rider levett bucknall ketchikan berth i ii expansion

Ketchikan Berth I & II Expansion Schematic Design Estimate

Project Details

Description

Basis of Estimate

Rider Levett Bucknall

This estimate has been prepared at the request of Barmello, Ajamil & Partners and is to develop a 35% Sumbittal Document estimate for the Ketchikan Berth I & II Expansion project for the City of Ketchikan. The project is located in Ketchikan , AK.

The estimate is based upon measured quantities and built-up rates prepared from the drawings by Moffitt & Nichol dated 6/11/2018.

Where information was insufficient, assumptions and allowances were made based wherever possible on discussions with the architect and engineers. We have utilized our experience with similar projects, our cost data information from suppliers and subcontractors, taking into consideration the local construction market for the type and size of similar projects.

Unit pricing is based on May 2019 costs.

Project Schedule:

1) Berth I should be figured to start on Oct 1st, 2021 and must be complete by April 15, 2022.

2) Berth II would go the year after- October 1st, 2022 and complete on April15, 2023.

3) Duration: 6 months each phase.

A reasonable allowance of estimating contingency has been included to account for the level of the design and the complexity of the project.

It is assumed that the contractor will have free access to the work areas.

The costs used in this estimate are based on the assumption that competitive bids for all trades will be received, unless noted otherwise, and that the contractor will be required to pay state prevailing wages for the areas including travel and associated fringe benefits.

COMMENTARY ON THE ESTIMATE DETA ILS:

Items are represented by standard units of measure. Example; LF, SY, CY, Item, Each, etc

Unless otherwise noted in the cost report, quantities are measures as fixed in position. There is no allowance for waste in the quantity.

UNIT RATES INCLUDE:

SEA21177-10 Printed 7 May 2019 2:01PM of 33


Project Details

Description

II Rider Levett Bucknall

Materials, goods, and all costs in connection therewith including material required for lapping, jointing and the like and all connections therewith such as conveyance, delivery, unloading, storing, returning, packings, handling, hoisting and lowering, square and raking straight cutting , circular cutting and splay cutting, waste of materials, protection, progressive and final cleaning , samples, guarantees and warranties, labor and all costs in connection therewith, shop fabrication work, shop drawings, as-built drawings, manuals, testing, establishment costs, overhead costs and profit, plant and equipment, and site allowances.

Items Specifically Included

Mark-ups included:

1.50% Travel/Subsistence/Lodging

10.00% - Estimating Contingency

5.00% - Insurance and Bonds

7.00% General Conditions/Requirements

5.00% Overhead and Profit

7.79% Escalation - Berth I to start of construction Oct. 2021

10.79% - Escalation- Berth II to start of construction Oct. 2022

Excluded - Sales Tax

Allowances and Clarifications:

1) Assumes Berth I & II can each be completed in one off season each.

2) Straight piles are figured at 150' -0" deep

3) Batter piles are figured at 200'-0" deep.

4) Assume piling driven to bedrock.

5) Light blasting

6) Over drilling

7) Travel & Subsistence for workers

8) Coating steel pipes

9) Galvanizing rails and steel

1 0) Environmental Monitoring

11 ) Sea Mammal Monitoring

12) Cathodic Protection

Items Specifically Excluded

Sales Tax

Pinnacle removal and existing B1 & B2 CP costs

Hazardous Materials

Utility tap fees and charges

Owner's Insurances

SEA21177-10 Printed 7 May 2019 2:01 PM of 33


Project Details

Description

Special testing & inspections

Permit & plan review fees

Work outside the site boundaries unless noted otherwise

Work to existing buildings unless otherwise noted

Land and legal costs

Architectural, Engineering and other professional fees

Geotechnical, traffic and other studies

Construction Contingency

Owners Contingency

Allowance for shutdowns

Documents

See Basis of Estimate

SEA21177-10 Printed 7 May 2019 2:01PM

Ill Rider Levett Bucknall

of 33


Estimate Summary


Rates Current At May 2019

Location Total Cost

BERTH I

11 Pontoons 7,793,750 12 Access Platform 517,475 13 Access Ramp Platform 1,296,085 14 Drive Down Ramp 1,809,255 15 Gangway Berth 1,072,874 16 Mooring Dolphin 2,646,360 17 Breasting Dolphin 3,268,772 18 Reaction Dolphin 3,878,130 19 Catwalks 308,478 110 Power/Lighting 444,100 111 Water & Fire Protection 278,500 112 Mob/Demob/Barge/Rig 10,996,000 113 Selective Demolition 378,420 114 Misc. 900,000

1- BERTH I $35,588,199

II BERTH II

111 Pontoons 7,793,750 112 Access Platform 517,505 113 Access Ramp Platform 1,296,145 114 Drive Down Ramp 1,809,255 115 Gangway Berth 1,072,876 116 Mooring Dolphin (N/A)

117 Breasting Dolphin 3,268,891 118 Reaction Dolphin 3,878,430 119 Catwalks 165,082 11 10 Power/Lighting 259,900 1111 Water & Fire Protection 286,000 11 12 Mob/Demob/Barge/Rig 8,290,000 11 13 Selective Demolition 333,735 1114 Misc. 900,000

II- BERTH II $29,871,569

ESTIMATED NET COST $65,459,768

MARGINS & ADJUSTMENTS

Travel/Subsistence/Lodging 1.5 % $981 ,897 Estimating Contingency 10.0 % $6,644,167

SEA21 177-1 0 Printed 7 May 2019 2:01 PM of 33


Estimate Summary



Location Total Cost

MARGINS & ADJUSTMENTS (continued)

Insurance and Bonds

General Conditions/Requirements

Overhead and Profit

Escalation (Berth I)- start Oct. 2021

Escalation (Berth II) - start Oct. 2022

Sales Tax

SEA21177-1 0 Printed 7 May 2019 2:01 PM

ESTIMATED TOTAL COST

5.0% $3,654,292

7.0% $5,371,809

5.0% $4,105,597

4.2% $3,651,444

4.7% $4,245,224

Excl.

$94,114,198

of 33


Elemental Summary



Description % Total Cost

A1030 Slab on Grade 0.4% $371,000

81010 Floor Construction 2.8% $2,654,465

81020 Roof Construction 0.4 % $413,025

82010 Exterior Walls 4.0 % $3,796,710

83010 Roof Coverings 0.5% $508,800

C1030 Fittings 0.0% $3,200

D4020 Standpipes 0.0 % $18,000

D4030 Fire Protection Specialties 0.0 % $12,000

D5010 Electrical Service & Distribution 0.3 % $300,000

F1010 Special Structures 16.0 % $15,050,000

F1030 Special Construction Systems 18.9% $17,786,000

G1020 Site Demolition and Relocations 0.8 % $712,155

G1030 Site Earthwork 20.8 % $19,558,950

G2010 Roadways 0.0 % $15,000

G2040 Site Development 2.8% $2,627,963

G3010 Water Supply 0.6 % $528,500

G4010 Electrical Distribution 0.3 % $255,700

G4020 Site Lighting 0.2 % $148,300

GC General Conditions 7.5 % $7,053,706

IN Insurances and Bonds 3.9 % $3,654,292

OH Overhead and Profit 4.4% $4,105,597

EC Estimating Contingency 7.1 % $6,644,167

TX State Sales Tax Excl.

EL Escalation 8.4 % $7,896,668

ESTIMATED TOTAL COST $94,114,198

SEA21177·10 Printed 7 May 2019 2:01 PM of 33

Ketchikan Berth I & II Expansion Schematic Design Estimate Estimate Details

I BERTH I 11 Pontoons



Description Unit Qty Rate Total

82010 Exterior Walls

05 Metals

8 Removable railing LF 1,075.00 250.00 268,750

Metals $268,750

Exterior Walls $268,750

F1010 Special Structures

35 Waterway and Marine Construction

7 Foam filled floating fender EA 8.00 50,000.00 400,000

9 Concrete pontoon SF 23,750.00 300.00 7,125,000

Waterway and Marine Construction $7,525,000

Special Structures $7,525,000

PONTOONS $7,793,750



I BERTH I 12 Access Platform

Description

A1030 Slab on Grade

03 Concrete

4 1' Thick reinforced concrete slab

8 1010 Floor Construction

05 Metals

1 Access platform structural steel


05 Metals

5 Steel railing

G1030 Site Earthwork

31 Earthwork

2 36" Pipe piling

3 Reinforced concrete in pipe piling

Concrete

Slab on Grade

Metals

Floor Construction

Metals

Exterior Walls

Earthwork

Site Earthwork

ACCESS PLATFORM

SEA21177-10 Printed 7 May 2019 2:01 PM

Unit Qty

CY 11 .52

T 4.1612

LF 45.00

LF 600.00

CY 76.68



Rate Total

3,500.00 40,320

$40,320

$40,320

8,000.00 33,290

$33,290

$33,290

85.00 3,825

$3,825

$3,825

350.00 210,000

3,000.00 230,040

$440,040

$440,040

$517,475

Page 6 of 33


I BERTH I 13 Access Ramp Platform

Description

A1030 Slab on Grade

03 Concrete


81010 Floor Construction

05 Metals


6 Metal decking


05 Metals

5 Steel railing


31 Earthwork

2 36" Pipe piling


Concrete

Slab on Grade

Metals

Floor Construction

Metals

Exterior Walls

Earthwork

Site Earthwork

ACCESS RAMP PLATFORM


Unit Qty

CY 41 .48

T 32.2488

SF 1,110.00

LF 40.00

LF 1,200.00

CY 153.36



Rate Total

3,500.00 145,180

$145,180

$145,180

8,000.00 257,990

8.50 9,435

$267,425

$267,425

85.00 3,400

$3,400

$3,400

350.00 420,000

3,000.00 460,080

$880,080

$880,080

$1,296,085

of 33


I BERTH I 14 Drive Down Ramp

Description


05 Metals

10 9/16" Steel deck at drive down ramp

11 Removable lifting lugs at drive down ramps

Metals

Floor Construction


05 Metals

14 Wire mesh railings at drive down ramps

15 Structural steel at drive down ramp

Metals

08 Openings

16 Glazing

Openings

Exterior Walls

83010 Roof Coverings

07 Thermal and Moisture Protection

13 Standing seam metal roofing (including flashings, sealants and trims)

Thermal and Moisture Protection

Roof Coverings

G2010 Roadways

05 Metals

12 Steel drive apron w/piano hinge

Metals

Roadways

DRIVE DOWN RAMP


Unit Qty

SF 2,640.00

EA 4.00

SF 640.00

T 124.4650

SF 1,300.00

SF 3,000.00

SF 60.00



Rate Total

75.00 198,000

750.00 3,000

$201,000

$201,000

550.00 352,000

7,000.00 871 ,255

$1,223,255

175.00 227,500

$227,500

$1,450,755

50.00 150,000

$150,000

$150,000

125.00 7,500

$7,500

$7,500

$1,809,255

of 33


I BERTH I 15 Gangway Berth

Description


05 Metals

54 Unistrut below floor beam

56 Structural steel at gangway f loor

06 Wood, Plastics, and Composites

53 1" Fiberglass anti-skid grat ing

Metals

Wood, Plastics, and Composites

Floor Construction

81020 Roof Construction

05 Metals

55 Structural steel at gangway roof

Metals

Roof Construction


05 Metals

58 Railing system at gangway

Metals

Exterior Walls


05 Metals

57 Aluminum roof skirt

Metals


59 Metal roofing system at gangway including flashings, trims, sealants


Roof Coverings

C1030 Fittings

10 Specialt ies

52 Signage at gangway

Specialties

Fittings

GANGWAY BERTH


Unit Qty

LF 270.00

T 32.0750

SF 1,420.00

T 27.5350

LF 280.00

SF 450.00

SF 1,800.00

EA 2.00



Rate Total

40.00 10,800

7,500.00 240,562

$251,362

250.00 355,000

$355,000

$606,362

7,500.00 206,512

$206,512

$206,512

550.00 154,000

$154,000

$154,000

40.00 18,000

$18,000

48.00 86,400

$86,400

$104,400

800.00 1,600

$1,600

$1,600

$1,072,874

of 33


I BERTH I 16 Mooring Dolphin





31 Earthwork


40 60" Batter pipe piling

48 1/2" Steel pipe cap plate

G2040 Site Development


49 Structural steel at mooring dolphin

50 Steel floor grate at mooring dolphin

51 Ladder at mooring dolphin

Earthwork Site Earthwork

Waterway and Marine Construction

CY

LF

T

T

SF

LF

340.77 3,000.00 1,022,310

1,600.00 600.00 960 ,000

2.3000 6,500.00 14,950

$1,997,260

$1,997,260

59.4400 8,750.00 520,100

800.00 150.00 120,000

30.00 300.00 9,000

$649,100 Site Development--------------,..-::--:c:,......,....,~ $649,100

MOORING DOLPHIN $2,646,360



I BERTH I 17 Breasting Dolphin





31 Earthwork

3 Reinforced concrete in pipe piling CY 340.78 3,000.00 1,022,340

39 60" Pipe piling LF 600.00 500.00 300,000

40 60" Batter pipe piling LF 1,600.00 600.00 960,000

Earthwork $2,282,340

Site Earthwork $2,282,340



41 Structural steel at breasting dolphin T 83.3750 8,750.00 729,532

42 Metal grating at breasting dolphin SF 800.00 150.00 120,000

43 Fender assembly EA 2.00 50,000.00 100,000

44 Railing at breasting dolphin LF 80.00 350.00 28,000

45 1/2" steel support plate at breasting dolphin SF 32.00 75.00 2,400

46 1 00 MT ballard EA 1.00 1,500.00 1,500

47 1/2" Steel at catwalk landing EA 2.00 2,500.00 5,000

Waterway and Marine Construction $986,432

Site Development $986,432

BREASTING DOLPHIN $3,268,772

SEA21177-10 Printed 7 May 2019 2:01 PM of33


I BERTH I 18 Reaction Dolphin





31 Earthwork


39 60" Pipe piling

SEA21 177-10 Printed 7 May 2019 2:01 PM

Earthwork

Site Earthwork

REACTION DOLPHIN

CY 725.21

LF 3,405.00

3,000.00 2,175,630

500.00 1,702,500

$3,878,130

$3,878,130

$3,878,130

of 33

Ketchikan Berth I & II Expansion Schematic Design Estimate Est imate Details

I BERTH I 19 Catwalks





05 Metals

36 1" Galvanized, serrated bar grating SF 930.00 225.00 209,250

37 Structural steel at catwalks T 10.8540 7,000.00 75,978

Metals $285,228

Floor Construction $285,228


05 Metals

38 Handrail at catwalk LF 310.00 75.00 23,250

Metals $23,250


CATWALKS $308,478



I BERTH I 11 0 Power/Lighting

Description

D5010 Electrical Service & Distribution

26 Electrical

73 Allowance for new breakers and tie into panels

Electrical

Electrical Service & Distribution

G4010 Electrical Distribution

26 Electrical

24 3" Conduit

25 4 #1 & 1#6 ground

26 2.5" Conduit

27 4 #4/0 & 1#4 ground

28 NEMA 4x enclosures

29 Panels 1&11

31 3 #10 & 1#6 ground

Electrical

Electrical Distribution

G4020 Site Lighting

26 Electrical

32 20' High walkway lights

33 Catwalk light fixtures

34 Full lights for access ramp & gangway

35 Half lights at access way

Electrical

Site Lighting

POWER/LIGHTING


Unit Qty

LS 1.00

LF 2,600.00

LF 1,300.00

LF 400.00

LF 400.00

EA 2.00

EA 2.00

LF 1,300.00

EA 9.00

EA 8.00

EA 13.00

EA 5.00



Rate Total

150,000.00 150,000

$150,000

$150,000

50.00 130,000

20.00 26,000

45.00 18,000

20.00 8,000

3,250.00 6,500

4,200.00 8,400

16.00 20,800

$217,700

$217,700

4 ,000.00 36,000

1,500.00 12,000

1,800.00 23,400

1,000.00 5,000

$76,400

$76,400

$444,100

of33

Ketchikan Berth I & II Expansion Schematic Design Estimate Est imate Details

I BERTH I 111 Water & Fire Protection

Description

04020 Standpipes

22 Plumbing

19 Fire hydrant standpipe

Plumbing

Standpipes

04030 Fire Protection Specialties

22 Plumbing

18 Hose cabinet

Plumbing

Fire Protection Specialties


11 Equipment

23 Life ring cabinet

Equipment

Site Development

G3010 Water Supply

33 Utilities

17 6" HOPE fire line

20 4" HOPE waterline

21 Portable water vault

22 Flexible hose connector

Utilities

Water Supply

WATER & FIRE PROTECTION

SEA21 177-10 Printed 7 May 2019 2:01PM

Unit Qty

EA 2.00

EA 2.00

EA 2.00

LF 600.00

LF 450.00

EA 1.00

LF 200.00



Rate Total

4,500.00 9,000

$9,000

$9,000

3,000.00 6,000

$6,000

$6,000

1,500.00 3,000

$3,000

$3,000

225.00 135,000

200.00 90,000

7,500.00 7,500

140.00 28,000

$260,500

$260,500

$278,500

of 33


I BERTH I 112 Mob/Demob/Barge/Rig




F1 030 Special Construction Systems


60 Derrick crane

61 ABS Barge

62 Tow Boat

63 Tender boat

G1 030 Site Earthwork


Special Construction Systems


Day

Mth

Hr

Day

360.00 15,000.00 5,400,000

12.00 80,000.00 960,000

1,440.00 900.00 1,296,000

360.00 6,500.00 2,340,000

$9,996,000

$9,996,000

64 Mobilzation/Demob LS 2.00 500,000.00 1,000,000 Waterway and Marine Construction ------------$;;;:-1:;-, 0;;;:-0~0~,0~0~0

Site Earthwork $1,000,000 MOB/DEMOBIBARGE/R/G -------------;;$~170,-=99;;;:-6:-,0=-:0:-::-0



I BERTH I 113 Selective Demolition




G1 020 Site Demolition and Relocations

02 Existing Conditions

74 Bullrail removal

75 Fender panel removal

76 Mooring dolphin pile removal

77 Misc. demo allowance

78 Misc. dockface modifications - Berth I

Existing Conditions

LF

EA

EA

LS

LS

76.00

2.00

4.00

1.00

1.00

45.00 3,420

10,000.00 20,000

50,000.00 200,000

30,000.00 30,000

125,000.00 125,000

$378,420 Site Demolition and Relocations ------------~=:--:-::-:-$378,420

SELECTIVE DEMOLITION $378,420



I BERTH I 114 Misc.

Description


05 Metals

68 Galvanizing of steel


67 Coating of pipes

Metals


31 Earthwork

71 Light blasting of rock

72 Allowance for rock drilling

Earthwork

Site Earthwork

GC General Conditions


65 Enviromental monitoring and controls

66 Sea mammal monitoring

69 Cathodic protection

70 Allowance for divers


General Conditions

MISC.


Unit Qty

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00



Rate Total

250,000.00 250,000

$250,000

100,000.00 100,000

$100,000

100,000.00 100,000

100,000.00 100,000

$200,000

$550,000

125,000.00 125,000

50,000.00 50,000

125,000.00 125,000

50,000.00 50,000

$350,000

$350,000

$900,000

of 33


II BERTH II 111 Pontoons





05 Metals

8 Removable rail ing LF 1,075.00 250.00 268,750

Metals $268,750


F1010 Special Structures


7 Foam filled floating fender EA 8.00 50,000.00 400,000

9 Concrete pontoon SF 23,750.00 300.00 7,125,000

Waterway and Marine Construction $7,525,000

Special Structures $7,525,000

PONTOONS $7,793,750

SEA21177-10 Printed7May20192:01 PM of 33


II BERTH II 112 Access Platform

Description

A1030 Slab on Grade

03 Concrete



05 Metals



05 Metals

5 Steel railing


31 Earthwork

2 36" Pipe piling


Concrete

Slab on Grade

Metals

Floor Construction

Metals

Exterior Walls

Earthwork

Site Earthwork

ACCESS PLATFORM

SEA21177-1 0 Printed 7 May 2019 2:01 PM

Unit Qty

CY 11 .52

T 4.1612

LF 45.00

LF 600.00

CY 76.69



Rate Total

3,500.00 40,320

$40,320

$40,320

8,000.00 33,290

$33,290

$33,290

85.00 3,825

$3,825

$3,825

350.00 210,000

3,000.00 230,070

$440,070

$440,070

$517,505

of 33


II BERTH II 113 Access Ramp Platform

Description

A1030 Slab on Grade

03 Concrete



05 Metals


6 Metal decking


05 Metals

5 Steel rai ling


31 Earthwork

2 36" Pipe piling


Concrete

Slab on Grade

Metals

Floor Construction

Metals

Exterior Walls

Earthwork

Site Earthwork

ACCESS RAMP PLATFORM


Unit Qty

CY 41 .48

T 32.2488

SF 1,11 0.00

LF 40.00

LF 1,200.00

CY 153.38


Rates Current At May 201 9

Rate Total

3,500.00 145,180

$145,180

$145,180

8,000.00 257,990

8.50 9,435

$267,425

$267,425

85.00 3,400

$3,400

$3,400

350.00 420,000

3,000.00 460,140

$880,140

$880,140

$1,296,145

of 33


II BERTH II 114 Drive Down Ramp

Description


05 Metals

10 9/16" Steel deck at drive down ramp

11 Removable lifting lugs at drive down ramps

Metals

Floor Construction


05 Metals

14 Wire mesh railings at drive down ramps

15 Structural steel at drive down ramp

Metals

08 Openings

16 Glazing

Openings

Exterior Walls



13 Standing seam metal roofing (including flashings, sealants and trims)


Roof Coverings

G2010 Roadways

05 Metals

12 Steel drive apron w/piano hinge

Metals

Roadways

DRIVE DOWN RAMP


Unit Qty

SF 2,640.00

EA 4.00

SF 640.00

T 124.4650

SF 1,300.00

SF 3,000.00

SF 60.00



Rate Total

75.00 198,000

750.00 3,000

$201,000

$201,000

550.00 352,000

7,000.00 871 ,255

$1,223,255

175.00 227,500

$227,500

$1,450,755

50.00 150,000

$150,000

$150,000

125.00 7,500

$7,500

$7,500

$1,809,255

of 33


II BERTH II 115 Gangway Berth

Description


05 Metals

54 Unistrut below floor beam

56 Structural steel at gangway floor

06 Wood, Plastics, and Composites

53 1" Fiberglass anti-skid grating

Metals

Wood, Plastics, and Composites

Floor Construction

81020 Roof Construction

05 Metals

55 Structural steel at gangway roof

Metals

Roof Construction


05 Metals

58 Railing system at gangway

Metals

Exterior Walls


05 Metals

57 Aluminum roof skirt

Metals


59 Metal roofing system at gangway including flashings, trims, sealants


Roof Coverings

C1030 Fittings

10 Specialties

52 Signage at gangway

Specialties

Fittings

GANGWAY BERTH

SEA21177·10 Printed 7 May 2019 2:01 PM

Unit Qty

LF 270.00

T 32.0750

SF 1,420.00

T 27.5350

LF 280.00

SF 450.00

SF 1,800.00

EA 2.00



Rate Total

40.00 10,800

7,500.00 240,563

$251,363

250.00 355,000

$355,000

$606,363

7,500.00 206,513

$206,513

$206,513

550.00 154,000

$154,000

$154,000

40.00 18,000

$18,000

48.00 86,400

$86,400

$104,400

800.00 1,600

$1,600

$1,600

$1,072,876

of 33


II BERTH II 117 Breasting Dolphin





31 Earthwork

3 Reinforced concrete in pipe piling CY 340.82 3,000.00 1,022,460

39 60" Pipe piling LF 600.00 500.00 300,000

40 60" Batter pipe piling LF 1,600.00 600.00 960,000


Site Earthwork $2,282,460



41 Structural steel at breasting dolphin T 83.3750 8,750.00 729,531

42 Metal grating at breasting dolphin SF 800.00 150.00 120,000

43 Fender assembly EA 2.00 50,000.00 100,000

44 Railing at breasting dolphin LF 80.00 350.00 28,000

45 1/2" steel support plate at breasting dolphin SF 32.00 75.00 2,400

46 1 00 MT bollard EA 1.00 1,500.00 1,500

47 1/2" Steel at catwalk landing EA 2.00 2,500.00 5,000

Waterway and Marine Construction $986,431

Site Development $986,431

BREASTING DOLPHIN $3,268,891



II BERTH II 118 Reaction Dolphin





31 Earthwork


39 60" Pipe piling


CY 725.31 3,000.00 2,175,930

LF 3,405.00 500.00 1,702,500


Site Earthwork $3,878,430 REACTION DOLPHIN -----------....,.$-3,-8=78-,4- 3-0

of33


II BERTH II 119 Catwalks





05 Metals

36 1" Galvanized, serrated bar grating SF 510.00 225.00 114,750

37 Structural steel at catwalks T 5.4760 7,000.00 38,332

Metals $153,082

Floor Construction $153,082


05 Metals

38 Handrail at catwalk LF 160.00 75.00 12,000

Metals $12,000


CATWALKS $165,082

SEA21177-10 Printed 7 May 2019 2:01 PM Page 26 of 33


II BERTH II 1110 Power/Lighting

Description

D5010 Electrical Service & Distribution

26 Electrical

73 Allowance for new breakers and tie into panels

Electrical

Electrical Service & Distribution

G4010 Electrical Distribution

26 Electrical

26 2.5" Conduit

27 4 #4/0 & 1#4 ground

30 1" Conduit

31 3 #10 & 1#6 ground

Electrical

Electrical Distribution

G4020 Site Lighting

26 Electrical

32 20' High walkway lights

33 Catwalk light fixtures

34 Full lights for access ramp & gangway

35 Half lights at access way

Electrical

Site Lighting

POWER/LIGHTING

SEA21177-10 Printed7May 20192:01 PM

Unit Qty

LS 1.00

LF 200.00

LF 200.00

LF 500.00

LF 500.00

EA 9.00

EA 5.00

EA 13.00

EA 5.00



Rate Total

150,000.00 150,000

$150,000

$150,000

45.00 9,000

20.00 4,000

34.00 17,000

16.00 8,000

$38,000

$38,000

4,000.00 36,000

1,500.00 7,500

1,800.00 23,400

1,000.00 5,000

$71,900

$71,900

$259,900

of 33


II BERTH II 1111 Water & Fire Protection

Description

D4020 Standpipes

22 Plumbing

19 Fire hydrant standpipe

Plumbing

Standpipes

D4030 Fire Protection Specialties

22 Plumbing

18 Hose cabinet

Plumbing

Fire Protection Specialties


11 Equipment

23 Life ring cabinet

Equipment

Site Development

G3010 Water Supply

33 Utilities

17 6" HOPE fire line

20 4" HOPE waterline

21 Portable water vault

22 Flexible hose connector

Utilities

Water Supply

WATER & FIRE PROTECTION


Unit Qty

EA 2.00

EA 2.00

EA 2.00

LF 600.00

LF 450.00

EA 2.00

LF 200.00



Rate Total

4,500.00 9,000

$9,000

$9,000

3,000.00 6,000

$6,000

$6,000

1,500.00 3,000

$3,000

$3,000

225.00 135,000

200.00 90,000

7,500.00 15,000

140.00 28,000

$268,000

$268,000

$286,000

of 33


II BERTH II 11 12 Mob/Demob/Barge/Rig




F1 030 Special Construction Systems


60 Derrick crane

61 ABS Barge

62 Tow Boat

63 Tender boat



Special Construction Systems


64 Mobilzation/Demob

Day

Mth

Hr

Day

LS

300.00 15,000.00 4,500,000

10.00 80,000.00 800,000

600.00 900.00 540,000

300.00 6,500.00 1,950,000

$7,790,000

$7,790,000

1.00 500,000.00 500,000

Waterway and Marine Construction $500,000 Site Earthwork ---------------:;:$-=so=-:o=-,o=-:o=-=-o

MOB/DEMOB/BARGE/R/G $8,290,000



II BERTH II 1113 Selective Demolition




G1020 Site Demolition and Relocations

02 Existing Conditions

7 4 Bullrail removal

75 Fender panel removal

77 Misc. demo allowance

79 Misc. dockface modifications - Berth I

Existing Conditions

LF

EA

LS

LS

83.00

5.00

1.00

1.00

45.00 3,735

10,000.00 50,000

30,000.00 30,000

250,000.00 250,000

$333,735 Site Demolition and Relocations---------------,-,...,....,~,..,... $333,735

SELECTIVE DEMOLITION $333,735



II BERTH II 1114 Misc.

Description


05 Metals

68 Galvanizing of steel


67 Coating of pipes

Metals


31 Earthwork

71 Light blasting of rock

72 Allowance for rock drilling

Earthwork

Site Earthwork

GC General Conditions


65 Enviromental monitoring and controls

66 Sea mammal monitoring

69 Cathodic protection

70 Allowance for divers


General Conditions

MISC.


Unit Qty

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00

LS 1.00



Rate Total

250,000.00 250,000

$250,000

100,000.00 100,000

$100,000

100,000.00 100,000

100,000.00 100,000

$200,000

$550,000

125,000.00 125,000

50,000.00 50,000

125,000.00 125,000

50,000.00 50,000

$350,000

$350,000

$900,000

of 33