EFTA00811381.pdf

CROWN BAY MARINA Hurricane Irma Repair Estimate by Ketih Pomeroy, PFPE & Fran Woods, Meridian L.P. See Crown Bay Marina Hurricane Damage Evaluation 10 Jan, 2018 by Paul Ferreras, PE MV Culebra II 9,282 45' Sailboat 55,549 Seatow 40' 347 Carabena 375,959 LS1 1 123,585 Run Aweigh 1,642 Morningstar/ Evening Star 239,947 MV Skyfall 2.0 136,644 Cruz Bay 1 2,242 Sub-total 945,197 Contingency 20% 189,039 Direct cost 1,134,236 Construction Managers Fee 33,082 Construction Supervision 60,000 Total 1,227,318 EFTA00811381  COST ANALYSIS SHEET Project CROWN BAY MARINA RECONSTRUCTION Date: 1/74/2018 c", sion no LABOR MATERIAL EQUIPMENT SUB TOTAL COST DESCRIPTION QUANTITY UNIT UNIT PRICE TOTAL UNIT PRICE TOTAL UNIT PRICE TOTAL TRADES UNIT PRICE TOTAL L511 landing Craft B Dock 3-5 120' Finger Pier ea 72' Demolition 1 LS 15000 15,000 Dolphin Pilings 3-4 6 ea 0 0 0 30000 5000 30.000 Replace Steel Piles 0 ea 6,000 0 Rebuild Finger Pier 1 section 0 11500 11500 0 5000 5,000 16,500 Pile Cap 1 ea 5000 5,000 5.000 Repair Bulk Head 56 II 250 14000 150 8400 100 5600 500 28,000 Side Walk Repair 336 sq.ft. 10 3,360 SUBTOTAL 14000 19900 5600 97.860 OVERHEAD 10% 9.786 FEE 10% 9.786 BOND COST n/a GROSS RECEIPTS TAX 5% 6.153 OTHER TOTAL COST 123,585 EFTA00811382