TIMMONS GROUP YOUR VISION ACHIEVED THROUGH OURS.

City of Harrisonburg Chicago Avenue/Waterman Drive Peanut Roundabout (WB-62) Preliminary Planning Cost Estimate - March 2025 City of Harrisonburg, Virginia

(Input Length of Roadway, (FT)) Facility Classification Peanut Roundabout

Designed for WB-62

CONSTRUCTION BID COSTS

Grading & Earthwork $ 93,000.00

Roadway Improvements $ 885,000.00

Stormwater & Hydraulics $ 685,000.00

Miscellaneous Construction $ 499,000.00

Subtotal A = $ 2,162,000.00

OTHER BID COSTS FOR CONSTRUCTION

Construction Surveying $ 33,000.00

Materials Testing $ 44,000.00

Construction Engineering & Inspection $ 357,000.00

Contingency for CN (Construction + Other) $ 1,368,000.00

Subtotal B = $ 1,941,000.00

TOTAL ROADWAY CONSTRUCTION ITEMS (A + B): $ 4,103,000.00

PRELIMINARY ENGINEERING (DESIGN & ADMINISTRATIVE COSTS)

Mobilization for Subtotal A (Calc from VDOT formula) $ 139,000.00

Survey, Design Services, & Permitting $ 821,000.00

Environmental Coordination $ -

Contingency for PE $ 83,000.00

Subtotal C = $ 904,000.00

GRAND TOTAL ROADWAY ITEMS (A+B+C): $ 5,007,000.00

RIGHT OF WAY & UTILITY COSTS

Utility Coordination & Relocation $ 752,000.00

Right of Way - Administrative Costs $ 70,000.00

Right of Way - Acquisition Costs $ 467,000.00

Contingency for Right of Way/Utility $ 645,000.00

ROW Subtotal = $ 1,934,000.00

SUMMARY OF BUDGET PHASES

Right of Way (RW) $ 1,934,000.00

Construction (CN) $ 4,103,000.00

TOTAL RECOMMENDED PROJECT BUDGET $ 6,941,000.00

Preliminary Engineering (PE) $ 904,000.00