|
FIRE PROTECTION SYSTEM (WET)
<br />LUMP SUM
<br />1
<br />$ 75,000.00
<br />$ 75,000.00
<br />SUBTOTAL DIVISION 21
<br />$ 75, 000.00
<br />DIVISION 22 - PLUMBING
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />PLUMBING
<br />LUMP SUM
<br />1
<br />$ 430,000.00
<br />$ 430,000.00
<br />SUBTOTAL DIVISION 22
<br />$ 430, 000.00
<br />DIVISION 23 - HVAC
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />HVAC
<br />LUMP SUM
<br />1
<br />$ 835,000.00
<br />$ 835,000.00
<br />SUBTOTAL DIVISION 23
<br />$ 835, 000.00
<br />DIVISION 26 - ELECTRICAL
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />ELECTRICAL
<br />LUMP SUM
<br />1
<br />$ 2,200,000.00
<br />$ 2,200,000.00
<br />SUBTOTAL DIVISION 26
<br />$ 2, 200, 000.00
<br />DIVISION 31- EARTHWORK
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />CLEAR AND GRUB
<br />ACRE
<br />2.00
<br />$ 10,000.00
<br />$ 20,000.00
<br />BUILDING EXCAVATION
<br />CU YD
<br />4000
<br />$ 15.00
<br />$ 60,000.00
<br />BACKWASH TANK
<br />CU YD
<br />7500
<br />$ 15.00
<br />$ 112,500.00
<br />HAULING EARTH
<br />CU YD
<br />4000
<br />$ 8.00
<br />$ 32,000.00
<br />BACKFILLING & COMPACTING
<br />CU YD
<br />4000
<br />$ 25.00
<br />$ 100,000.00
<br />EROSION CONTROL
<br />EACH
<br />1
<br />$ 30,000.00
<br />$ 30,000.00
<br />SUBTOTAL DIVISION 31
<br />$ 354,500.00
<br />DIVISION 32 - EXTERIOR IMPROVEMENTS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />AGGREGATE BASE (CL 5)
<br />CU YD
<br />1500
<br />$ 40.00
<br />$ 60,000.00
<br />BITUMINOUS PAVEMENT
<br />TON
<br />1300
<br />$ 100.00
<br />$ 130,000.00
<br />4" CONCRETE SIDEWALK
<br />SQ FT
<br />4000
<br />$ 10.00
<br />$ 40,000.00
<br />TOPSOIL BORROW (3" DEPTH)
<br />CU YD
<br />500
<br />$ 25.00
<br />$ 12,500.00
<br />LANDSCAPING
<br />LUMP SUM
<br />1.0
<br />$ 40,000.00
<br />$ 40,000.00
<br />CHAIN LIKE FENCE
<br />LIN FT
<br />1200
<br />$ 90.00
<br />$ 108,000.00
<br />SUBTOTAL DIVISION 32
<br />$ 390, 500.00
<br />DIVISION 33 - UTILITIES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />24" RAW WATERMAIN
<br />LIN FT
<br />7300
<br />$ 230
<br />$ 1,679,000.00
<br />24" ROAD CROSSING (RAMSEY BLVD and BUNKER LAKE BLVD) - JACKED CASING
<br />LIN FT
<br />400
<br />$ 525
<br />$ 210,000.00
<br />24" FINISHED WATERMAIN
<br />LIN FT
<br />3800
<br />$ 230
<br />$ 874,000.00
<br />20" RAW WATERMAIN
<br />LIN FT
<br />1300
<br />$ 185
<br />$ 240,500.00
<br />16" RAW WATERMAIN
<br />LIN FT
<br />1750
<br />$ 165
<br />$ 288,750.00
<br />16" RAW WATERMAIN (ARMSTRONG BLVD) - JACKED CASING
<br />LIN FT
<br />100
<br />$ 425
<br />$ 42,500.00
<br />WELL 8 METER VAULT
<br />LUMP SUM
<br />1
<br />$ 90,000
<br />$ 90,000.00
<br />HYDRANTS
<br />EACH
<br />4
<br />$ 10,000.00
<br />$ 40,000.00
<br />SITE PROCESS PIPING
<br />LUMP SUM
<br />1
<br />$ 250,000.00
<br />$ 250,000.00
<br />SANITARY SEWER
<br />LUMP SUM
<br />1
<br />$ 50,000.00
<br />$ 50,000.00
<br />STORM SEWER
<br />LUMP SUM
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />SUBTOTAL DIVISION 33
<br />$ 3, 804, 750.00
<br />DIVISION 40 - PROCESS INTERCONNECTIONS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />PROCESS PIPING AND VALVES
<br />LUMP SUM
<br />1
<br />$ 2,950,000.00
<br />$ 2,950,000.00
<br />SUBTOTAL DIVISION 40
<br />$ 2, 950, 000.00
<br />DIVISION 43 - PROCESS GAS & LIQUID HANDLING, PURIFICATION & STORAGE EQUI
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />MAGNETIC FLOW METERS
<br />LUMP SUM
<br />1
<br />$ 110,000.00
<br />$ 110,000.00
<br />SUBTOTAL DIVISION 43
<br />$ 110, 000.00
<br />DIVISION 44 - POLLUTION & CONTROL EQUIPMENT
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />COMPRESSED AIR SYSTEM
<br />LUMP SUM
<br />1
<br />$ 16,000.00
<br />$ 16,000.00
<br />AIR SCOUR BLOWER
<br />EACH
<br />1
<br />$ 25,000.00
<br />$ 25,000.00
<br />PRESSURE FILTER EQUIPMENT
<br />LUMP SUM
<br />1
<br />$ 3,500,000.00
<br />$ 3,500,000.00
<br />LAMELLA PLATE SETTLERS
<br />EACH
<br />2
<br />$ 350,000.00
<br />$ 700,000.00
<br />GAS CHLORINATION SYSTEM
<br />LUMP SUM
<br />1
<br />$ 50,000.00
<br />$ 50,000.00
<br />POLYPHOSPHATE FEED EQUIPMENT
<br />LUMP SUM
<br />1
<br />$ 25,000.00
<br />$ 25,000.00
<br />SODIUM PERMANGANATE FEED EQUIPMENT
<br />LUMP SUM
<br />1
<br />$ 40,000.00
<br />$ 40,000.00
<br />CHEMICAL FEED PIPING
<br />LUMP SUM
<br />1
<br />$ 50,000.00
<br />$ 50,000.00
<br />$ 4, 406, 000.00
<br />TOTAL CONSTRUCTION
<br />$ 24,766,000.00
<br />CONTINGENCY 10%
<br />$ 2,477,000.00
<br />TOTAL PROJECT
<br />$ 27,240,000.00
<br />
|