|
5EH
<br />Project Name:
<br />SEH Project No:
<br />Date:
<br />Estimator:
<br />Description:
<br />Ramsey WTP Feasibility Study
<br />154354
<br />March 3, 2021
<br />MBJ
<br />Alternative 1- Concrete Gravity WTP
<br />DIVISION 1- GENERAL REQUIREMENTS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />GENERAL CONDITIONS
<br />LUMP SUM
<br />1
<br />$ 2,368,955.00
<br />$ 2,368,955.00
<br />SUBTOTAL DIVISION O AND 01
<br />$ 2, 368, 955.00
<br />DIVISION 3 - CONCRETE
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />CAST IN PLACE CONCRETE - BACKWASH TANKS
<br />CU YD
<br />950
<br />$ 1,100.00
<br />$ 1,045,000.00
<br />CAST IN PLACE CONCRETE - CLEARWELL
<br />CU YD
<br />1500
<br />$ 1,100.00
<br />$ 1,650,000.00
<br />CAST IN PLACE CONCRETE - FILTERS
<br />CU YD
<br />1050
<br />$ 1,100.00
<br />$ 1,155,000.00
<br />CAST IN PLACE CONCRETE - SLAB ON GRADE/FOOTINGS
<br />CU YD
<br />600
<br />$ 900.00
<br />$ 540,000.00
<br />PRECAST STRUCTURAL CONCRETE - 8" PLANK
<br />SQ FT
<br />9800
<br />$ 25.00
<br />$ 245,000.00
<br />PRECAST STRUCTURAL CONCRETE - 12" PLANK
<br />SQ FT
<br />12700
<br />$ 35.00
<br />$ 444,500.00
<br />SUBTOTAL DIVISION 3
<br />$ 5, 079, 500.00
<br />DIVISION 4 - MASONRY
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />BRICK/STONE VENEER
<br />SF
<br />14600
<br />$ 40.00
<br />$ 584,000.00
<br />CONCRETE UNIT MASONRY
<br />SQ FT
<br />34000
<br />$ 35.00
<br />$ 1,190,000.00
<br />SUBTOTAL DIVISION 4
<br />$ 1, 774, 000.00
<br />DIVISION 5 - METALS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />RAILING, ALUMINUM - WTP
<br />LIN FT
<br />1000
<br />$ 115.00
<br />$ 115,000.00
<br />MISCELLANEOUS METALS - WTP
<br />LUMP SUM
<br />1
<br />$ 200,000.00
<br />$ 200,000.00
<br />SUBTOTAL DIVISION 5
<br />$ 315,000.00
<br />DIVISION 6 - WOOD, PLASTICS & COMPOSITES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />PLASTIC FABRICATIONS - FRP LADDERS
<br />EACH
<br />14
<br />$ 3,000.00
<br />$ 42,000.00
<br />ROUGH CARPENTRY
<br />LUMP SUM
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />GYPSUM DRYWALL
<br />SF
<br />8000
<br />$ 4.00
<br />$ 32,000.00
<br />SUBTOTAL DIVISION 6
<br />$ 114,000.00
<br />DIVISION 7 - THERMAL & MOISTURE PROTECTION
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />JOINT SEALANTS
<br />LUMP SUM
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />WATERPROOFING/AIR BARRIER
<br />LUMP SUM
<br />1
<br />$ 200,000.00
<br />$ 200,000.00
<br />MEMBRANE ROOFING AND INSULATION
<br />SF
<br />21600
<br />$ 25.00
<br />$ 540,000.00
<br />SUBTOTAL DIVISION 7
<br />$ 780, 000.00
<br />DIVISION 8 - OPENINGS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />FRP DOORS (SINGLE LEAF)
<br />EACH
<br />30
<br />$ 3,300.00
<br />$ 99,000.00
<br />FRP DOORS (DOUBLE LEAF)
<br />EACH
<br />3
<br />$ 6,600.00
<br />$ 19,800.00
<br />OVERHEAD DOOR - CHLORINE ROOM
<br />EACH
<br />1
<br />$ 17,500.00
<br />$ 17,500.00
<br />ALUMINUM STOREFRONT
<br />LUMP SUM
<br />1
<br />$ 260,000.00
<br />$ 260,000.00
<br />WINDOWS
<br />EACH
<br />28
<br />$ 3,000.00
<br />$ 84,000.00
<br />FIRE RATED ALUM. FRAME AND GLASS
<br />LUMP SUM
<br />1
<br />$ 5,000.00
<br />$ 5,000.00
<br />TANK HATCHES
<br />UNIT
<br />10
<br />$ 3,000.00
<br />$ 30,000.00
<br />LOUVERS
<br />LUMP SUM
<br />1
<br />$ 20,000.00
<br />$ 20,000.00
<br />SUBTOTAL DIVISION 8
<br />$ 535,300.00
<br />DIVISION 9 - FINISHES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />ACOUSTICAL CEILING
<br />SF
<br />2000
<br />$ 6.00
<br />$ 12,000.00
<br />FLOORING - TILE AND CARPET
<br />LUMP SUM
<br />1
<br />$ 170,000.00
<br />$ 170,000.00
<br />WALL &CEILING PAINTING
<br />SF
<br />69000
<br />$ 3.00
<br />$ 207,000.00
<br />EQUIPMENT/PROCESS PIPING PAINTING
<br />LUMP SUM
<br />1
<br />$ 150,000.00
<br />$ 150,000.00
<br />SUBTOTAL DIVISION 9
<br />$ 539,000.00
<br />DIVISION 10 - SPECIALTIES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />TOILET ACCESSORIES
<br />LUMP SUM
<br />2
<br />$ 2,500.00
<br />$ 5,000.00
<br />FIRE EXTINGUISHERS
<br />EACH
<br />10
<br />$ 250.00
<br />$ 2,500.00
<br />INTERIOR PANEL SIGNAGE
<br />LUMP SUM
<br />1
<br />$ 3,000.00
<br />$ 3,000.00
<br />SUBTOTAL DIVISON 10
<br />$ 10,500.00
<br />DIVISION 12 - FURNISHINGS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />METAL CASEWORK - BASE AND UPPERS
<br />LUMP SUM
<br />1
<br />$ 35,000.00
<br />$ 35,000.00
<br />
|