|
SEH
<br />Project me:
<br />SEH Project No:
<br />Date:
<br />Estimator:
<br />Description:
<br />Ramsey WIP FeasibilityFeasibrlity5tudy
<br />1 511354
<br />October 19, 2020
<br />CTI_
<br />A Ite rn ative1 - Concrete Gravity WTP
<br />DIVISION 1 --GENERAL REQUIREMENTS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />GENERAL CONDITIONS
<br />LUMP SLIM
<br />.5 2,3.3 2.230.00
<br />, S 2,332,230.00
<br />SUBFOTA! LqVISION 0 AND at
<br />,$ 2„332 230.00
<br />DIVISION 3 - CONCRETE
<br />I
<br />,
<br />UNIT
<br />EST. CLUANTirit
<br />UNIT PRICE
<br />1
<br />1 AMOUNT
<br />CAST IN PLACE 4:ONCR.ETE - BACKWASH TANKS
<br />CI) VD
<br />950
<br />9 1,100.00
<br />'9 1,045,000,00 ,
<br />CAST IN PLACE CONCRETE - CLEARWELL
<br />CU YD
<br />1500
<br />S 1..100.00
<br />, S I,850,000.00
<br />CAST IN PLACE CONCRETE - HLTERS
<br />CI.I YD
<br />1050
<br />5 1„100.00
<br />S 115500000
<br />CAST IN PLACE CONCRETE - SLAB ON GRADE,IFOOTPNGS
<br />1
<br />CLP YD
<br />600
<br />5 900.00
<br />$ 540,000.00
<br />PRECAST STRUCTURAL CONCRETE - B' PLANK
<br />SQ F T
<br />'1200
<br />9 25.00
<br />S 245,000.00
<br />PRECAST STRUCTURAL CONCRETE - it PLINK
<br />SQ FT
<br />1 27.3 ,-.:
<br />$ 35.00
<br />5 444,500..00
<br />SUBTOTAI DtVISIONI 3
<br />$ 5,079 500,09
<br />DIVISION 4 - MASONRY
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />8RIC.K/ST0NE VENEER
<br />SF
<br />147125.
<br />.
<br />.9 40.00.
<br />584,000,00
<br />$ i
<br />CONCRETE UNIT MASONRY
<br />50 F ri
<br />3,1533
<br />5 35.00
<br />$ 1,190,000.00
<br />I SUBTOTAL Dr vff,:r0/9' 4
<br />'
<br />e 1.. 77,1,0190. 00
<br />_
<br />,
<br />I DIVISION 5- MUMS
<br />UNIT
<br />EST. QUANTITY
<br />,
<br />UNIT PRICE
<br />AMOUNT
<br />RAILING, ALUMINUIVI - WTp
<br />Lir,/ ,PT
<br />•:: D7)0
<br />I s i_15.00
<br />1
<br />'5 115,000.00
<br />MISCELLANEOUS METALS - WTP
<br />LUMP SUM
<br />.
<br />S 200,000.00
<br />: 5 200.000.0D
<br />. SUBTOTAL DIVISiON 5
<br />)
<br />$ 315.000.00
<br />I DIVISION 6 - WOOD, PLASTICS & COMPOSITES
<br />i
<br />UNIT
<br />,
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />P LAST I C FABRICATIONS, - or'1_,A1)1.-c:F6
<br />EACH
<br />14
<br />S 3,000.00
<br />IS 42,000.00 ,
<br />ROUGH CARPENTRY
<br />1 LUMP SUM '
<br />1
<br />• 5 40,000.00
<br />,
<br />I 5 40,000.00
<br />GYPSurvi DRYWALL
<br />!
<br />SF
<br />8000
<br />'5 4.00
<br />i
<br />5 32,000.00
<br />SUBTOTAL DIOSIO1J-15
<br />1.$ 114.00040
<br />' DIVISION 7 - THERIVIAL & rvioisTuR E PROTECTION
<br />!
<br />UNIT
<br />EST, QUANTITY
<br />1 UNIT PRICE
<br />AMOUNT
<br />JOINT SEALANTS
<br />LUMP SUM
<br />.
<br />1 5 40,000.00
<br />S 40.000.00 ,
<br />1 WATERPROOFING/AIR BARRIER
<br />LUMP SUM
<br />'.
<br />5 200,000.00
<br />' 200,000.0D
<br />MEIVIBRANE ROOFING AND iNSULATION
<br />SF ,
<br />21.6C1r::
<br />' 5 25.00
<br />5 540,000.00
<br />1-TUBTOTAI OIVISION 7
<br />$ 780 00040
<br />OtVISPON S - OPENINGS
<br />UNIT
<br />EST. QUANTITY
<br />, UN n- PRICE
<br />AMOUNT
<br />P RP DOORS (SINGLE LEAF )
<br />EACI-4
<br />30
<br />'''''' 3.300.00
<br />S 99.000.f:1(0
<br />LI FRP DOORS (CO,ELE LEAF}
<br />EACH
<br />3
<br />i S 6,600.D0
<br />,
<br />$ 1%300..00
<br />OVERHEAD DOOR -CHLORINE ROOM
<br />.
<br />EACK
<br />1
<br />Is 17,500.00
<br />$ 17.500.00
<br />ALUMINUM STOREPROP,IT
<br />LUMP SUM
<br />1
<br />260,000.00
<br />5 260,000.00
<br />WINDOWS
<br />EACH.
<br />28
<br />I s 2,000.00
<br />I 5 84,000.00
<br />FIRE RATED ALUM. FRAME AND CLAES
<br />LUMP survi
<br />1
<br />; s 5,000.00
<br />$ 5,000..00 '
<br />TANK HATCHES
<br />IJNI T
<br />10
<br />I $ 3,000.00
<br />5 30,000,0[1.
<br />LOUVERS
<br />i
<br />WMP SUM
<br />1
<br />'5 20,000.00
<br />.
<br />5- 20.000.00
<br />SUBTOTAL 0?ViSiiON 8
<br />5 535.30000
<br />DIVISION 9- FINISHES
<br />UNIT
<br />EST.. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />ACOUSTICAL CEILING
<br />SF
<br />2000
<br />i s 600
<br />5 12,000.00 li
<br />FLOORING - TILE AND CARPET
<br />LUMP SUM
<br />_
<br />5 170,000.00
<br />5 170,000.00 u
<br />i
<br />WALL &CEILING PAINTING
<br />i
<br />SF
<br />69000
<br />. 5 3.00
<br />9 207,000.00
<br />EQUIPMENT/PROCESS PIPING PAINTING
<br />LUMP SLIM
<br />_
<br />7 150,000..00
<br />S 150,000.00
<br />SLIBTOTAI COMO/VS
<br />$ 539.000.00
<br />olvisioN io . SPECIALTIES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />,
<br />AMOUNT
<br />TOILET ACCESSORIES
<br />LUMP SLIM
<br />"..
<br />5 2,500.00
<br />5 5.400.00
<br />IIRE EXTINGUISHERS
<br />EACI-E
<br />-.10
<br />i
<br />5 250.00
<br />' S 2.500.03 1
<br />1 INTEROR PANEL SIGNAGE
<br />LUMP SUM
<br />.
<br />5 3,000.00
<br />$ 3.000.00 ,
<br />51.18 TOTAL Of VISONJO
<br />,
<br />• I 0,500,0D
<br />DIVISION 12 - ft/ RNISH i N GS
<br />UNIT
<br />EST. QuANTITY
<br />UNIT PRIct
<br />I
<br />AMOUNT
<br />METAL CASEWOR .f, . :355:. 47'17.. 1 PPF_:,:':
<br />LUMP SUM
<br />''.
<br />.5 35,000.00
<br />$ 35,000.50
<br />FURNITURE
<br />LLIMP SUM
<br />-
<br />_
<br />.5 30,000.00
<br />$ 30.000.00
<br />SUBTOTAL DqViSION 12
<br />$ 65..000,60
<br />DIVISION 21 - PRE SUPPRESSION
<br />UNIT
<br />En. QUANTITY
<br />,
<br />UNIT PRICE
<br />AMOUNT
<br />FIRE PROTECTION SYSTEM {WET)
<br />LUMP SUM
<br />3
<br />'5 75,000.00
<br />, 9 75.000.00 ;
<br />
|