C Y T I D E C E TIDAL DATA EHW EHT MHHW MHW MLLW ELW N A D M E B OF R B O RO UG 1 2, 197 H 14.6' 12.7' 9.9' 9.1' 0.0' -4.0' KATLIAN ST. REV. DATE PARKING LOT LIMITS MECHANICAL BUILDING (PUBLIC WORKS) GRAVEL PARKING AREA RESTROOM REVISIONS DESCRIPTION DWN. CKD. APP. 18 E N G I N EER S, I NC. PND PND ASPHALT PARKING AREA CRS APPROACH DOCK & GANGWAY 9360 Glacier Highway Ste 100 Juneau, Alaska 99801 Phone: 907-586-2093 Fax: 907-586-2099 www.pnd-anc.com SCALE IN FEET <strong>Sitka</strong> Harbor System Master Plan Condition Inventory <strong>HARBOR</strong> OFFICE CRS 0 20 40 FT. FEB. 2012 112070.01 2 2
2 THOMSEN <strong>HARBOR</strong> IN-KIND REPLACEMENT BUDGETARY ESTIMATE Prepared By: PND Engineers, Inc., February 2012 <strong>Sitka</strong> Harbor System Master Plan Condition Inventory Item Item Description Units Quantity Unit Cost Amount 2A <strong>HARBOR</strong> FACILITIES 1 Mobilization LS All Reqd 10% $602,084 2 Demolition & Disposal LS All Reqd $250,000 $250,000 3 Domestic Water & Fire System LS All Reqd $340,000 $340,000 4 Construction Surveying LS All Reqd $30,000 $30,000 5 Timber Approach Dock EA 1 $65,000 $65,000 6 80' Covered Aluminum Gangway EA 1 $120,000 $120,000 7 Signage LS All Reqd $5,000 $5,000 8 Main Float 10' x 646' SF 6460 $80 $516,800 9 Float A, 10' x 272' SF 2720 $80 $217,600 10 Float B, 10' x 356' SF 3560 $80 $284,800 11 Float C, 10' x 356' SF 3560 $80 $284,800 12 Float D, 8' x 356' SF 2848 $80 $227,840 13 Float E, 8' x 285' SF 2280 $80 $182,400 14 End Float B, 10' x 82' SF 820 $80 $65,600 15 End Float C, 10' x 74' SF 740 $80 $59,200 16 End Float D, 10' x 56' SF 560 $80 $44,800 17 Gangway L<strong>and</strong>ing Float, 20' x 20' EA 1 $40,000 $40,000 18 3' x 20' Finger Float EA 24 $6,000 $144,000 19 4' x 24' Finger Float EA 40 $9,600 $384,000 20 4' x 32' Finger Float EA 27 $12,800 $345,600 21 5' x 40' Finger Float EA 13 $20,000 $260,000 22 10' x 10' Transformer Float EA 3 $10,000 $30,000 23 Steel Pipe Pile, 12" dia. x 0.500" thick EA 37 $7,500 $277,500 24 Steel Pipe Pile, 16" dia. x 0.500" thick EA 58 $9,000 $522,000 25 Predrilled Pile Sockets EA 34 $5,000 $170,000 26 Anodes EA 190 $1,500 $285,000 27 Supply Floatation Billets EA 50 $150 $7,500 28 Install Floatation Billets EA 50 $300 $15,000 29 Life Ring Cabinet <strong>and</strong> Base EA 12 $1,000 $12,000 30 Fire Extinguisher with Hose Cabinet <strong>and</strong> Base EA 12 $1,200 $14,400 31 Electrical System LS All Reqd $800,000 $800,000 32 Spare Electrical Equipment LS All Reqd $20,000 $20,000 ESTIMATED CONSTRUCTION BID PRICE $6,622,924 CONTINGENCY (15%) $993,439 ENVIRONMENTAL PERMITTING, FINAL DESIGN, CONTRACT $1,324,585 ADMINISTRATION, CONSTRUCTION INSPECTION & OTHER INDIRECT COSTS (20%) TOTAL RECOMMENDED PROJECT BUDGET $8,940,947 19