Bridge Estimate

Lebanon / Hartford - Contract 16148

Bridge No's. 044/103 & 044/104
Interstate 89 N.B. & S.B. over the Connecticut River

CONSTRUCTION COST ESTIMATE

OCTOBER 2017
TOTAL
ITEM NO. ITEM DESCRIPTION UNIT TYPE UNIT PRICE TOTAL COST
QUANTITY
203.1 COMMON EXCAVATION CY S 135 $15.00 $2,025.00
207.3 UNCLASSIFIED CHANNEL EXCAVATION CY S 14,800 $25.00 $370,000.00
209.201 GRANULAR BACKFILL (BRIDGE) (F) CY S 1,100 $40.00 $44,000.00
209.4 GRANULAR BACKFILL (GRAV) CY S 2,020 $35.00 $70,700.00
403.911 HOT BITUMINOUS BRIDGE PAVEMENT, 1" BASE COURSE TON S 560 $190.00 $106,400.00
500.02 ACCESS FOR BRIDGE CONSTRUCTION U SP 1 $1,850,000.00 $1,850,000.00
502 REMOVAL OF EXISTING BRIDGE STRUCTURE U S 1 $1,870,000.00 $1,870,000.00
503.201 COFFERDAMS U S 1 $130,000.00 $130,000.00
503.202 COFFERDAMS U S 1 $80,000.00 $80,000.00
503.203 COFFERDAMS U S 1 $155,000.00 $155,000.00
503.301 COFFERDAMS WITH SHEETING LEFT-IN-PLACE U S 1 $235,000.00 $235,000.00
503.302 COFFERDAMS WITH SHEETING LEFT-IN-PLACE U S 1 $240,000.00 $240,000.00
503.303 COFFERDAMS WITH SHEETING LEFT-IN-PLACE U S 1 $285,000.00 $285,000.00
503.304 COFFERDAMS WITH SHEETING LEFT-IN-PLACE U S 1 $360,000.00 $360,000.00
504.1 COMMON BRIDGE EXCAVATION (F) CY S 1,200 $21.00 $25,200.00
504.25 ROCK BRIDGE EXCAVATION MECHANICAL METHODS CY SP 50 $150.00 $7,500.00
508 STRUCTURAL FILL CY S 80 $60.00 $4,800.00
510.1 PILE DRIVING EQUIPMENT U S 1 $240,000.00 $240,000.00
510.61 FURNISHING & DRIVING STEEL BEARING PILES LB S 892,000 $0.90 $802,800.00
510.65 DRIVING-POINTS FOR STEEL BEARING PILES EA S 140 $225.00 $31,500.00
510.9 PILE SPLICES EA S 159 $200.00 $31,800.00
511.00 CONCRETE BRIDGE DECK PAVEMENT REMOVAL (F) SY S 2,630 $17.00 $44,710.00
512.02 PREPARATION FOR CONCRETE REPAIRS, CLASS II SY S 320 $650.00 $208,000.00
520.02 CONCRETE CLASS AA, ABOVE FOOTINGS (F) CY S 1,720 $1,200.00 $2,064,000.00
520.0201 CONCRETE CLASS AA, ABOVE FOOTINGS CY SP 8 $1,300.00 $10,400.00
520.0302 CONCRETE CLASS AA APPROACH SLABS (QC/QA) (F) CY S 200 $400.00 $80,000.00
520.12 CONCRETE CLASS A, ABOVE FOOTINGS (F) CY S 260 $675.00 $175,500.00
520.21 CONCRETE CLASS B, FOOTINGS (F) CY S 900 $360.00 $324,000.00
520.6 CONCRETE CLASS T, FOUNDATION SEAL CY S 1,050 $250.00 $262,500.00
520.7002 CONCRETE BRIDGE DECK (QC/QA) (F) CY S 2,100 $950.00 $1,995,000.00
HIGH MOLECULAR WEIGHT METHACRYLATE CRACK SEAL
526.3 GAL SP 140 $450.00 $63,000.00
FOR CONCRETE BRIDGE DECKS
528.51 PRESTRESSED CONCRETE DECK PANELS (F) SF S 68,100 $19.00 $1,293,900.00
534.3 WATER REPELLENT (SILANE/SILOXANE) GAL S 170 $75.00 $12,750.00
BARRIER MEMBRANE, PEEL AND STICK - VERTICAL
538.2 SY S 140 $45.00 $6,300.00
SURFACES (F)
538.6 BARRIER MEMBRANE, HEAT WELDED - MACHINE METHOD (F) SY S 12,350 $21.00 $259,350.00
540.31 CONCRETE ARMOR MATRIX COMPONENT EA SP 16,500 $55.00 $907,500.00
541.1 PVC WATERSTOPS, NH TYPE 1 (F) LF S 220 $10.00 $2,200.00
541.2 PVC WATERSTOPS, NH TYPE 2 (F) LF S 90 $10.00 $900.00
544 REINFORCING STEEL (F) LB S 263,000 $1.10 $289,300.00
544.01 REINFORCING STEEL LB SP 800 $1.25 $1,000.00
544.11 REINFORCING STEEL- MECHANICAL CONNECTORS (F) LB S 20,300 $6.00 $121,800.00
544.2 REINFORCING STEEL, EPOXY COATED (F) LB S 570,000 $1.30 $741,000.00
544.7 SYNTHETIC FIBER REINFORCEMENT (F) LB S 1,400 $8.00 $11,200.00
547 SHEAR CONNECTORS (F) EA S 35,500 $5.00 $177,500.00
550.1 STRUCTURAL STEEL (F) LB S 3,308,000 $1.65 $5,458,200.00
550.210 BRIDGE SHOES - DISC (F) EA SP 84 $5,000.00 $420,000.00
561.3001 PREFABRICATED FINGER EXPANSION JOINT (F) LF S 224 $1,400.00 $313,600.00
562.1 SILICONE JOINT SEALANT (F) LF S 180 $15.00 $2,700.00
563.23 BRIDGE RAIL T3 LF S 1,770 $165.00 $292,050.00
PROTECTIVE SCREENING FOR OVERPASS STRUCTURES T2
563.921 LF SP 205 $40.00 $8,200.00
OR T4 RAIL
565.232 BRIDGE APPROACH RAIL T3 (STEEL POSTS) U S 4 $4,750.00 $19,000.00
585.21 STONE FILL, CLASS B (BRIDGE) CY S 7,000 $37.50 $262,500.00
585.3 STONE FILL, CLASS C CY S 150 $50.00 $7,500.00
593.411 GEOTEXTILE; PERM CONTROL CL.1, NON-WOVEN SY S 3,230 $3.00 $9,690.00
606.413 SINGLE SLOPE CONCRETE MEDIAN BARRIER, PRECAST LF SP 840 $125.00 $105,000.00
PORTABLE CONCRETE BARRIER FOR TRAFFIC CONTROL -
606.4174 LF SP 1,690 $100.00 $169,000.00
BRACED
692 MOBILIZATION U S 0.80 $2,352,500.00 $1,882,000.00
REPAIRS OR REPLACEMENTS AS NEEDED - BRIDGE
1002.1 $ SP 1 $100,000.00 $100,000.00
STRUCTURES
1010.15 FUEL ADJUSTMENT $ SP 0.80 $250,000.00 $200,000.00
1010.2 ASPHALT CEMENT ADJUSTMENT $ SP 0.80 $50,000.00 $40,000.00
QUALITY CONTROL QUALITY ASSURANCE (QC/QA) FOR
1010.41 $ SP 1 $103,800.00 $103,800.00
CONCRETE

SUBTOTAL = $25,386,775
Note: 1) Superstructure Item Payment Breakdown is 76% NHDOT, 24% Vtrans Contingency (5% ) = $1,269,339
2) Substructure Item Payment Breakdown is per Substructure Unit. Abut A, BRIDGE TOTAL = $26,656,114
Piers 1, 2, 3, 4 are Owned by NHDOT. Pier 5 & Abut. B Owned by Vtrans SAY = $ 26,700,000
3) Project Wide Item Payment Breakdown is 76% NHDOT, 24% Vtrans
4) Unit Costs Based on Year 2016 Costs

Page 1 of 1 Estimate Summary

 Highway Estimate
Lebanon / Hartford - Contract 16148
Bridge No's: 044/103 & 044/104
Interstate 89 N.B. & S.B. over the Connecticut River

CONSTRUCTION COST ESTIMATE

OCTOBER 2017

TOTAL TOTAL
ITEM NO. DESCRIPTION UNIT UNIT PRICE QUANTITY COST

201.1 CLEARING AND GRUBBING (F) A $6,000 1 $3,000

202.31 FILL ABANDONED PIPE CY $200 48 $9,600
202.41 REMOVAL OF EXISTING PIPE 0-24" DIAMETER LF $15 1,500 $22,500
202.5 REMOVAL OF CATCH BASINS, DROP INLETS, AND MANHOLES EA $300 24 $7,200
202.7 REMOVAL OF GUARDRAIL LF $2 8,400 $16,800
203.1 COMMON EXCAVATION CY $10 13,100 $131,000
203.2 ROCK EXCAVATION CY $50 105 $5,250
203.55543 GUARDRAIL EAGRT OFFSET PLATFORM, TL 3 U $7,000 4 $28,000
203.6 EMBANKMENT IN PLACE (F) CY $10 7,400 $74,000
214. FINE GRADING U $100,000 1 $100,000
304.1 SAND (F) CY $20 3,500 $70,000
304.4 CRUSHED STONE (FINE GRADATION)(F) CY $25 4,700 $117,500
304.5 CRUSHED STONE (COARSE GRADATION)(F) CY $25 2,900 $72,500
403.X HOT BITUMINOUS PAVEMENT, MACHINE METHOD T $75 19,300 $1,447,500
403.99 TEMPORARY BITUMINOUS PAVEMENT T $80 2,860 $228,800
417 COLD PLANING BITUMINOUS SURFACES SY $4 15,200 $60,800
603.00212 12" R.C. PIPE, 2000D LF $60 54 $3,240
603.00215 15" R.C. PIPE, 2000D LF $65 4,700 $305,500
603.00218 18" R.C. PIPE, 2000D LF $70 960 $67,200
603.00224 24" R.C. PIPE, 2000D LF $95 1,700 $161,500
603.30115 15" R.C. END SECTIONS EA $700 4 $2,800
603.30118 18" R.C. END SECTIONS EA $800 3 $2,400
603.30124 24" R.C. END SECTIONS EA $1,000 4 $4,000
603.80215 15" PLASTIC PIPE (SMOOTH INTERIOR) LF $45 30 $1,350
603.80218 18" PLASTIC PIPE (SMOOTH INTERIOR) LF $50 70 $3,500
604.0007 POLYETHYLENE LINER EA $200 52 $10,400
604.12 CATCH BASINS, TYPE B U $3,000 40 $120,000
604.125 CATCH BASINS, TYPE B 5 FT DIAMETER U $3,250 1 $3,250
604.15 CATCH BASINS, TYPE E U $3,000 35 $105,000
604.155 CATCH BASINS, TYPE E 5 FT DIAMETER U $3,250 1 $3,250
604.324 DRAINAGE MANHOLE, 4 FT DIAMETER U $2,500 10 $25,000
604.4 RECONSTRUCTING / ADJUSTING CATCH BASIN LF $450 7 $3,150
604.9101 OUTLET CONTROL STRUCTURE U $4,000 2 $8,000
606.1254 BEAM GUARDRAIL (TERMINAL UNIT TYPE EAGRT, TL 3) STEEL U $2,000 4 $8,000
606.127 BEAM GUARDRAIL (TERMINAL UNIT TYPE G-2) STEEL LF $600 5 $3,000
606.18001 *31" W-BEAM GUARDRAIL WITH 8" OFFSET BLOCKS (STEEL POST) LF $16 6,300 $100,800
606.28001 *31" DOUBLE FACED W-BEAM GUARDRAIL WITH 8" OFFSET BLOCKS LF $22 1,200 $26,400
606.413 SINGLE SLOPE CONCRETE MEDIAN BARRIER, PRECAST LF $80 2,400 $192,000
606.417 PORTABLE CONCRETE BARRIER FOR TRAFFIC CONTROL LF $25 7,200 $180,000
609.01 STRAIGHT GRANITE CURB LF $35 415 $14,525
609.216 STRAIGHT GRANITE SLOPE CURB 6" HIGH LF $20 2,500 $50,000
609.811 BITUMINOUS CURB, TYPE B (4" REVEAL) LF $8 5,000 $40,000
615.10001 FULL TRAFFIC SIGN STRUCTURE U $100,000 2 $200,000
615.20001 CANTILEVER TRAFFIC SIGN STRUCTURE U $70,000 1 $70,000

MAJOR HIGHWAY ITEM SUB-TOTAL COST $4,108,715

Costs Estimated by Percentages of Major Highway Items**: Contract % Estimate

TRAFFIC ITEMS (PAVEMENT MARKINGS & SIGNS) 5.00% $205,436

OTHER ITEMS AND CONTINGENCIES 20.00% $821,743

ROADWAY ITEMS SUB-TOTAL COST $5,135,894

 Estimate Summary
Lebanon / Hartford - Contract 16148
Bridge No's: 044/103 & 044/104
Interstate 89 N.B. & S.B. over the Connecticut River

CONSTRUCTION COST ESTIMATE

OCTOBER 2017

ROADWAY ITEMS SUB-TOTAL COST $5,135,894

TOTAL BRIDGE COST (INCLUDING MOBILIZATION) $26,700,000

ROADWAY AND BRIDGE ITEMS SUB-TOTAL COST $31,835,894

Costs Estimated by Percentages of Highway and Bridge Items**: Contract % Estimate

TRAFFIC CONTROL & SMART WORK ZONE ITEMS 2.00% $636,718

EROSION CONTROL ITEMS 2.00% $636,718

CONTRACT BID ITEMS

698.11 FIELD OFFICE TYPE A MON $2,500 48 $120,000
698.2 PHYSICAL TESTING LABORATORY MON $900 36 $32,400
1010.15 FUEL ADJUSTMENT $ $250,000 1 $250,000
1010.2 ASPHALT CEMENT ADJUSTMENT $ $50,000 1 $50,000
1010.3 QUALITY CONTROL QUALITY ASSURANCE (QC/QA) ASPHALT $ $60,000 1 $60,000

CONSTRUCTION ITEMS SUB-TOTAL COST $33,621,730

CONSTRUCTION ENGINEERING
** Percentages Estimated from other similar NHDOT projects

ROADWAY CE (PERCENTAGE OF ROADWAY ITEMS SUB-TOTAL COST) 6.00% $308,154

BRIDGE CE (PERCENTAGE OF TOTAL BRIDGE COST 6.00% $1,602,000

OVERALL TOTAL PROJECT COST $35,531,883

Use $35,600,000