Atch_40_APPENDIX_19_Schedule_of_Values_Template.pdf

DIVISION 01 - GENERAL REQUIREMENTS

LINE NO. DESCRIPTION VALUE PERCENTAGE

1.1 Project Management $38,098.73 0.98%

1.2 Supervision $37,709.97 0.97%

1.3 Project Trailer $1,555.05 0.04%

1.4 Dumpsler $777.53 0.02%

1.5 Temporary Fence $777.53 0.02%

1.6 Bond $54,038.00 1.39%

Division 01 Total $132,956.81 3.42%

DIVISION 02 - EXISTING CONDITIONS

LINE NO. DESCRIPTION VALUE PERCENTAGE

2.1 Demolition Interior (Electrical) $11,662.88 0.30%

2.2 Demolition Interior (Mechanical) $17,494.32 0.45%

2.3 Demolition (Plumbing) $4,665.15 0.12%

2.4 Demolition (Flooring) $4,665.15 0.12%

2.5 Demolition (Openings) $11,662.88 0.30%

2.6 Demolition (Concrete) $11,662.88 0.30%

2.7 Demolition (Ceilings) $11,662.88 0.30%

2.8 Demolition (Walls) $17,105.55 0.44%

2.9 Demolition (Fire Suppression) $11,662.88 0.30%

2.10 Demolition (Fire Alarm System) $5,442.68 0.14%

2.11 Demolition (Communications) $7,775.25 0.20%

Division 02 Total $115,462.50 2.97%

DIVISION 03 - CONCRETE

LINE NO. DESCRIPTION VALUE PERCENTAGE

3.1 Concrete Pad (Generator) $48,595.32 1.25%

3.2 Concrete Ceiling {Vault) $5,442.68 0.14%

3.3 Concrete Pad (Mechanical Yard} $34,599.87 0.89%

3.4 Concrete Pad (HVAC Units) $6,608.96 0.17%

3.5 Concrete Reinforcements $27,602.14 0.71%

3.6 Expansion Joints, Contraction Joinls $20,993.18 0.54%

Division 03 Total $143,842.15 3.70%

DIVISION 04 - MASONRY

LINE NO. DESCRIPTION VALUE PERCENTAGE

4.1 Mechanical Yard Masonrv Wall $40,431.31 1.04%

4.2 Generator Pad Masonry Wall $20,215.65 0.52%

SCHEDULE OF VALUES

Contract No: FA4861-XX Project No & Title: RKMF/LKTC XX-XXXX Construct Warehouse

1239914680C Typewritten Text ATTACHMENT 48 - Schedule of Values Template

4.3 Infill (Front Entry Area) $6,608.96 0.17%

4.4 Masonry Patch Work (Roll-up Door) $6,608.96 0.17%

4.5 Infill (Mechanical Louver Area $6,220.20 0.16%

4.6 Vault $13,217.93 0.34%

Division 04 Total $93,303.01 2.40%

DIVISION 05 - METALS

LINE NO. DESCRIPTION VALUE PERCENTAGE

5.1 Metal Stud Framing (Interior) $8,552.78 0.22%

5.2 0.00%

5.3 0.00%

Division 05 Total $8,552.78 0.22%

DIVISION 06 - WOOD, PLASTICS, AND COMPOSITES

LINE NO. DESCRIPTION VALUE PERCENTAGE

6.1 Casework (Women's Restroom) $2,721.34 0.07%

6.2 Casework (Men's Restroom) $2,721.34 0.07%

6.3 Casework (Break Room) 0.00%

Division 06 Total $5,442.68 0.14%

DIVISION 07 - THERMAL AND MOISTURE PROTECTION

LINE NO. DESCRIPTION VALUE PERCENTAGE

7.1 Mineral Fiber Blanket lnsulation (Interior) $40,042.54 1.03%

7.2 0.00%

7.3 0.00%

Division 07 Total $40,042.54 1.03%

DIVISION 08 - OPENINGS

LINE NO. DESCRIPTION VALUE PERCENTAGE

8.1 Steel Doors and Frames $186,606.03 4.80%

8.2 Rolling Service Doors $10,885.35 0.28%

8.3 Windows $4,276.39 0.11%

Division 08 Total $201,767.77 5.19%

DIVISION 09 - FINISHES

LINE NO. DESCRIPTION VALUE PERCENTAGE

9.1 Gypsum Board $148,507.30 3.82%

9.2 Paints and Coatings $65,312.11 1.68%

9.3 Epoxv Flooring $9,719.06 0.25%

9.4 Acoustlcal Ceiling $35,766.16 0.92%

9.5 Resilient Flooring & Ceramic Tile $20,604.42 0.53%

9.6 Rigid Access Flooring $146,174.73 3.76%

Division 09 Total $426,083.78 10.96%

DIVISION 10 - SPECIALTIES

10.1 Toilet Accessories $4,665.15 0.12%

10.2 Interior Signage $3,498.86 0.09%

10.3 0.00%

Division 10 Total $8,164.01 0.21%

DIVISION 13 - SPECIAL CONSTRUCTION

LINE NO. DESCRIPTION VALUE PERCENTAGE

13.1 Steel Deck Vault $17,105.55 0.44%

13.2 Steel I-beam (Openings) $27,990.90 0.72%

13.3 Steel louvers (Mech Yard) $8,552.78 0.22%

13.4 Steel Gale (Generator) $2,332.58 0.06%

Division 13 Total $55,981.81 1.44%

DIVISION 21 - FIRE SUPPRESSION

LINE NO. DESCRIPTION VALUE PERCENTAGE

21.1 Riser $39,265.02 1.01%

21.2 Wet Pipe Fire Sprinkler Piping $27,602.14 0.71%

21.3 Testing $8,552.78 0.22%

Division 21 Total $75,419.94 1.94%

DIVISION 22 - PLUMBING

LINE NO. DESCRIPTION VALUE PERCENTAGE

22.1 Plumbing (Fixtures) $80,085.09 2.06%

22.2 Plumbing Piping& Materials $38,098.73 0.98%

22.3 0.00%

Division 22 Total $118,183.82 3.04%

DIVISION 23 - HEATING, VENTILATION AND AIR CONDITIONING

LINE NO. DESCRIPTION VALUE PERCENTAGE

23.1 HVAC Air Handlers $204,489.11 5.26%

23.2 Acoustics Duct Silencers $20,993.18 0.54%

23.3 Exhaust & Supply Fans $10,885.35 0.28%

23.4 Boiler & Computer Room Units (CRAC) $257,749.58 6.63%

23.5 Variable Air Volume 0JAV) Boxes $15,161.74 0.39%

23.6 Fire Smoke Dampers & Louvers $10,885.35 0.28%

23.7 Testing, Adjusting & Balancing of HVAC Sys $34,211.11 0.88%

23.8 Thermal lnsulation for Mechanical Sys $10,885.35 0.28%

23.9 Duct Insulation $53,649.23 1.38%

23.10 Duct Work & Duct Work Accessories $123,626.50 3.18%

23.11 Diffusers, Registers & Grills $45,485.22 1.17%

23.12 HVAC Controls $214,985.70 5.53%

Division 23 Total $1,003,007.42 25.80%

DIVISION 26 - ELECTRICAL

26.1 Electrical Conduit, Fillings, Boxes $138,788.24 3.57%

26.2 Electrical Wire & Cable $291,571.93 7.50%

26.3 Interior Distribution Systems $198,268.91 5.10%

26.4 Low Voltage SwitchQear $192,826.23 4.96%

26.5 Switchboards & Panel Boards $46,651.51 1.20%

26.6 Interior lighting $65,312.11 1.68%

26.7 Electrical Exterior Underground $77,363.75 1.99%

Division 26 Total $1,010,782.68 26.00%

DIVISION 27 - COMMUNICATIONS

LINE NO. DESCRIPTION VALUE PERCENTAGE

27.1 Comm Piping, Fittings and Boxes $96,801.88 2.49%

27.2 Communications Wire $145,008.44 3.73%

27.3 Communications Cable Tray $47,817.80 1.23%

27.4 Testing $32,656.06 0.84%

Division 27 Total $322,284.18 8.29%

DIVISION 28 - ELECTRONIC SAFETY AND SECURITY

LINE NO. DESCRIPTION VALUE PERCENTAGE

28.1 Fire Alarm System Conduit & Fittings $43,930.17 1.13%

28.2 Fire Alarm Panel and Power Boosters $6,608.96 0.17%

28.3 Fire Alarm Programming & Testing $1,555.05 0.04%

28.4 MNS Conduit and Fittings $22,159.47 0.57%

28.5 MNS Panels $12,440.40 0.32%

28.6 MNS Programming & Testing $1,166.29 0.03%

Division 28 Total $87,860.34 2.26%

DIVISION 31 - EARTHWORK

LINE NO. DESCRIPTION VALUE PERCENTAGE

31.1 Landscaping (Demo) $9,719.06 0.25%

31.2 Landscaping (Replace) $9,719.06 0.25%

31.3 Soi! Compaction Test $4,665.15 0.12%

Division 31 Total $24,103.27 0.62%

DIVISION 32 - EXTERIOR IMPROVEMENTS

LINE NO. DESCRIPTION VALUE PERCENTAGE

32.1 Bollards $2,332.58 0.06%

32.2 Concrete Sidewalks $1,555.05 0.04%

32.3 Fog Seal (Parking Lot) $3,887.63 0.10%

32.4 Curb Stops (Parking Lot) $1,555.05 0.04%

32.5 Restnping (Parking Lot) $1,166.29 0.03%

Division 32 Total $10,496.60 0.27%

DIVISION 33 - UTILITIES

33.1 Natural Gas $3,887.63 0.10%

33.2 0.00%

33.3 0.00%

Division 33 Total $3,887.63 0.10%

CLOSE-OUT DOCUMENTS

LINE NO. DESCRIPTION VALUE PERCENTAGE

A As-Built Drawings 0.00% B Warranties C O&M Manuals 0.00% D 0.00%

Close-out Total $0.00 0.00%

BID TOTAL $3,887,625.72 100.00%

Sheet1