|
SEH
<br />Project Name:
<br />SEH Project No:
<br />Date:
<br />Estimator:
<br />Description:
<br />Ramsey WTP Feasibility Study
<br />154354
<br />March 4, 2021
<br />MBJ
<br />Alternative 2 - Pressure Filter 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 />$ 2,251,435.00
<br />$ 2,251,435.00
<br />SUBTOTAL DIVISION OAND 01
<br />$ 2,251,435.00
<br />DIVISION 3 - CONCRETE
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />CAST IN PLACE CONCRETE - BACKWASH TANKS
<br />CAST IN PLACE CONCRETE - SLAB ON GRADE/FOOTINGS
<br />PRECAST STRUCTURAL CONCRETE - 8" PLANK
<br />PRECAST STRUCTURAL CONCRETE - 12" PLANK
<br />CU YD
<br />CU YD
<br />SQ FT
<br />SQ FT
<br />950
<br />1600
<br />8500
<br />10300
<br />1,100.00 $
<br />1,100.00 $
<br />25.00 $
<br />35.00 $
<br />1,045,000.00
<br />1,760,000.00
<br />212,500.00
<br />360,500.00
<br />SUBTOTAL DIVISION 3•
<br />$ 3, 378, 000.00
<br />DIVISION 4- MASONRY
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />BRICK/STONE VENEER
<br />CONCRETE UNIT MASONRY
<br />SF
<br />SQ FT
<br />12600
<br />27000
<br />$ 40.00
<br />$ 35.00
<br />$ 504,000.00
<br />$ 945,000.00
<br />SUBTOTAL DIVISION 4
<br />$ 1,449,000.00
<br />DIVISION 5 - METALS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />MISCELLANEOUS METALS - WTP
<br />LUMP SUM
<br />1
<br />$ 150,000.00
<br />$ 150,000.00
<br />SUBTOTAL DIVISION 5
<br />$ I50, 000.00
<br />DIVISION 6 - WOOD, PLASTICS & COMPOSITES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />PLASTIC FABRICATIONS - FRP LADDERS
<br />ROUGH CARPENTRY
<br />GYPSUM DRYWALL
<br />EACH
<br />LUMP SUM
<br />SF
<br />6
<br />1
<br />8000
<br />$ 3,000.00
<br />$ 30,000.00
<br />$ 4.00
<br />$ 18,000.00
<br />$ 30,000.00
<br />$ 32,000.00
<br />SUBTOTAL DIVISION 6
<br />$ 80,000.00
<br />DIVISION 7 -THERMAL & MOISTURE PROTECTION
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />JOINT SEALANTS
<br />WATERPROOFING/AIR BARRIER
<br />MEMBRANE ROOFING AND INSULATION
<br />LUMP SUM
<br />LUMP SUM
<br />SF
<br />1
<br />1
<br />22200
<br />$ 40,000.00
<br />$ 200,000.00
<br />$ 25.00
<br />$ 40,000.00
<br />$ 200,000.00
<br />$ 555,000.00
<br />SUBTOTAL DIVISION 7
<br />$ 795,000.00
<br />DIVISION 8 - OPENINGS
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />FRP DOORS (SINGLE LEAF)
<br />FRP DOORS (DOUBLE LEAF)
<br />OVERHEAD DOOR - CHLORINE ROOM
<br />ALUMINUM STOREFRONT
<br />WINDOWS
<br />FIRE RATED ALUM. FRAME AND GLASS
<br />TANK HATCHES
<br />LOUVERS
<br />EACH
<br />EACH
<br />EACH
<br />LUMP SUM
<br />EACH
<br />LUMP SUM
<br />UNIT
<br />LUMP SUM
<br />26 $ 3,300.00
<br />3 $ 6,600.00
<br />1 $ 17,500.00
<br />1 $ 200,000.00
<br />28 $ 3,000.00
<br />1 $ 5,000.00
<br />6 $ 3,000.00
<br />1 $ 20,000.00
<br />85,800.00
<br />19,800.00
<br />17,500.00
<br />200,000.00
<br />84,000.00
<br />5,000.00
<br />18,000.00
<br />20,000.00
<br />SUBTOTAL DIVISION 8
<br />DIVISION 9 - FINISHES
<br />ACOUSTICAL CEILING
<br />FLOORING -TILE AND CARPET
<br />WALL & CEILING PAINTING
<br />EQUIPMENT/PROCESS PIPING PAINTING
<br />$ 450,100.00
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />SF
<br />LUMP SUM
<br />SF
<br />LUMP SUM
<br />2000
<br />1
<br />48000
<br />1
<br />$ 6.00 $
<br />$ 150,000.00 $
<br />$ 3.00 $
<br />$ 275,000.00 $
<br />12,000.00
<br />150,000.00
<br />144,000.00
<br />275,000.00
<br />SUBTOTAL DIVISION 9
<br />$ 581,000.00
<br />DIVISION 10 - SPECIALTIES
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />TOILET ACCESSORIES
<br />FIRE EXTINGUISHERS
<br />INTERIOR PANELSIGNAGE
<br />LUMP SUM
<br />EACH
<br />LUMP SUM
<br />2
<br />10
<br />1
<br />$ 2,500.00
<br />$ 250.00
<br />$ 3,000.00
<br />$ 5,000.00
<br />$ 2,500.00
<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 />FURNITURE
<br />LUMP SUM
<br />LUMP SUM
<br />1
<br />1
<br />$ 35,000.00
<br />$ 30,000.00
<br />$ 35,000.00
<br />$ 30,000.00
<br />SUBTOTAL DIVISION 12
<br />$ 65, 000.00
<br />DIVISION 21 - FIRE SUPPRESSION
<br />UNIT
<br />EST. QUANTITY
<br />UNIT PRICE
<br />AMOUNT
<br />
|