|
Schedule of Values
<br />Date of Application:
<br />Ramsey Water Treatment Plant
<br />—
<br />_
<br />Balance to Finish
<br />O
<br />0
<br />v
<br />0)
<br />CO
<br />E�
<br />69
<br />O
<br />0
<br />cd
<br />t0
<br />V'
<br />A-
<br />69
<br />o
<br />0
<br />c‘i
<br />CO
<br />O
<br />CO-O
<br />EA
<br />o
<br />0
<br />o
<br />(A
<br />O
<br />0
<br />0
<br />C.
<br />O
<br />tO
<br />(0
<br />o
<br />0
<br />0
<br />O
<br />O
<br />O
<br />0)
<br />Ea
<br />0
<br />0
<br />0
<br />O
<br />O
<br />O
<br />o
<br />•-
<br />0
<br />0
<br />0
<br />O
<br />0
<br />O
<br />CO
<br />69
<br />0
<br />o
<br />o
<br />O
<br />O
<br />O
<br />(O
<br />COI
<br />A
<br />$533,884.001
<br />(m
<br />v
<br />co
<br />CO
<br />1f)
<br />fA
<br />$0.00
<br />$83,210.001
<br />O
<br />o
<br />V
<br />0
<br />(')
<br />N
<br />(A
<br />o
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />6
<br />0
<br />CO
<br />O
<br />EA
<br />0
<br />0
<br />0
<br />(0
<br />0
<br />0
<br />0
<br />69
<br />0
<br />O
<br />esi
<br />O)
<br />O
<br />(`")
<br />E'-
<br />V
<br />0
<br />0
<br />v
<br />N
<br />CO
<br />toco69
<br />EA
<br />O
<br />0
<br />I�
<br />0
<br />(--
<br />C)
<br />CO
<br />O
<br />0
<br />o
<br />EA
<br />0
<br />0
<br />0
<br />to
<br />0
<br />0
<br />0
<br />69
<br />0
<br />0
<br />0
<br />EA
<br />0
<br />0
<br />of
<br />O
<br />0)
<br />r
<br />$1,054.00I
<br />0
<br />0
<br />o
<br />V'
<br />'7
<br />co(O
<br />COLC)
<br />.-
<br />o
<br />0
<br />0
<br />0
<br />O
<br />EA
<br />O
<br />0
<br />0
<br />O
<br />o
<br />('�
<br />EA
<br />o
<br />0
<br />Lc;
<br />CO
<br />7
<br />N
<br />CO(
<br />69
<br />$47,514.00I
<br />O
<br />0
<br />o
<br />EA
<br />O
<br />0
<br />'
<br />)0
<br />0)
<br />O)
<br />N
<br />EA
<br />o
<br />a)
<br />m
<br />CD
<br />O
<br />o
<br />O
<br />O
<br />O
<br />O
<br />O
<br />V
<br />O
<br />O
<br />O
<br />O
<br />N
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />0
<br />O
<br />co
<br />,a
<br />O
<br />O
<br />O
<br />c
<br />0
<br />O
<br />ELO
<br />LL
<br />Total Completed
<br />and Stored to Date
<br />(C + D + E)
<br />$1,202,730.001
<br />O
<br />O
<br />V
<br />CO
<br />10
<br />N
<br />69
<br />$365,918.001
<br />0
<br />0
<br />O
<br />O
<br />CO
<br />(n
<br />N
<br />V'
<br />EA
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />O
<br />O
<br />69
<br />0
<br />0
<br />(0
<br />CO-
<br />V'
<br />EA
<br />I--
<br />CO
<br />O
<br />N
<br />N
<br />O
<br />co
<br />69
<br />o
<br />O
<br />(O
<br />(O
<br />CO
<br />V
<br />CO
<br />0)
<br />EA
<br />O
<br />0
<br />O
<br />0)
<br />CO
<br />(r)
<br />N
<br />EA
<br />0
<br />0
<br />(O
<br />(0
<br />CO
<br />a'
<br />0)
<br />0)
<br />CO
<br />69
<br />$1,410,075.00
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />O
<br />(O
<br />O)
<br />N
<br />V'
<br />O
<br />(0
<br />0
<br />O
<br />O
<br />0
<br />O
<br />O)
<br />(0
<br />N
<br />EA
<br />o
<br />0
<br />O
<br />('
<br />CO
<br />N
<br />N
<br />(C)
<br />EA
<br />O
<br />0
<br />d
<br />O
<br />LO
<br />co-
<br />N
<br />CO
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />C)
<br />CO-
<br />(`
<br />( 3
<br />o
<br />O
<br />O
<br />N
<br />V'
<br />N-
<br />(A
<br />0
<br />o
<br />O
<br />(0
<br />(O
<br />V'
<br />N
<br />EA
<br />0
<br />0
<br />O
<br />O
<br />CO
<br />10
<br />EA
<br />$31,898.00
<br />O
<br />0
<br />0
<br />(3)
<br />CO-
<br />CO
<br />EA
<br />O
<br />0
<br />O
<br />V
<br />C)
<br />0)
<br />EA
<br />00'0$
<br />$536,225.00
<br />0
<br />0
<br />O
<br />EA
<br />0
<br />CDN
<br />N
<br />N
<br />CO
<br />O
<br />CO
<br />N
<br />EA
<br />$6,513.00
<br />$35,732.00
<br />W
<br />Materials Presently
<br />Stored (not in Col D)
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />o
<br />(A
<br />0
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />0
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />69
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />o
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />C)
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />CO
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />o
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />(A
<br />O
<br />O
<br />O
<br />EA
<br />This Period
<br />O
<br />O
<br />00
<br />0)
<br />c0
<br />EA
<br />CD
<br />O
<br />a
<br />00
<br />CO
<br />o
<br />ri
<br />co
<br />N
<br />0
<br />0
<br />o
<br />69
<br />0
<br />0
<br />0
<br />EA
<br />0
<br />0
<br />0
<br />(A
<br />$0.00I
<br />0
<br />0
<br />0
<br />EA
<br />CD
<br />0
<br />o
<br />(A
<br />'.0'
<br />CO
<br />ri
<br />V'
<br />CO
<br />M
<br />EA
<br />o
<br />O
<br />N
<br />N
<br />0
<br />O
<br />o
<br />69
<br />0
<br />o
<br />v
<br />N
<br />V'
<br />N
<br />EA
<br />0
<br />0
<br />ri
<br />V'
<br />CO
<br />69
<br />0
<br />0
<br />o
<br />E9
<br />0
<br />0
<br />o
<br />EA
<br />0
<br />O
<br />(Ei
<br />CO
<br />CO
<br />CO
<br />EA
<br />0
<br />o
<br />o
<br />69
<br />0
<br />O
<br />v
<br />V'
<br />I-
<br />co-ti
<br />69
<br />O
<br />0
<br />o
<br />(E)
<br />co
<br />0
<br />O
<br />o
<br />EA
<br />0
<br />O
<br />0
<br />EA
<br />0
<br />o
<br />0
<br />(A
<br />o
<br />o
<br />0
<br />(A
<br />$15, 600.00
<br />$31,898.00
<br />$8,431.00
<br />O
<br />O
<br />0
<br />I�
<br />CO
<br />r
<br />EA
<br />O
<br />O
<br />0
<br />EA
<br />$82,268.00
<br />0
<br />0
<br />0
<br />EA
<br />0
<br />0
<br />0
<br />EA
<br />0
<br />0
<br />0
<br />69
<br />$35,732.00
<br />U
<br />From Previous
<br />Application (C+D)
<br />0
<br />O
<br />(y)CO
<br />CO-
<br />CO
<br />-
<br />0
<br />O
<br />CD
<br />V
<br />N
<br />N
<br />69
<br />$359,625.00I
<br />O
<br />O
<br />O
<br />CO
<br />(O
<br />V
<br />EA
<br />CD
<br />O
<br />O
<br />(A
<br />$0.00'
<br />O
<br />O
<br />O
<br />Efl
<br />O
<br />O
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />69
<br />$378,772.16
<br />r
<br />E0
<br />0)
<br />V
<br />O)
<br />LC)
<br />_
<br />(A
<br />C.
<br />O
<br />cc,
<br />CO LO
<br />V
<br />CO
<br />EA
<br />0
<br />0
<br />O
<br />CO rn
<br />CO-
<br />0
<br />0
<br />ri
<br />CO
<br />a)
<br />CO
<br />('7
<br />EA
<br />$1,410,075.00
<br />0
<br />O
<br />o
<br />(A
<br />0
<br />O
<br />0')
<br />(O
<br />00
<br />EA
<br />0
<br />O
<br />O
<br />O
<br />of
<br />CO
<br />N
<br />EA
<br />$1,400,542.00
<br />$252, 986.00
<br />O
<br />CIO
<br />O
<br />69
<br />o
<br />O
<br />CA
<br />c0
<br />h
<br />C.
<br />CD
<br />O
<br />NV
<br />N.
<br />EA
<br />0
<br />O
<br />LO
<br />V'
<br />N
<br />fA
<br />0
<br />O
<br />O
<br />EA
<br />0
<br />0
<br />O
<br />EA
<br />$58,470.00
<br />O
<br />0
<br />o
<br />O
<br />CO
<br />699
<br />6
<br />O
<br />O
<br />O
<br />EA
<br />$453,957.00
<br />O
<br />O
<br />o
<br />EA
<br />o
<br />O
<br />N
<br />�
<br />6
<br />00
<br />N
<br />EA
<br />$6,513.00
<br />0
<br />CDN
<br />O
<br />EA
<br />Scheduled Value
<br />$1,250,424.001
<br />0
<br />O
<br />O
<br />O
<br />CO
<br />oD
<br />CO
<br />N
<br />EA
<br />$384,000.00I
<br />O
<br />O
<br />o
<br />O
<br />CO
<br />(0
<br />N
<br />V'
<br />EA
<br />O
<br />O
<br />O
<br />O
<br />o
<br />O
<br />(O
<br />EA
<br />0
<br />O
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />69
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />fA
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />EA
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />EA
<br />O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />O)
<br />EA
<br />$1,602,777.00
<br />$864,856.00
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />c0
<br />O
<br />EA
<br />O
<br />O
<br />o
<br />10
<br />C)
<br />(O
<br />CO
<br />CO
<br />(7
<br />EA
<br />$1,410,075.00
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />(O
<br />EA
<br />O
<br />O
<br />O
<br />0)
<br />E`
<br />CV
<br />V
<br />O
<br />EA
<br />O
<br />O
<br />O
<br />O
<br />C.
<br />Cr)
<br />co
<br />N
<br />Efl
<br />C.
<br />O
<br />c0
<br />I'-
<br />0)
<br />a
<br />(3)
<br />(3)
<br />-
<br />EA
<br />$375,128.00
<br />$353,707.00
<br />O
<br />O
<br />O
<br />co
<br />.-
<br />CO
<br />r
<br />69
<br />O
<br />0
<br />O
<br />N
<br />V'
<br />t`
<br />EA
<br />$124,650.00
<br />o
<br />O
<br />o
<br />O
<br />CO
<br />Cn
<br />(A
<br />O
<br />O
<br />O
<br />0
<br />CO
<br />0)
<br />CO
<br />(A
<br />0
<br />O
<br />(O
<br />(O
<br />0)
<br />CO
<br />69
<br />O
<br />O
<br />O
<br />0)
<br />0)
<br />N
<br />N
<br />EA
<br />O
<br />O
<br />O
<br />O
<br />O
<br />(O
<br />69
<br />$589,225.00
<br />$37,465.00
<br />$328,136.00
<br />' $6,513.00
<br />O
<br />O
<br />r1
<br />CO
<br />CO
<br />(O
<br />CO
<br />69
<br />E
<br />a)
<br />Description
<br />c
<br />0
<br />al
<br />.0
<br />0
<br />2
<br />General Conditions
<br />Supervision
<br />Bond & Insurance
<br />ALLOWANCES
<br />Office Furniture ($50,000)
<br />Computer Hardware ($80,000)
<br />IT Equipment ($100,000)
<br />'Security and Access Control Hardware and Equipment ($60,000)
<br />Irrigation System ($60,000)
<br />'General Construction Allowance ($950,000)
<br />Concrete Reinforcement - Building
<br />'Concrete Reinforcement- Reservoir
<br />'Cast -in -Place Concrete Work - Site
<br />'Cast -in -Place Concrete Work - Building
<br />Cast -in -Place Concrete Work - Reservoir
<br />Polished Concrete Finish
<br />Structural Precast Concrete
<br />Unit Masonry
<br />Structural Steel Framing, Misc. Metals, Metal Stairs and Aluminum Railing
<br />Carpentry
<br />Fiberglass Reinforced Plastic Grating
<br />Fluid Applied Waterproofing
<br />Hot Mopped Waterproofing
<br />Bentonite Waterproofing
<br />'Thermal Insulation and Air Barriers
<br />Weather Barrier
<br />Exterior Insulation and Finish System
<br />Architectural Metal Panels
<br />Concrete Faced Insulated Panels
<br />EPDM Roof System, Flashing & Sheet Metal
<br />Caulking & Sealants
<br />Doors, Frames & Hardware
<br />Access Doors
<br />Accordion Folding Fire Door
<br />ISpecification
<br />Section No.
<br />co
<br />O
<br />p
<br />0
<br />O
<br />p
<br />01 10 021
<br />01 10 031
<br />01 21 001
<br />T-
<br />N
<br />C)
<br />V
<br />CO
<br />CO
<br />03 20 00
<br />03 20 00
<br />03 30 00
<br />03 30 00
<br />03 30 00
<br />03 35 30
<br />03 41 00
<br />04 22 00
<br />O
<br />O
<br />N
<br />(O
<br />O
<br />O
<br />O
<br />O
<br />O
<br />CO
<br />O
<br />06 73 00
<br />07 12 00
<br />07 12 50
<br />CO
<br />N
<br />E-
<br />O
<br />07 21 00
<br />07 23 00
<br />07 24 00
<br />07 42 15
<br />CD0
<br />o
<br />(O
<br />E'-
<br />O
<br />07 53 23
<br />07 92 00
<br />08 11 13
<br />08 31 15
<br />08 35 13
<br />
|