HAM -Western Hills Viaduct

Cost Models I Distribution

Rehabilitation or Replacement Options*
PIO 85 388

Western HJIIs Viaduct

August 25, 2015

Preliminary Eng ineering St ud y

Cost Estimates
!i

Rehabilitation
It em

175 Interchange

Remainder

Conven t ion al

Cable Stay

Segmental

Replacement

Replacemen t

Repla cement

of Viaduct
$51,000,000

Bridge - Ma in Spans

$12,600,000

$32.500,000

$33,400,000

Brldge . Approach Spans

Ro adway, Traffic, and Ut ilities

Wa terline Cost
Con t ingency (20%)

$104,000,000

$62,800,000

$14,000,000

$13,900,000

$30,700,000

$30,700,000

$30,700,000

NfA

$4,500,000

$4,500,000

$4,500 ,000

$4,500,000

$5,400 .000

$10,200,000

$19,600,000

$24,000,000

$27 ,900 ,000

NfA

180 %

130 %

25%

50%

NfA

$36, 900,000

$46,000 ,000

$15,300,000

$29,300,000

Railr oa d Premium

$1,000,000

$1,900,000

$3,600,000

$4.400,000

$5,100,000

Incl ude d

$17, 100,000

$19,3 00,000

$19,300,000

$19,300,000

$35,000,000

$120,0 00,000

$190,000,000

$185,000 ,000

$225,000,000

$8,000,000

$27,000,000

$43.000,000

$42,000, 000

$50,000,000

Right of Way (I nclud es Duke Brigh ton Relocati o n)

$7,200,000

$1,000,000

$23 ,000 ,000

$23,000,000

$23 ,000 ,000

Det ail Design (5% o f Const ruct ion)

$2,000,0 00

$6,000,000

$10,000,000

$10,000,000

$12,000,000

$3,500,000

$12,000,000

$19,000,000

$18,500,000

$22,500,000

$60,00 0,000

$170,000,000
$285,000,000

$ 280,000,000

$335,000,000

M obilization (3%)
Remova!/Demoliti on of Existing Viaduct
Total ConstructionCost
Inflation {2 2.2% of Constr uction ]

Const ructio n Management (10%of Cons tru ction)

To ta l Project Cost
$230,000,000

Notes:
Replacement structure options bas ed on ro adwa y a:ignmenl Alternative T .

weternne cost is ba sed on a preli minary eeurna'e received from cinconeu WaterWorks In 2012
Railroad prem ium applied to cost of portio ns of bridge over ra ilroa d tracks . Referenc e Estimation of AdditIOnal Costs for Working over Railroad.
Re mcva udem oanon costs mciude 2O"k. co ntinge ncy and applica ble ratroad pre mium s
Inflation based on estima te a-y ear construction w ith mid point of const ruct ion Juiy 1, 202 1.

Source: AECOM Prelimin ary Engineering StUdy, OOOT Value Engineering Workshop, August 25, 2015, OOOT PIO 82353.

78
HAM-W estern Hills Viaduct Proj ect - Ohio DOT
Amec Foste r W heeler #:3359151049 .01 .02

Auqust 20 15

VALUE ENGINEERING REPORT

HAM-Western Hills Viaduct Project
PID 85388
August 25 - August 27,2015

Final Report
STUDY SPONSOR:

\.

Ohio Department of Transportation

District 8 Office
505 Ohio 741
Lebanon, Ohio 45036

' .

~.
.'

PROJECT OWNERS:
city of

C INCIN NATI

. '''''''....

VALUE ENGINEERING CONSULTANT:

amec

foster
wheeler

Amec Foster Wheel er

Environment & Infrastructure, Inc.
521 Byers Road, Suite 204
Miamisburg, Ohio 45342