City of Harrisonburg
W Market Street Crossing &
Quarry Heights Connection
Preliminary Planning Cost Estimate - March 2025
 |
| City of Harrisonburg, Virginia |
| (Input Length of Roadway, (FT))
Facility Classification | Signalized Ped Crossing + Shared Use Path |
| CONSTRUCTION BID COSTS |
| Grading & Earthwork | $ 16,000.00 |
| Roadway Improvements | $ 153,000.00 |
| Stormwater & Hydraulics | 20% | $ 34,000.00 |
|---|
| Miscellaneous Construction | 20% | $ 41,000.00 |
|---|
| Subtotal A = $ 244,000.00 |
| OTHER BID COSTS FOR CONSTRUCTION |
| Mobilization for Subtotal A (Calc from VDOT formula) | $ 24,000.00 |
| Construction Surveying | 1.5% | $ 4,000.00 |
|---|
| Materials Testing | 2% | $ 5,000.00 |
|---|
| Construction Engineering & Inspection | 15% | $ 42,000.00 |
|---|
| Contingency for CN (Construction + Other) | 50% | $ 160,000.00 |
|---|
| Subtotal B = $ 235,000.00 |
| TOTAL ROADWAY CONSTRUCTION ITEMS (A + B): | $ 479,000.00 |
| PRELIMINARY ENGINEERING (DESIGN & ADMINISTRATIVE COSTS) |
| Survey, Design Services, & Permitting | 15% | $ 72,000.00 |
|---|
| Environmental Coordination | 0% | - |
|---|
| Contingency for PE | 10% | $ 8,000.00 |
|---|
| Subtotal C = $ 80,000.00 |
| GRAND TOTAL ROADWAY ITEMS (A+B+C): | $ 559,000.00 |
| RIGHT OF WAY & UTILITY COSTS |
| Utility Coordination & Relocation | 15% | $ 84,000.00 |
|---|
| Right of Way - Administrative Costs | | |
|---|
| Right of Way - Acquisition Costs | | |
|---|
| Contingency for Right of Way/Utility | 50% | $ 42,000.00 |
|---|
| ROW Subtotal = $ 126,000.00 |
| SUMMARY OF BUDGET PHASES |
| Preliminary Engineering (PE) | $ 80,000.00 |
| Right of Way (RW) | $ 126,000.00 |
| Construction (CN) | $ 479,000.00 |
| TOTAL RECOMMENDED PROJECT BUDGET | $ 685,000.00 |