|
Exhibit "B'r
<br />UMA MASTELLER & MOLER" INC. Novaland, LLC
<br />M -CMI ENGINEERS - Reams Glen Water Main Extension
<br />NOTE. The -t and total costs lis I,- were provided by - Prgect'a Lm Bidder, Tm y Rosa Cwtractkg, based upon the Preliminary Tako-oa Of Construction
<br />Quantities prmded by wr Off aM subseq-tty rseissd 6128P24
<br />F,1 a24m
<br />Goat Breakd-h-REV_24-0626 xlsx
<br />Developer
<br />Qua ntit
<br />Pota a Water
<br />County
<br />Total Cort
<br />1
<br />$ 4,800.00
<br />1
<br />$ 4,800.00
<br />Tem ora Jum er
<br />2
<br />EA
<br />4,800.00
<br />9,600.00
<br />2
<br />Connect to Ex. 6" G.V.
<br />3
<br />EA
<br />$ 2, 900.00
<br />8,700.00
<br />3
<br />6"x4" Wet Ta w/ Ta in Valve &Sleeve
<br />1
<br />EA
<br />$ 6,092.00
<br />6,092.00
<br />4
<br />4" PVC Water Main w Testing& Chlorination See Note 1
<br />770
<br />LF
<br />29.22
<br />22 499.40
<br />5
<br />r81
<br />6" PVC Water Main w Testing& Chlorination See Note 1
<br />660
<br />LF
<br />37.70
<br />24 882.00
<br />6
<br />Fire Hydrant Assembl
<br />1
<br />EA
<br />9856.00 $
<br />9856.00
<br />7
<br />6"x4" Restr. Reducer
<br />1
<br />EA
<br />962.00
<br />962.00
<br />$ 9,620.00
<br />4" Restr. 22.5° Bend
<br />1
<br />EA
<br />764.00 S
<br />764.00
<br />9
<br />4" Restr. 45' Bend
<br />3
<br />EA
<br />$ 776.00
<br />2,328.00
<br />10
<br />4" Restr. 90" Bend
<br />2
<br />EA
<br />$ 792.00
<br />1,584.00
<br />11
<br />6" Restr. 22.5° Bend
<br />3
<br />EA
<br />$ 880.00
<br />2,640.00
<br />12
<br />Sin le Water Service w/ Meter Box
<br />5
<br />EA
<br />$ 2,405.00 $
<br />12,02S.00
<br />13
<br />Double Water Service w Meter Boxes
<br />6
<br />EA
<br />$ 3,815.00 $
<br />22 890.00
<br />14
<br />Bacteriological Sample Points
<br />4
<br />EA
<br />$ 2,800.00 $
<br />11,200.00
<br />$
<br />1
<br />Potable Water Subtotal $
<br />136,022.40
<br />Subtotal $ 49,514.50
<br />Subpercentage
<br />Restoration
<br />$ 2,760.00
<br />40.0%
<br />$ 1,840.00
<br />60.0%
<br />$ 1,200.00
<br />& Overla -1" Thick Min. SP 9.5
<br />580
<br />SY
<br />5 62.40 $
<br />36,192.00
<br />$ 2,480.00
<br />Remove & Replace (Open Cut) - Asphalt SP 12.S 2.5" Thick Min.
<br />Old DixieRemove
<br />18
<br />SY
<br />$ 315.00 $
<br />5,670.00
<br />F18Mill
<br />& Replace (Open Cut) - Double Base Rock 20" Thick Min.
<br />fl Old Dixie
<br />18
<br />SY
<br />$ 370.00 $
<br />6,660.00
<br />$ 7,700.00
<br />Remove & Replace (Open Cut) -Asphalt SP 9.5 2" Thick Min.
<br />10th Avenue
<br />45
<br />SY
<br />$ 315.00 $
<br />14,175.00
<br />19
<br />Remove & Replace (Open Cut) - Double Base Rock 36" Thick Min.
<br />10th Avenue
<br />45
<br />SY
<br />$ 325.00 $
<br />14,625.00
<br />20
<br />Remove & Replace (Open Cut) - Stabilized Subgrade 8" Think
<br />Min. 7th PI & 7th St[BUDGET]
<br />- 80
<br />SY
<br />$ 77.25 $
<br />6,180.00
<br />21Grassin
<br />-Sod Bahia BUDGET
<br />2100
<br />SY
<br />$ 3.85 $
<br />8085.00
<br />22
<br />Stri in -6" Solid White Thermo[BUDGET]
<br />1
<br />LS
<br />$ 1500.00 $
<br />1,500.00
<br />Restoration Subtotal $
<br />91,587.00
<br />General
<br />23
<br />Clearing/ Grubbing/ Tree Removal
<br />1
<br />LS
<br />$ 4,600.00 $
<br />4,600.00
<br />24
<br />Erosion & Sediment Control
<br />1
<br />LS
<br />$ 2,000.00 $
<br />2,000.00
<br />25
<br />Stake -Out/ As -Built Survey (Project Record Documents)
<br />1
<br />LS
<br />$ 6,200.00 $
<br />6,200.00
<br />26
<br />Maintenance of Traffic (See Note 6)
<br />1
<br />LS
<br />$ 5,600.00 $
<br />5,600.00
<br />27
<br />Mobilization
<br />1
<br />LS
<br />$ 30,178.26 $
<br />30,178.26
<br />General Subtotal $
<br />48,578.26
<br />Construction Cost Total $
<br />276,187.66
<br />Consultant Services
<br />28
<br />JSurvey Base Map& Easement Descriptions
<br />1
<br />LS
<br />$ 7,700.00 $
<br />7,700.00
<br />29
<br />Civil Engineering Design, Permitting, & Construction Admin.
<br />Services
<br />1
<br />LS
<br />$ 21,000.00 $
<br />21,000.00
<br />Consultant Services Total $
<br />28,700.00
<br />Project Total $
<br />304,887.66
<br />NOTE. The -t and total costs lis I,- were provided by - Prgect'a Lm Bidder, Tm y Rosa Cwtractkg, based upon the Preliminary Tako-oa Of Construction
<br />Quantities prmded by wr Off aM subseq-tty rseissd 6128P24
<br />F,1 a24m
<br />Goat Breakd-h-REV_24-0626 xlsx
<br />Developer
<br />Qua ntit
<br />Developer(Total County (Quantity)
<br />Cost
<br />County
<br />Total Cort
<br />1
<br />$ 4,800.00
<br />1
<br />$ 4,800.00
<br />1
<br />$ 2,900.00
<br />2
<br />5 5,800.00
<br />1
<br />$ 6,092.00
<br />0
<br />5
<br />770
<br />S 22,499.40
<br />0
<br />$
<br />310
<br />$ 11,687.00
<br />350
<br />$ 13,195.00
<br />0
<br />$
<br />1
<br />$ 9,856.00
<br />1
<br />$ 962.00
<br />0
<br />$
<br />1
<br />$ 764.00
<br />0
<br />$
<br />3
<br />$ 2,328.00
<br />0
<br />$
<br />2
<br />$ 1,584.00
<br />0
<br />$
<br />0
<br />$
<br />3
<br />$ 2,640.00
<br />4
<br />$ 9,620.00
<br />1
<br />$ 2,405.00
<br />5
<br />$ 19,075.00
<br />1
<br />$ 3,815.00
<br />2
<br />$ 5,600.00
<br />2
<br />$ 5,600.00
<br />Subtotal $ 87,911.40
<br />Subpercentage 64.6%
<br />Subtotal $ 48,111.00
<br />Subpercentage
<br />290
<br />$ 18,096.00
<br />290
<br />$ 18,096.00
<br />0
<br />$ -
<br />18
<br />$ 5,670.00
<br />0
<br />$ -
<br />18
<br />$ 6,660.00
<br />23
<br />$ 7,245.00
<br />22
<br />$ 6,930.00
<br />23
<br />$ 7,475.00
<br />22
<br />$ 7,150.00
<br />60
<br />$ 4,635.00
<br />20
<br />$ 1,545.00
<br />1590
<br />$ 6,121.50
<br />510
<br />$ 1,963.50
<br />0
<br />$
<br />1
<br />$ 1,500.00
<br />Subtotal $ 43,572.50
<br />Subpercentage 46.8%
<br />Subtotal $ 49,514.50
<br />Subpercentage
<br />60.0%
<br />$ 2,760.00
<br />40.0%
<br />$ 1,840.00
<br />60.0%
<br />$ 1,200.00
<br />40.0%
<br />$ 800.00
<br />60.0%
<br />$ 3,720.00
<br />40.0%
<br />$ 2,480.00
<br />50.0%
<br />$ 2,800.00
<br />50.0%
<br />$ 2,800.00
<br />60.0%
<br />$ 18,106.96
<br />40.0%
<br />$ 12,071.30
<br />Subtotal $ 28,586.96
<br />Constr. Total $ 160,070.86
<br />Subpercentage 58.8%
<br />Subtotal $ 19,991.30
<br />Constr. Total $ 117,616.80
<br />Subpercentage
<br />100.0%
<br />$ 7,700.00
<br />0.0%
<br />$
<br />60.0%
<br />$ 12,600.00
<br />40.0%
<br />$ 8,400.00
<br />Consult. Total ($ 20,300.00
<br />Subpercentage
<br />Project TotalF-$ 180,370.86
<br />Total Percentage
<br />SubtotalL$ 136,022.40
<br />Cuml. IRC%
<br />Subtotal $ 93,087.00
<br />C.Ml. IRC % 42.6%
<br />Subtotal $ 48,578.26
<br />Constr. Total $ 277,687.66
<br />Cuml. IRC %F 42.4%
<br />Consult. Total $ 81400.00 Consult. Total $ 28,700.00
<br />Subpercentage 29.3% Cuml. IRC%
<br />Project Total $ 126,016.80 Project ,Total $ 306,387.66
<br />Total Percentage ;;` \�,F�rial^+I�tf4 �/ '' 41.1%
<br />��•` y�'P'NN• U. &t 6atyd oa
<br />I" Mit ,+
<br />F
<br />I.R. .S
<br />AcceP ted
<br />Insufficient 7144
<br />�TQ •. S9FsI P. E. F�
<br />A�a Vic`
<br />R 10�
<br />
|