RIVER ROAD PUBLIC SERVICE DISTRICT

WATER SYSTEM IMPROVEMENTS PROJECT

PROBABLE CONSTRUCTION COST

Thrasher Project # 101-010-0602

November 23, 2015

CONSTRUCTION COST ESTIMATE TO REPLACE EXISTING STEEL WATER STORAGE TANK - CONTRACT #2

DESCRIPTION QUANTITY UNIT PRICE TOTAL COST

Mobilization 1 LS@ 15,000.00 /LS $15,000.00

Videotaping 1 LS@ 2,000.00 /LS $2,000.00
Erosion and Sediment Control Measures 1 LS@ 1,000.00 /LS $1,000.00
Demolish Existing 100,000 Gallon Water Tank
and Concrete 1 LS@ 20,000.00 /LS $20,000.00
132,000 Gallon Glass-Lined Bolted Steel or Welded
Steel Water Storage Tank (Including Foundation) 1 LS@ 300,000.00 /LS $300,000.00
132,000 Gallon Water Storage Tank Site Grading and
Preparation (Including Site Stone and Filter Fabric) 1 LS@ 20,000.00 /LS $20,000.00
Concrete Valve Vault for 132,000 Gallon Water Storage
Tank (Including Piping and Valves) 1 LS@ 40,000.00 /LS $40,000.00
Relocate Telemetry Controls 1 LS@ 6,000.00 /LS $6,000.00
Relocate Electrical 1 LS@ 6,000.00 /LS $6,000.00
Remove and Replace Existing Master Meter
Register for Telemetry 1 LS@ 3,000.00 /EA $3,000.00

WATER STORAGE TANK REPLACEMENT COST SUBTOTAL $413,000.00

CONSTRUCTION COST ESTIMATE UPGRADES AND IMPROVEMENTS - CONTRACT #1

DESCRIPTION QUANTITY UNIT PRICE TOTAL COST

Mobilization 1 LS@ 10,000.00 /LS $10,000.00

Videotaping 1 LS@ 10,000.00 /LS $10,000.00
Erosion and Sediment Control Measures 1 LS@ 2,500.00 /LS $2,500.00
8" PVC C-900 DR-18 Water Pipe 2,655 LF@ 28.00 /LF $74,340.00
8" PVC C-900 DR-14 Water Pipe 1,135 LF@ 30.00 /LF $34,050.00
6" PVC C-900 DR-18 Water Pipe 12,845 LF@ 26.00 /LF $333,970.00
6" PVC C-900 DR-14 Water Pipe 1,040 LF@ 28.00 /LF $29,120.00
4" PVC C-900 DR-18 Water Pipe 2,970 LF@ 24.00 /LF $71,280.00
2" PVC C-900 SDR-17 Cl 120 Water Pipe 5,090 LF@ 22.00 /LF $111,980.00
3/4" Sch. K Copper Service Tubing 1,488 LF@ 20.00 /LF $29,760.00
1" Sch. K Copper Service Tubing 225 LF@ 22.00 /LF $4,950.00
3/4" Polyethylene SDR-9 Service Tubing 1,620 LF@ 17.00 /LF $27,540.00
1" Polyethylene SDR-9 Service Tubing 2,190 LF@ 18.00 /LF $39,420.00
12" Steel Casing (Bore & Jack) 68 LF@ 150.00 /LF $10,200.00
12" Steel Casing (Open Cut) 93 LF@ 120.00 /LF $11,160.00
8" Steel Casing (Bore & Jack) 30 LF@ 140.00 /LF $4,200.00
8" Steel Casing (Open Cut) 42 LF@ 110.00 /LF $4,620.00
6" Steel Casing (Bore & Jack) 50 LF@ 120.00 /LF $6,000.00
2" Sleeve (Bore & Jack) for Service Tubing 496 LF@ 45.00 /LF $22,320.00
Master Meter Upgrades 1 EA@ 15,000.00 /EA $15,000.00
Tie into Existing 6" Water Lines 5 EA@ 5,000.00 /EA $25,000.00
Remove Existing PRV 1 EA@ 2,500.00 /EA $2,500.00
Install PRV Assembly Complete 1 EA@ 20,000.00 /EA $20,000.00
8" Gate Valve with Box and Lid 2 EA@ 1,400.00 /EA $2,800.00
6" Gate Valve with Box and Lid 26 EA@ 1,200.00 /EA $31,200.00
4" Gate Valve with Box and Lid 10 EA@ 1,000.00 /EA $10,000.00
2" Gate Valve with Box and Lid 11 EA@ 800.00 /EA $8,800.00
Fire Hydrant Assembly Complete 7 EA@ 3,800.00 /EA $26,600.00
2" Post Flushing Hydrant Assembly Complete 6 EA@ 1,500.00 /EA $9,000.00
Solenoid Control Valve and Pit Complete 1 EA@ 50,000.00 /EA $50,000.00
Tie into Existing Meter Service 63 EA@ 500.00 /EA $31,500.00
Relocate Existing Meter Service 23 EA@ 1,000.00 /EA $23,000.00
New Meter Service 9 EA@ 900.00 /EA $8,100.00
WVDOH Type "B" Trench Repair 316 LF@ 45.00 /LF $14,220.00
WVDOH Type "C" Trench Repair 1,210 LF@ 35.00 /LF $42,350.00
HMA Driveway/Road Repair 120 LF@ 150.00 /LF $18,000.00
Gravel Driveway/Road Repair 3,020 LF@ 10.00 /LF $30,200.00
Stream Bank Protection 205 LF@ 50.00 /LF $10,250.00
Reclamation of Disturbed Area 23,910 LF@ 2.00 /LF $47,820.00
Plumbing Modifications in Pump House 1 LS@ 30,000.00 /LS $30,000.00
Telemetry and Control Systems 1 LS@ 50,000.00 /LS $50,000.00
Shoulder Stone WVDOH 12,905 LF@ 6.00 /LF $77,430.00
$1,421,180.00

R:\010-0602 River Road PSD\Documents\Worksheets\Preliminary Cost Estimate 11-23-15.xls