City of Harrisonburg Chicago Avenue Corridor Phase 2 (NB) Mt Clinton Pike to Shenandoah Street YOUR VISION ACHIEVED THROUGH OURS. Preliminary Planning Cost Estimate - March 2025 City of Harrisonburg, Virginia
(Input Length of Roadway, (FT)) Facility Classification
C&G + Sidewalk
CONSTRUCTION BID COSTS
Grading & Earthwork $ 98,000.00
Roadway Improvements $ 168,000.00
Stormwater & Hydraulics $ 133,000.00
Miscellaneous Construction $ 80,000.00
Subtotal A = $ 479,000.00
OTHER BID COSTS FOR CONSTRUCTION
Mobilization for Subtotal A (Calc from VDOT formula) $ 41,000.00
Materials Testing $ 10,000.00
Construction Engineering & Inspection $ 54,000.00
Contingency for CN (Construction + Other) $ 296,000.00
Subtotal B = $ 409,000.00
TOTAL ROADWAY CONSTRUCTION ITEMS (A + B): $ 888,000.00
PRELIMINARY ENGINEERING (DESIGN & ADMINISTRATIVE COSTS)
Survey, Design Services, & Permitting $ 178,000.00
Construction Surveying $ 8,000.00
Environmental Coordination $ -
Contingency for PE $ 18,000.00
Subtotal C = $ 196,000.00
GRAND TOTAL ROADWAY ITEMS (A+B+C): $ 1,084,000.00
RIGHT OF WAY & UTILITY COSTS
Utility Coordination & Relocation $ 163,000.00
Right of Way - Administrative Costs $ 100,000.00
Right of Way - Acquisition Costs $ 162,000.00
Contingency for Right of Way/Utility $ 213,000.00
ROW Subtotal = $ 638,000.00
SUMMARY OF BUDGET PHASES
Right of Way (RW) $ 638,000.00
Construction (CN) $ 888,000.00
TOTAL RECOMMENDED PROJECT BUDGET $ 1,722,000.00
Preliminary Engineering (PE) $ 196,000.00