompressr $2,000,000 $305,570 $305,570 15%
Gulf Cost LMA (Zachry De-Scope) Capex Concrete Pillars $22,354 $22,354 $22,354 100%
Gulf Cost LMA (Zachry De-Scope) Capex Heat Trace $75,000 $5,000 $16,361 22%
Gulf Cost LMA (Zachry De-Scope) Capex Insulation $745,000 $150,000 $444,390 60%
Gulf Cost LMA (Zachry De-Scope) Capex Painting $120,000 $20,000 $5,000 4%
CAPITAL PROJECTS $17,653,752 $2,278,511 $5,065,735 29%
Hoov ers (D&B) Renewal Opex Shared Serv ices $10,300 $500 $586 6%
Citi-bank Trav el Card Signing Incentiv e Opex Shared Serv ices $26,000,000 $175,000 $175,000 1%
Trade Shows RFP Opex Marketing $200,000 $10,000 $3,333 2%
E&C Printer De-Install / Re-Install New Building Opex Admin Sv cs $2,400 $1,700 $1,700 71%
Inv estment Adv isory Serv ices Opex HR $200,000 $18,000 $18,000 9%
Administratration Serv ices Opex HR $353,140 $33,140 $33,140 9%
Actuarial Serv ices Opex HR $157,000 $10,000 $10,000 6%
ALM Study Opex HR $51,000 $51,000 $51,000 100%
Employ ee Engagement Surv ey Opex HR $129,270 $14,270 $14,270 11%
NewHire PreScreening & Background Checks Opex HR $92,000 $9,200 $3,067 3%
Frame Agreements “Prof essional” temp labor Opex Consulting & Prof . Sv cs $100,000 $10,000 $3,333 3%
Health & Welf are (Truck Driv ers) Opex HR $50,000 $5,000 $1,667 3%
HRIS Mgmt Sy stem Sof tware Opex Acct & Fnc, HR $864,532 $50,000 $16,667 2%
Vertex-on-Demand f or Calgaz Opex IT $51,500 $5,150 $17,540 34%
New Datacenter f or NAM (LI, E&C, IT) Opex IT $348,000 $34,800 $168,000 48%
HSEQ Project - Mexico Implementation Opex IT $8,613 $861 $3,486 40%
LabWare Licensing (Qty -10) f or AL-Electronics Opex IT $97,650 $40,000 $40,750 42%
Canada MPLS Contracting Project Opex IT $748,068 $187,017 $185,544 25%
Project Sourcing OPEX $29,463,473 $655,638 $747,082 3%
Parcels Cy linder Labels (Credit Memo - $30,000) Opex IT supporting Admin Serv ices $7,000 $7,000 $7,000 100%
Strategic Sourcing OPEX $7,000 $7,000 $7,000 100%
Copy Machines Opex Admin Sv cs $298,790 $30,000 $20,000 7%
Of f ice Supplies RFP Opex Admin Sv cs $948,463 $94,846 $94,846 10%
Of f ice Supplies RFP US Signing Bonus Opex Admin Sv cs $948,463 $94,846 $50,000 5%
Of f ice Supplies RFP CA Signing Bonus Opex Admin Sv cs $131,000 $25,000 $25,000 19%
3rd Party Inv oicing (Project Harmony ) Opex IT supporting Admin Serv ices $450,000 $130,712 $119,819 27%
Plant Compliance Vendor RFP Opex Facilities $164,497 $14,804 $4,935 3%
Janitorial Serv ices (ABM: LaPorte Serv ices) Opex Facilities $8,400 $840 $455 5%
Outsource Bank Disbursement Process (bf inance) Opex Shared Serv ices $4,000,000 $400,000 $400,000 10%
Trav el - CWT Fee Renegotiation Opex Trav el $1,500,000 $100,000 $80,000 5%
Trav el - National / Enterprise Renegotiation Opex Trav el $1,900,000 $140,000 $106,500 6%
Trav el (Citi-Card Rebates 1.1% - 2014 to be paid
2/26/15)
Opex Trav el $26,000,000 $50,000 $55,190 0%
Xerox Contract Renegotiation (2015 Portion) Opex IT $10,000,000 $1,942,000 $1,942,000 19%
2015 M&A Due Diligence Opex Consulting & Prof . Sv cs $2,352,493 $235,249 $100,000 4%
Contingent Workf orce MSP/VMS ($75,000 Rebate) Opex Temp Labor $75,000 $25,000
Project Sourcing OPEX 2014 CARRYOVER $48,702,106 $3,333,297 $3,023,745 6%
PeopleSof t Replacement (Work Simple/Work
Smart)
Capex HR/IS $7,630,012 $763,000 $2,259,873 30%
PeopleNet/ALTO Integration (Nomerel, LLC) Capex IT $108,000 $10,800 $10,800 10%
Facilities: Decommissioning (Old Furniture) Capex Facilities $31,860 $11,160 $11,160 35%
Facilities: Network, Voice/d Capex Facilities $1,130,000 $75,000 $75,000 7%
Facilities: Serv er Room Capex Facilities $950,000 $50,000 $50,000 5%
Facilities: A/V installation & Sound Masking Capex Facilities $1,589,000 $100,000 $303,000 19%
Facilities: OTX Telepresence (FINAL PRICE: Capex Facilities $360,000 $7,050 $7,050 2%
$493,826)
Facilities: IT Security (Building Security ) Capex Facilities $260,000 $20,000 $20,000 8%
Facilities: Building (Exterior) Signage Capex Facilities $300,000 $15,000 $35,000 12%
Facilities: Building (Interior) Signage Capex Facilities $50,000 $2,500 $2,500 5%
Facilities: Mov ers Capex Facilities $500,000 $50,000 $50,000 10%
Facilities: Ev ent Planner Capex Facilities $350,000 $50,000 $50,000 14%
Facilities: Stationary and Business Cards Opex Admin Sv cs $15,000 $1,000 $1,000 7%
Facilities: Cof fee Serv ices / Refrigerators /
Microwav es
Opex Admin Sv cs $105,029 $30,974 $30,974 29%
Facilities: PCR Building f or ALLIUS Geismar, LA Capex Facilities $1,338,420 $55,000 $55,000 4%
CO2 Plant Project (Columbia) - EPC Capex Project $1,500,000 $150,000 $150,000 10%
Project Sourcing CAPEX $16,217,321 $1,391,484 $3,111,357 19%
Hatch Associates Consultants Capex Consulting $2,018,000 $218,000 $100,000 5%
Facilities: Real Estate Project Manager Capex Facilities $375,000 $80,000 $41,739 11%
Facilities: IT Consultant Capex Facilities $300,000 $172,570 $98,611 33%
Facilities: Architect - Gensler Agreement Capex Facilities $466,200 $40,000 $23,390 5%
Project Harmony - PROD Env ironment Hosting Capex IT $5,411,767 $580,000 $727,955 13%
Of f ice Furniture & Equipment (6th & 9th Floor) Capex Facilities $110,074 $10,000 $10,063 9%
Project Sourcing CAPEX 2014 CARRYOVER $8,681,041 $1,100,570 $1,001,758 12%
TOTAL VALUE: $120,724,693 $8,766,500 $12,956,677 11%

More Related Content

Similar to 2015 Savings Achieved

Boeing Case Study Competition
Boeing Case Study CompetitionBoeing Case Study Competition
Boeing Case Study CompetitionSierra Putman
 
Tkcis Corp Overview 2010
Tkcis Corp Overview 2010Tkcis Corp Overview 2010
Tkcis Corp Overview 2010jetdefensor
 
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019al karajo jr
 
Rehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall ProjectRehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall Projectrehobothbeachde
 
Linking Budgets And Resources With Project Timelines
Linking Budgets And Resources With Project TimelinesLinking Budgets And Resources With Project Timelines
Linking Budgets And Resources With Project TimelinesBFieggen
 
Midtown group the west end 10.27.08
Midtown group   the west end 10.27.08Midtown group   the west end 10.27.08
Midtown group the west end 10.27.08Tyler Elick
 
Cost Curve Presentation 11.20.15
Cost Curve Presentation 11.20.15Cost Curve Presentation 11.20.15
Cost Curve Presentation 11.20.15Nick Perrone
 
Assessing carbon value
Assessing carbon valueAssessing carbon value
Assessing carbon valuePeter Weisberg
 
PPT Item # 5&6 - Water & Sewer Rate Study
PPT Item # 5&6 - Water & Sewer Rate StudyPPT Item # 5&6 - Water & Sewer Rate Study
PPT Item # 5&6 - Water & Sewer Rate Studyahcitycouncil
 
The watergate confidential
The watergate confidentialThe watergate confidential
The watergate confidentialHaris Memon
 
Ost corp present mei
Ost corp present meiOst corp present mei
Ost corp present meiwmjenner
 
Pavilion Condo Budget 2018 analysis variances to 2017
Pavilion Condo Budget 2018 analysis variances to 2017Pavilion Condo Budget 2018 analysis variances to 2017
Pavilion Condo Budget 2018 analysis variances to 2017al karajo jr
 
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018al karajo jr
 
Second edition epc project rule of credit and progress measurement promo
Second edition epc project rule of credit and progress measurement promoSecond edition epc project rule of credit and progress measurement promo
Second edition epc project rule of credit and progress measurement promoignitetribes
 
Bisnis plan-warnet-broadband
Bisnis plan-warnet-broadbandBisnis plan-warnet-broadband
Bisnis plan-warnet-broadbandRobby Ariebullah
 
CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009
CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009
CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009Leo Lastimosa
 

Similar to 2015 Savings Achieved (20)

Attachement 1
Attachement 1Attachement 1
Attachement 1
 
De assignment
De assignmentDe assignment
De assignment
 
Boeing Case Study Competition
Boeing Case Study CompetitionBoeing Case Study Competition
Boeing Case Study Competition
 
Tkcis Corp Overview 2010
Tkcis Corp Overview 2010Tkcis Corp Overview 2010
Tkcis Corp Overview 2010
 
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
Pavilion Condo Analysis Budget 2019 jan 1 26 2019 vs dec 31 2019
 
Rehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall ProjectRehoboth Beach, DE - Funding the Ocean Outfall Project
Rehoboth Beach, DE - Funding the Ocean Outfall Project
 
Linking Budgets And Resources With Project Timelines
Linking Budgets And Resources With Project TimelinesLinking Budgets And Resources With Project Timelines
Linking Budgets And Resources With Project Timelines
 
Midtown group the west end 10.27.08
Midtown group   the west end 10.27.08Midtown group   the west end 10.27.08
Midtown group the west end 10.27.08
 
Cost Curve Presentation 11.20.15
Cost Curve Presentation 11.20.15Cost Curve Presentation 11.20.15
Cost Curve Presentation 11.20.15
 
Assessing carbon value
Assessing carbon valueAssessing carbon value
Assessing carbon value
 
PPT Item # 5&6 - Water & Sewer Rate Study
PPT Item # 5&6 - Water & Sewer Rate StudyPPT Item # 5&6 - Water & Sewer Rate Study
PPT Item # 5&6 - Water & Sewer Rate Study
 
The watergate confidential
The watergate confidentialThe watergate confidential
The watergate confidential
 
Ost corp present mei
Ost corp present meiOst corp present mei
Ost corp present mei
 
LINN Linkedin
LINN LinkedinLINN Linkedin
LINN Linkedin
 
Pavilion Condo Budget 2018 analysis variances to 2017
Pavilion Condo Budget 2018 analysis variances to 2017Pavilion Condo Budget 2018 analysis variances to 2017
Pavilion Condo Budget 2018 analysis variances to 2017
 
bebobinder
bebobinderbebobinder
bebobinder
 
Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018Pavilion Condo Income statement april 2018
Pavilion Condo Income statement april 2018
 
Second edition epc project rule of credit and progress measurement promo
Second edition epc project rule of credit and progress measurement promoSecond edition epc project rule of credit and progress measurement promo
Second edition epc project rule of credit and progress measurement promo
 
Bisnis plan-warnet-broadband
Bisnis plan-warnet-broadbandBisnis plan-warnet-broadband
Bisnis plan-warnet-broadband
 
CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009
CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009
CICC Accounting by Cebu Gov. Gwen Garcia on Feb. 26, 2009
 

2015 Savings Achieved

  • 1. 2015 Savings Achieved Event Spend Type Commodity Annual Spend/ Budget Savings Goal Project Savings % ALGUS Disc Filter Capex Filter $2,650,000 $212,000 $209,000 8% ALGUS Clarif ier Capex Clarif ier $1,559,000 $327,390 $321,042 21% Bay port Clarif ier Capex Valv es $54,000 $2,000 $1,500 3% Bay port Clarif ier Capex External Eng./Field Superv . $790,478 $79,048 $52,689 7% Bay port Clarif ier Construction Capex Civ il / Deep Soil Mixing $1,247,533 $124,753 $61,124 5% Bay port Clarif ier Construction Capex Mechanical $828,551 $82,855 $253,265 31% Bay port Clarif ier Construction Capex Civ il Structural SOW lime line $150,401 $15,000 $8,405 6% ALGUS Pumps Capex Sunsource $259,602 $59,708 $59,602 23% ALGUS Pumps Capex Flowserv e $262,994 $65,749 $132,004 50% Nederland K-201 Motor Replacement Capex GE Motor $550,000 $209,000 $43,040 8% Nederland K-201 Motor Replacement Capex Torsional Analy sis $20,000 $2,000 $3,920 20% Nederland K-201 Motor Replacement Capex Engineering Serv ices $250,000 $25,000 $46,812 19% Nederland LOX Backup Sy stem Upgrade Capex Mechanical Contract $1,300,000 $130,000 $240,500 19% Nederland LOX Backup Sy stem Upgrade Capex Mechanical Contract EWOs $300,000 $30,000 $60,554 20% ALGUS Facility Upgrades Capex Civ il Phase II & Mechanical $1,300,000 $130,000 $509,999 39% ALGUS Facility Upgrades Capex Drilled Shaf ts - Cajun $154,000 $7,500 $10,000 6% ALGUS Facility Upgrades Capex Dock Repair $1,000,000 $100,000 $1,764,628 176% ALGUS Facility Upgrades Capex E&I Contract $750,000 $75,000 $182,287 24% Plaquemine ASU Discharge Pipeline Capex Construction - 2.5mi 8" HDPE lay $930,000 $65,100 $177,945 19% Bay port Clarif ier Construction Capex I&E $334,839 $33,484 $133,744 40% Gulf Cost LMA (Zachry De-Scope) Capex StorageTanks/NitrogenCompressr $2,000,000 $305,570 $305,570 15% Gulf Cost LMA (Zachry De-Scope) Capex Concrete Pillars $22,354 $22,354 $22,354 100% Gulf Cost LMA (Zachry De-Scope) Capex Heat Trace $75,000 $5,000 $16,361 22% Gulf Cost LMA (Zachry De-Scope) Capex Insulation $745,000 $150,000 $444,390 60% Gulf Cost LMA (Zachry De-Scope) Capex Painting $120,000 $20,000 $5,000 4% CAPITAL PROJECTS $17,653,752 $2,278,511 $5,065,735 29% Hoov ers (D&B) Renewal Opex Shared Serv ices $10,300 $500 $586 6% Citi-bank Trav el Card Signing Incentiv e Opex Shared Serv ices $26,000,000 $175,000 $175,000 1% Trade Shows RFP Opex Marketing $200,000 $10,000 $3,333 2% E&C Printer De-Install / Re-Install New Building Opex Admin Sv cs $2,400 $1,700 $1,700 71% Inv estment Adv isory Serv ices Opex HR $200,000 $18,000 $18,000 9% Administratration Serv ices Opex HR $353,140 $33,140 $33,140 9% Actuarial Serv ices Opex HR $157,000 $10,000 $10,000 6% ALM Study Opex HR $51,000 $51,000 $51,000 100% Employ ee Engagement Surv ey Opex HR $129,270 $14,270 $14,270 11% NewHire PreScreening & Background Checks Opex HR $92,000 $9,200 $3,067 3% Frame Agreements “Prof essional” temp labor Opex Consulting & Prof . Sv cs $100,000 $10,000 $3,333 3% Health & Welf are (Truck Driv ers) Opex HR $50,000 $5,000 $1,667 3% HRIS Mgmt Sy stem Sof tware Opex Acct & Fnc, HR $864,532 $50,000 $16,667 2% Vertex-on-Demand f or Calgaz Opex IT $51,500 $5,150 $17,540 34% New Datacenter f or NAM (LI, E&C, IT) Opex IT $348,000 $34,800 $168,000 48% HSEQ Project - Mexico Implementation Opex IT $8,613 $861 $3,486 40% LabWare Licensing (Qty -10) f or AL-Electronics Opex IT $97,650 $40,000 $40,750 42% Canada MPLS Contracting Project Opex IT $748,068 $187,017 $185,544 25% Project Sourcing OPEX $29,463,473 $655,638 $747,082 3% Parcels Cy linder Labels (Credit Memo - $30,000) Opex IT supporting Admin Serv ices $7,000 $7,000 $7,000 100% Strategic Sourcing OPEX $7,000 $7,000 $7,000 100% Copy Machines Opex Admin Sv cs $298,790 $30,000 $20,000 7% Of f ice Supplies RFP Opex Admin Sv cs $948,463 $94,846 $94,846 10% Of f ice Supplies RFP US Signing Bonus Opex Admin Sv cs $948,463 $94,846 $50,000 5% Of f ice Supplies RFP CA Signing Bonus Opex Admin Sv cs $131,000 $25,000 $25,000 19% 3rd Party Inv oicing (Project Harmony ) Opex IT supporting Admin Serv ices $450,000 $130,712 $119,819 27% Plant Compliance Vendor RFP Opex Facilities $164,497 $14,804 $4,935 3% Janitorial Serv ices (ABM: LaPorte Serv ices) Opex Facilities $8,400 $840 $455 5% Outsource Bank Disbursement Process (bf inance) Opex Shared Serv ices $4,000,000 $400,000 $400,000 10% Trav el - CWT Fee Renegotiation Opex Trav el $1,500,000 $100,000 $80,000 5% Trav el - National / Enterprise Renegotiation Opex Trav el $1,900,000 $140,000 $106,500 6% Trav el (Citi-Card Rebates 1.1% - 2014 to be paid 2/26/15) Opex Trav el $26,000,000 $50,000 $55,190 0% Xerox Contract Renegotiation (2015 Portion) Opex IT $10,000,000 $1,942,000 $1,942,000 19% 2015 M&A Due Diligence Opex Consulting & Prof . Sv cs $2,352,493 $235,249 $100,000 4% Contingent Workf orce MSP/VMS ($75,000 Rebate) Opex Temp Labor $75,000 $25,000 Project Sourcing OPEX 2014 CARRYOVER $48,702,106 $3,333,297 $3,023,745 6% PeopleSof t Replacement (Work Simple/Work Smart) Capex HR/IS $7,630,012 $763,000 $2,259,873 30% PeopleNet/ALTO Integration (Nomerel, LLC) Capex IT $108,000 $10,800 $10,800 10% Facilities: Decommissioning (Old Furniture) Capex Facilities $31,860 $11,160 $11,160 35% Facilities: Network, Voice/d Capex Facilities $1,130,000 $75,000 $75,000 7% Facilities: Serv er Room Capex Facilities $950,000 $50,000 $50,000 5% Facilities: A/V installation & Sound Masking Capex Facilities $1,589,000 $100,000 $303,000 19% Facilities: OTX Telepresence (FINAL PRICE: Capex Facilities $360,000 $7,050 $7,050 2%
  • 2. $493,826) Facilities: IT Security (Building Security ) Capex Facilities $260,000 $20,000 $20,000 8% Facilities: Building (Exterior) Signage Capex Facilities $300,000 $15,000 $35,000 12% Facilities: Building (Interior) Signage Capex Facilities $50,000 $2,500 $2,500 5% Facilities: Mov ers Capex Facilities $500,000 $50,000 $50,000 10% Facilities: Ev ent Planner Capex Facilities $350,000 $50,000 $50,000 14% Facilities: Stationary and Business Cards Opex Admin Sv cs $15,000 $1,000 $1,000 7% Facilities: Cof fee Serv ices / Refrigerators / Microwav es Opex Admin Sv cs $105,029 $30,974 $30,974 29% Facilities: PCR Building f or ALLIUS Geismar, LA Capex Facilities $1,338,420 $55,000 $55,000 4% CO2 Plant Project (Columbia) - EPC Capex Project $1,500,000 $150,000 $150,000 10% Project Sourcing CAPEX $16,217,321 $1,391,484 $3,111,357 19% Hatch Associates Consultants Capex Consulting $2,018,000 $218,000 $100,000 5% Facilities: Real Estate Project Manager Capex Facilities $375,000 $80,000 $41,739 11% Facilities: IT Consultant Capex Facilities $300,000 $172,570 $98,611 33% Facilities: Architect - Gensler Agreement Capex Facilities $466,200 $40,000 $23,390 5% Project Harmony - PROD Env ironment Hosting Capex IT $5,411,767 $580,000 $727,955 13% Of f ice Furniture & Equipment (6th & 9th Floor) Capex Facilities $110,074 $10,000 $10,063 9% Project Sourcing CAPEX 2014 CARRYOVER $8,681,041 $1,100,570 $1,001,758 12% TOTAL VALUE: $120,724,693 $8,766,500 $12,956,677 11%