HomeMy WebLinkAboutARROWHEAD - CONTRACT - RFP - 22962 P982 BOBCAT (3)Fee Schedule
Design Cost Estimates
Phase I
4.5 miles (23,760 If) 48" wide
$0.25/If
$
59940.00
1.0 mile ADA (included above)
1.0 mile singletrack parallel (additional)
no charge
Mobilization 10%
lump sum
$
594.00
TOTAL PHASE I DESIGN
$
69534.00
Phase II
5.7 miles (30,0961f) 2-4ft wide
$0.33/lf
$
99931.68
Mobilization 12%
lump sum
$
1,191.80
TOTAL PHASE II DESIGN
$119123.48
Phase III
3.3 miles (17,4241f) 2-4ft wide
$0.35/If
$
69098.40
Mobilization 12%
lump sum
$
731.81
TOTAL PHASE III DESIGN
$
6,830 20
South Add -on
0.8 miles (4,2241f) 2-4ft wide
$0.25/If
$
19056.00
Mobilization 10%
lump sum
$
105.60
TOTAL PHASE SOUTH DESIGN
$
19161.60
14.3 miles (75,504 It) Total Design Estimate $25 649 28
Construction Cost Estimates (Machine Construction SWECO 480 Trail
Dozer and IHI NX-15 Mini Excavator)
Phase I
3.5 miles (18,480 If)
48" wide
$1.89/lf
$34,927.20
1.0 mile ADA (5280 If)
48" wide
$8.25/lf
$439560.00
Mobilization
10%
lump sum
$ 7,848.72
TOTAL PHASE I CONSTRUCTION
$869335.92
Phase II
5.7 miles (30,096 If)
2-4ft wide
$2.40/if
$729230.40
Mobilization
15%
lump sum
$109834.56
TOTAL PHASE Il CONSTRUCTION
$83,064.96
Phase III
3.3 miles (17,424 If)
2-4ft wide
$2.85/If
$49,658.40
Mobilization
15%
lump sum
$ 79448.76
TOTAL PHASE III CONSTRUCTION
$579107.16
South Add -on
0.8 miles (4,224 If)
2-4ft wide
$1.49/lf
$ 69293.76
Mobilization
10%
lump sum
$ 629.38
TOTAL PHASE SOUTH CONSTRUCTION
$ 69923.14
14.3 miles (75,504 lf) Total Build Estimate $233 431 18
TOTAL DESIGN & BUILD PROJECT ESTIMATE $259,080 46
l?