|
JI
<br />SEH
<br />Project Name:
<br />SEH Project No:
<br />Date:
<br />Estimator:
<br />Descripfion:
<br />Ramsey WIP Feasibaity Study
<br />154354
<br />October 19, 21020
<br />CTL
<br />Alternative ! - Pressuere Filter WTP
<br />DIVISION 1 .- GENERAL REQUIREMENTS
<br />MET
<br />EST. QUA rer ITY
<br />UNIT PRICE
<br />1
<br />AMOUNT
<br />GENERAL CONDITIONS
<br />LUMPSUM
<br />5 2,214,710.00
<br />'..-': 2,214.710,00
<br />SUBTOTAL NVIS.ION 0 AND 01
<br />.,:, _2.214,710,00
<br />DIVISION 3 - CONCRETE
<br />i
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />CAST ,N PLACE CONCRETE - BACKWASH TANIKS
<br />CLP VD
<br />953
<br />1 S 1,100_00
<br />S 1,045,000,00
<br />CAST IN PLACE CONCRETE - SLAB ON GRADE/Fr..)0TiNG5
<br />CU VD
<br />1600
<br />I S 1,100.00
<br />S 1,760,000..00
<br />PRECAST STRUCTLIRAL CONCRETE = S'• PLANK
<br />, SOFT
<br />8500
<br />I 5 2.5.::;7
<br />':'... 212.500..00
<br />PRECAST STRUCTURAL CONCRETE - 12" PLANK
<br />SO. FT
<br />10300
<br />S 35.CP.3
<br />S 360,500.01!
<br />5UB TOTAL DI' VLSION 3
<br />15
<br />3,378..000.00
<br />DIVISION 4 - MASONRY
<br />1
<br />UNIT
<br />EST QUANTFTV
<br />, UNIT PRICE
<br />AMOUNT
<br />fi_RICK/STONE VENER
<br />SF
<br />12.600
<br />I C 40.00
<br />1 '
<br />$ 5043000..01)
<br />CONCRETE UNIT MASONRY
<br />SQ. FT
<br />27000
<br />I s 35.550
<br />15 9215.000.00
<br />SUBTOTAL DI VirEirON 4
<br />,
<br />...., 1,449.00100
<br />DiVi SION 5- mums
<br />Mr
<br />EST.. QUANTITY
<br />4
<br />UNIT PRICE
<br />AMOUNT
<br />MISCELLANEOUS METALS - WTP
<br />LUMPSUM
<br />i
<br />Is 150,000.00
<br />5 150.000.00
<br />SUBTOTAL 01105,10N 5
<br />,S /50 060.00
<br />• DIVISION 6 - WOOD,. PLASTICS & COMPOSITES
<br />UNIT
<br />EST. QUANTITY
<br />I UNIT PRICE
<br />AMOUNT
<br />PLASTIC FABRICATIONS - FRP LADDERS
<br />EACH
<br />Ei,
<br />i s 3„000,00
<br />!
<br />S 18,000.00
<br />ROUGH CARPENTRY
<br />LUMP SUM
<br />1
<br />I S 30,000.00
<br />5 3 CI,000..00
<br />GYPSUM DRYWALL
<br />SF
<br />2000
<br />C z1.00
<br />1 -
<br />S 3 2.000.0u
<br />SUBTOTA1 DIVISION Jfi
<br />5 80,000, CO
<br />DIVISION 7 . THERMAL & MOISTURE PR OTECTrON
<br />UNIT
<br />EST. QUANTITY j
<br />1
<br />LINT PRICE
<br />AMOUNT
<br />i0INT SEALANTS
<br />! LUMP SUM
<br />1
<br />1, .5 40,00000
<br />5 40,900.00
<br />WATERPROOFING/AIR BARRIER
<br />LUMP SUM
<br />i
<br />: $ 200,000.00
<br />5 200.000,00
<br />MEMBRANE IIVDOFING AND INSULATION
<br />1
<br />SF
<br />22200
<br />'5 25.00
<br />5 555,000..00
<br />sueroTAL DIVISION 7
<br />$ 795,0610.00
<br />DedisloN a - OPENINGS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />!FRP DOORS {SINGLE LEAF)
<br />EACH
<br />26
<br />S 3.300..00
<br />5 85800.00
<br />RP DOORS (IDOLIBLE LEAF)
<br />EACH
<br />3
<br />i 5 6,600,00
<br />$ 10,800.01)
<br />OVERHEAD 00OR - CHLORINE ROOM
<br />EACI-c
<br />1
<br />I s 17500.50
<br />5 17,500.00
<br />ALUMINUM STOREFRONT
<br />LUMP SUM
<br />1
<br />I s 200,000.00
<br />I
<br />0 200.000,00
<br />WINDOWS
<br />EACH•
<br />28
<br />S 3,000.00
<br />5 84,000..00
<br />FIRE RATED MANI. FRAME AND GLASS
<br />,
<br />WNW SUM
<br />1
<br />, $ 5,000_00
<br />S 5.000.00
<br />TANK HATCHES
<br />UNIT
<br />6
<br />%.. 3,000.00
<br />5 18,000.00
<br />LOUVERS
<br />LUMP SLIM
<br />1
<br />,
<br />I $ 20,000.00
<br />Is 20.000_00
<br />SUBTOTAL DIVISION S
<br />$ 450,109.00
<br />DIVISION 9 - FINISHES
<br />UNIT
<br />EST.. QUANTITY
<br />,
<br />UN IT NUCE
<br />AMOUNT
<br />ACOu S -KM CEILING
<br />SF
<br />2000
<br />$ &CIO
<br />$ 12.0o0_00
<br />F L OD R I N G - TILE AND CARPET
<br />LUMP SUM
<br />„
<br />S 150,000.60
<br />S 150,000.00
<br />WALL &CEILING PAINTING
<br />SF
<br />48075:
<br />, S 3.00
<br />5 144,000.01) ;
<br />, EQuiPmENTtpRocEss PIPING PAINTING
<br />, LUMP SUM
<br />_
<br />5 ._ 273.000.00
<br />S 275,000.00
<br />SUBTOTA.,. DMS.ION 9
<br />j
<br />i
<br />$ 581,000.00
<br />ofinsioNi 10- SPECIALTIES
<br />UNIT
<br />EST. QUA NTire
<br />.
<br />I UN IT PRICE
<br />!
<br />AMOUNT
<br />To5LET ACCESSORIES
<br />LUMP SUM
<br />2
<br />!!, 2500.00
<br />S 5,000 .130.
<br />• FIRE EXTINGUISHERS
<br />EACH
<br />10
<br />i 5 250,00
<br />5 2.500.01)
<br />INTERIOR PANEL SIGNAGE
<br />LUMP SUM
<br />1
<br />i S 3,000.00
<br />1 $ 3,000,01)
<br />30BTOTA L DIMON 10
<br />I
<br />$ /0400..00
<br />DIVISION 32 - FURNISHINGS
<br />UNIT
<br />EST. QUANTITY
<br />j UNIT PRICE
<br />AMOUNT
<br />METAL CASEWORK - EASE ANO UPPERS
<br />LUMP SUM
<br />..
<br />5 35,000.00
<br />5 35.000.00
<br />FURNITURE
<br />LUMP SUM
<br />'
<br />! $ 30,000.00
<br />9 30,000..00
<br />SUBTOTAL Oft/610N 12
<br />I
<br />5 65000.00
<br />DIVISION 21- F/RE SUPPRESSION
<br />UNIT
<br />EST. QUANTITY
<br />, UNIT PRICE
<br />AMOUNT
<br />FIRE PROTECTION SYSTEM {WET)
<br />LUMP SUM
<br />1
<br />:. $ 75,000.00
<br />S 75.000.00
<br />suerorAL Di'VISION 21
<br />I
<br />$ 75,000110
<br />DIVISION 22 - KUMBING
<br />mil-
<br />EST. QUANTITY
<br />' uref NucE
<br />AMOUNT
<br />PLUMBING
<br />LUMPSUM
<br />,
<br />_
<br />430,000)00
<br />9 430.000_00
<br />
|