Laserfiche WebLink
Project Name: Hog Island <br /> Phase Name: Phase II <br /> Date Prepared: February 25,2004 <br /> SCHEDULE A•CONSTRUCTION ESTIMATE SHEET <br /> ITEMTOTAL Q UNIT ITEM UNIT PRICE TOTAL <br /> NO. <br /> MOBILIZATION&SITE PREP <br /> 1 1 LS Barge transport to and from Island g 50,000,00 g 50 00MW <br /> 2 1 EA Garden shed-storage container $ 700.W $ 70f W <br /> 3 4 MO Portable toilet tent set up $ 120.00 $ 411 <br /> sub"" $ 51,180.00 <br /> EQUIPMENT&FUEL <br /> 4 1 LS Miscelaneous power hand tools and fuel(chainsaw,weedeaters,etc) $ 5W.00 $ 300.09 <br /> 5 1 LS Miscellaneous accessories(back braces,trowels,gloves,etc) $ 2$0.00 $ 29OA9. <br /> Sub&" $ 730.99' <br /> STRUCTURE <br /> 6 20,000 SF Visitor/Conference Center $ 300.00 $ 8,000,000.99 <br /> 7 6,000 SF Open sided conference/classroom building $ 100.00 E SDOAMW <br /> 8 1 LS Native American Village $ 6000000 $ 8900000 <br /> 9 3 EA Outhouse Restroom Facilities It 35 WO 00 $ 109OW:00 <br /> 10 1 EA Dock at South camping area $ 80,908.00 $ WOW= <br /> 11 1 EA Large dock with slips and ADA Ramp $ 290 000.00 S 2119 fW -90 <br /> 12 1 EA Marina $2.000,000.00 $ 2.0M,0WQ0 <br /> 13 4,000 SF Observation tower marina office $ 160.00 $ W0,060.40 <br /> 14 3.1()0 LF Elevated Boardwalks and lookouts for marsh viewing-composite lumber $ 280.0 g 775,OOOAO <br /> 15 5,500 LF Stabilized DG Trail $ &100 $ 330 0" <br /> 16 10,000 SF DG Group campground $ 15.00 It 150,00 00 <br /> 17 100 LF Elevated Boardwalk and lockout for marsh viewing-composite lumber $ 225,00 $ 22,500.00 <br /> 18 32 EA Tent Platforms $ 1X0.00 $ 32,000.W <br /> 19 2,500 LF Fencing-Sensitive Areas $ 7.26 $ 18 20000 <br /> 20 20 EA Rail Road Ties/lumber for steps on steep porion of trail $ 50.00 $ 100.00 <br /> sdbwtat $ 11,043,700.00 <br /> OTHER <br /> 21 1 LS Misc Signage(private property,no wake,etc.) $ 1,000.00 $ 1,000:00 <br /> 22 5 EA Interpretive sign and base $ 510m,00 $ 25 0G100 <br /> srib0y $ 26.000.00 <br /> CONSTRUCTION ESTIMATE SUBTOTAL $ 11,121,630.00 <br /> CONTINGENCY(23%) $ 2,780,407.50 <br /> CONSTRUCTION ESTIMATE TOTAL $ 13,902,037.50 <br /> Outhouse option: <br /> Pre-Fab Shed $50041,000 <br /> Self contained composting toilet $1,300 <br /> Pre fab composting toiled and building(not including solar power for fan) $35,000 <br /> X:\Active Jobs\Hog Island\Documents\Ory&Costs\Phase 1 Cast Estimate 022305.xis <br />