|
EXHIBIT - B
<br /> ESTIMATED COST OF WATER IMPROVEMENTS
<br /> Description Quantit Unit Unit Cost Total Cost Utility Share Water Share
<br /> Demolition and Debris Removal 1 LS $ 29,280.00 $ 29,280.00 $ 4,743.36 $ 2,557.48
<br /> MobilizationlDemobilization 1 LS $ 89,500.00 $ 89,500.00 $ 14,499.00 $ 7,817.43
<br /> Clearing and Grubbing 3.8 Acre $ 7,750.00 $ 29,450.00 $ 4, 770.90 $ 2 ,572.33
<br /> Sodding 11250 SY $ 1 .40 $ 15, 750.00 $ 2, 551 .50 $ 1 ,375.69
<br /> Maintenance of traffic 1 LS $ 25,920.00 $ 25,920.00 $ 4, 199.04 $ 2,264.00
<br /> Fences/Mailboxes 1 EA $ 11 ,800. 00 $ 11 ,800.00 $ 1 , 911 .60 $ 1 ,030.68
<br /> Fill 7230 CY $ 4.90 $ 35,427.00 $ 5,739. 17 $ 3,094.39
<br /> Furnish and Install 8-Inch PVC watermain 4473 LF $ 15 .00 $ 67,095 .00 $ 67,095.00 $ 67,095.00
<br /> Water Service line - single 23 EA $ 888 .00 $ 20,424.00 $ 20,424. 00 $ 20,424.00
<br /> 8" x 8" Tee 3 EA $ 973.00R40,000.00
<br /> 00 $ 2,919.00 $ 2,919 .00
<br /> 8" Gate Valve 4 EA $ 1 ,488.000 $ 5,952 .00 $ 5,952.00
<br /> 8" Plug 1 EA $ 143.000 $ 143.00 $ 143.00
<br /> Fire Hydrant Assembly wl 6 inch gate valve 4 EA $ 4,036.0000 $ 16, 144.00 $ 16, 144.00
<br /> Testing1 LS $ 2,653.488 $ 2,653.48 $ 2 ,653.48
<br /> Furnish and Install 6-inch PVC Force Main 4000 LF $ 10.0000 $ 40, 000.00 $0.00
<br /> 6"x6" Tee 1 EA $ 977.0000 $ 977.00 $0. 00
<br /> 6" G.V. 7 EA $ 925.00 $ 6,475.00 $ 6,475.00 $0. 00
<br /> 6" Plug 2 EA $ 102.00 $ 204.00 $ 204.00 $0.00
<br /> 45 Degree Bend 2 EA $ 618. 00 $ 1 ,236.00 $ 1 ,236.00 $0.00
<br /> Make Connection to Ezistmg Structure 1 EA $ 350.00 $ 350.00 $ 350.00 $0.00
<br /> 22.5 Degree Bend 2 EA $ 624.00 $ 1 ,248.00 $ 1 ,248.00 $0.00
<br /> Surveying I As-builts 1 LS $ 33,750 .00 $ 33,750 .00 $ 5,467.50 $ 2,947.91
<br /> Subtotal $ 1389990.40
<br /> 10% Contingent $ 13,899 .04
<br /> Survey $ 6,500 .00
<br /> Design $ 9,250.00
<br /> Permitting $ 1 , 186.00
<br /> Bidding & Award $ 2 ,600.00
<br /> Construction Services $ 3,900.00
<br /> Administration $ 2 ,600.00
<br /> Total Improvement Cost $ 178,925.44
<br /> Total Site Acreage = 211 .89
<br /> Adjacent Property Owner's Share $ 145,916.82
<br /> Developers Share $ 339008.62
<br />
|