Loading...
Item 3.13 South Central Water Treatment Plant Request for City Council Action DEPARTMENT INFORMATION ORIGINATING DEPARTMENT REQUESTOR: MEETING DATE: Utilities Utility Manager Neidermeier August 10, 2026 PRESENTER(s) REVIEWED BY: ITEM #: Consent City Administrator/Finance Director Flaherty City Attorney Kendall 3.13 – South Central WTP STRATEGIC VISION MEETS: THE CITY OF OTSEGO: Is a strong organization that is committed to leading the community through innovative communication. X Has proactively expanded infrastructure to responsibly provide core services. Is committed to delivery of quality emergency service responsive to community needs and expectations in a cost-effective manner. Is a social community with diverse housing, service options, and employment opportunities. Is a distinctive, connected community known for its beauty and natural surroundings. AGENDA ITEM DETAILS RECOMMENDATION: City Staff recommend the City Council approve contract amendments for the South-Central Water Treatment Project. ARE YOU SEEKING APPROVAL OF A CONTRACT? IS A PUBLIC HEARING REQUIRED? Yes No BACKGROUND/JUSTIFICATION: South Central Water Treatment (SCWT) The project includes construction of a new 32,000-square-foot building containing process areas, administrative space, and a maintenance garage. The water treatment plant will provide 2,700 gpm of groundwater treatment capacity, with infrastructure for future expansion to 4,500 gpm. Major components include four operational gravity filters with infrastructure for two future filters, chemical feed systems, high service pumps and wetwell, backwash holding and reclamation systems, and associated mechanical, electrical, HVAC, instrumentation, and control systems. The project also includes a standalone 0.75 million-gallon finished water clearwell, a bulk water fill station, a water tower flow control vault adjacent to Water Tower No. 4 for flow regulation and water tower level control, a standby generator, site utilities, stormwater management facilities, a sanitary lift station, roadways, site restoration, and all associated piping, appurtenances, and equipment necessary to provide a complete and fully operational water treatment facility in accordance with the Contract Documents. As part of the CMAR process, Rice Lake Construction Group, the City's partnered Construction Manager at Risk (CMAR), solicited and evaluated bids from previously qualified subcontractors and suppliers for the various bid packages associated with the project. Bid packages were publicly opened at 1:00 p.m. on June 30, 2026. The bids were subsequently reviewed and finalized in collaboration with AE2S and the Owner to establish the Cost of the Work. CMAR overhead and profit were then applied to the Cost of the Work, and appropriate construction contingencies were established to account for project risks and unknown conditions. These values were incorporated into the development of the Guaranteed Maximum Price (GMP) for the project in the amount of $31,785,448. Rice Lake Construction Group, based in Deerwood, Minnesota, has extensive experience in water treatment plant construction. The firm previously completed work for the City of Otsego at the West Wastewater Treatment Facility and is currently serving as the contractor for the Wellhouse No. 3 Water Treatment Project. Staff and Engineering recommend acceptance of Rice Lake Construction Group's GMP for completion of this work. AE2S Amendment No. 1 to the AE2S Professional Services Agreement The original professional services agreement with AE2S included design and bidding phase services for the water treatment facility. The proposed professional services amendment expands AE2S’s scope to include construction administration, resident project representative services, post-construction services, and instrumentation and controls programming and integration. A summary of the original agreement and the amendment are included below: Original Agreement SCWT Preliminary Design Phase $ 525,350.00 Final Design Phase $ 956,950.00 Bidding and Negotiating Phase $ 59,600.00 Total Agreement Amount for SCWT $ 1,541,900.00 Amendment No. 1 SCWT Construction Administration $ 1,329,700.00 Construction Observation/RPR $ 942,500.00 Post-Construction Services $ 116,600.00 Instrumentation & Controls (I&C) Phase Services I&C Programming $ 638,300.00 Total Amendment for SCWT $ 3,027,100.00 Adjusted Agreement Amount for SCWT $ 4,569,000.00 Both the CMAR’s GMP and AE2S’s amendment were reviewed by the City Council during a special meeting on July 27, 2026, and received a recommendation for consideration of approval. The City Attorney has completed a review of both the amendment to the CMAR Agreement establishing the GMP and AE2S's professional services amendment. SUPPORTING DOCUMENTS ATTACHED: • Letter of Recommendation of Award • Resolution 2026-70 • Amendment No. 1 to Owner-Construction Manager at Risk • Amendment No. 1 to Owner-Engineer Agreement POSSIBLE MOTION PLEASE WORD MOTION AS YOU WOULD LIKE IT TO APPEAR IN THE MINUTES: Motion to: 1) Adopt Resolution 2026-70 Accepting Guaranteed Maximum Price and Awarding Contract Amendment No. 1 to the Owner-Construction Manager at Risk Contract between the City of Otsego and Rice Lake Construction Group in the amount of $31,785,448. 2) Approve Amendment No. 1 to the Owner-Engineer Agreement between the City of Otsego and Advanced Engineering and Environmental Services, LLC in the amount of $3,027,100. BUDGET INFORMATION FUNDING: BUDGETED: Fund 601 – Drinking Water Utility Yes (2025 – 2029) August 10, 2026 City of Otsego Adam Flaherty City Administrator 13400 90th St NE Otsego, MN 55330 Re: South Central Water Treatment Project – GMP Award Recommendation AE2S Project No.: P05409-2024-005 Dear Mr. Flaherty: As part of the CMAR process, the Construction Manager at Risk (CMAR) solicited and evaluated bids from previously qualified subcontractors and suppliers for the various bid packages associated with the project. Bids for the various project work packages were opened on June 30, 2026. Bids were reviewed and finalized in collaboration with AE2S and Owner to establish the Cost of the Work. Based on the CMAR's evaluation of the bids received, the proposed work package bids were determined to be responsive to the project requirements. CMAR overhead and profit were then applied to the Cost of the Work, and appropriate construction contingencies were established to account for project risks and unknown conditions. The resulting values were incorporated into the development of the Guaranteed Maximum Price (GMP) for the project. A summary of the GMP breakdown is below for your reference. A further breakdown of the Cost of Work is attached. Otsego South Central Water Treatment Construction Phase - Guaranteed Maximum Price Item Cost DIV 01 - Construction Support Costs $ 2,181,705.00 Allowances $ 331,000.00 DIV 02 through 46 - Cost of Work $ 26,240,764.00 CMAR Contingency (3%) $ 862,604.00 Owner’s Contingency (2%) $ 575,069.00 CMAR FEE $ 1,594,306.00 TOTAL GMP $ 31,785,448.00 City of Otsego South Central Water Treatment Project GMP Award Recommendation Page 2 of 2 AE2S has reviewed the GMP, conferred with City staff and Council, and recommends that the City of Otsego award the GMP construction contract amendment for the South Central Water Treatment Project to Rice Lake Construction Group. AE2S has reviewed the proposed GMP, conferred with City staff and the City Council, and finds the GMP to be reasonable and consistent with the project requirements and current market conditions. Therefore, AE2S recommends that the City of Otsego approve the Guaranteed Maximum Price and award the GMP construction contract for the South Central Water Treatment Project to Rice Lake Construction Group. AE2S truly appreciates the opportunity to assist the City of Otsego with this important project. If you have any comments or questions regarding the bid results or the project in general, please do not hesitate to contact me at 763-463-5036. Sincerely, Ryan Hanson, PE Project Manager Attachments: South Central Water Treatment GMP Breakdown South Central Water Treatment GMP GMP Notes Date 7/22/2026 CATEGORY DESCRIPTION DIV 01 General Conditions, Bonds, Insurance 2,181,705$ Allowance Chemical Feed Pumps & Skid Assemblies - Allowance 137,000$ Allowance Allowance Lab Equipment - Allowance 12,000$ Allowance Allowance Security System - Allowance -$ Not listed in final spec Allowance Electronics & Appliances - Allowance 22,000$ Allowance Allowance Network, SCADA, and Telemetry 160,000$ Allowance BP-3.1 Cast-In-Place Concrete 6,428,765$ Rice Lake BP-3.2 Precast Concrete 2,249,479$ Wells Concrete BP-4 Masonry 340,390$ Rice Lake BP-5.1&5.2 Metals 438,923$ Metro Manufacturing Clearwell Ladder Allowance 12,945$ Metro Manufacturing Allowance BP-7.1 Waterproofing 150,172$ Wells Concrete BP-7.2 Roofing 581,610$ Kato Roofing BP-7.3 Joint Sealants 74,895$ TBD BP-8.1 Doors & Frames - Supply 224,945$ Kendell Doors & Hardware BP-8.2 Floor Access Doors - Supply 23,259$ Nystrom BP-8.4 Overhead Doors - Supply & Install 29,419$ Garage Door Store BP-8.5 Aluminum Framed Storefronts - Supply & Install 129,020$ Heartland Glass BP-9.1 Coatings 535,143$ Heineman Painting BP-10 General Construction 727,349$ Rice Lake BP-21 Fire Suppression 112,980$ Breth-Zenzen BP-22 Plumbing 1,363,243$ Rice Lake BP-23 HVAC 505,000$ Chappell Central HVAC Control Wiring Allowance 175,000$ Allowance BP-26 Electrical 4,100,579$ Design Electric BP-31 Earthwork and Site Utilities 3,065,539$ Rice Lake BP-40 Process Integration 3,229,271$ Rice Lake BP-41 Bridge Crane - Supply & Install 181,450$ Aero Material Handling BP-43.1 Blower and Filter Equipment 574,778$ Vessco (Westech / Aerzen) BP-43.2 Sample Pumps 3,185$ Vessco (AMT Pumps) BP-43.3 Vertical Turbine Pumps 296,797$ WW Goetsch (Layne) BP-43.4 End Suction Centrifugal Pumps 46,622$ Vessco (Cornell) BP-43.5 Bulk Water Fill Station 43,267$ Flowpoint Environmental BP-43.6 Chlorine Gas Equipment 319,978$ GNE (Hawkins) BP-46.1 Process Equipment Install 276,761$ Rice Lake SUBTOTAL 28,753,469$ CMAR CONTINGENCY - 3.0% 862,604$ OWNER CONTINGENCY - 2.0% 575,069$ CMAR FEE - 6.0% 1,594,306$ CMAR Total 31,785,448$ Otsego South Central WTP GMP - 2026-07-22.xlsx Page 1 1 CITY OF OTSEGO COUNTY OF WRIGHT STATE OF MINNESOTA RESOLUTION NO: 2026-70 ACCEPTING GUARANTEED MAXIMUM PRICE AND AWARDING CONTRACT AMENDMENT NO. 1 WHEREAS, pursuant to the Construction Manager at Risk (CMAR) procurement process for the Otsego South Central Water Treatment Project, the CMAR solicited and evaluated bids from previously qualified subcontractors and suppliers for the various work packages associated with the Project, which were received and opened on June 30, 2026, in accordance with the CMAR procurement requirements, and has submitted a Guaranteed Maximum Price (GMP) in the amount of $31,785,448.00; and WHEREAS, the City Council finds the Guaranteed Maximum Price submitted by Rice Lake Construction Group to be acceptable and in the best interest of the City. NOW, THEREFORE, BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF OTSEGO, MINNESOTA: 1. The Mayor and City Clerk are hereby authorized and directed to execute the CMAR amendment to include the Guaranteed Maximum Price and associated contract documents with Rice Lake Construction Group of Deerwood, Minnesota in the name of the City of Otsego for the South Central Water Treatment project according to the plans and specifications therefore approved by the City Council and on file in the office of the City Clerk. ADOPTED by the Otsego City Council this 10th day of August, 2026. MOTION BY: SECONDED BY: IN FAVOR: OPPOSED: CITY OF OTSEGO __________________________________ Jessica Stockamp, Mayor ATTEST: __________________________________ Audra Etzel, City Clerk Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 1 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 CONTRACT AMENDMENT NO. 1 BETWEEN OWNER AND CONSTRUCTION MANAGER AT RISK This Contract Amendment No. 1 (“Amendment”) to the Agreement Between Owner and Construction Manager at Risk, as identified below (the “Original Agreement”), is entered into as of August 10, 2026 (“Effective Date”) between the City of Otsego, a Minnesota municipal corporation (“Owner” or “City”), and Rice Lake Construction Group , an assumed name for Rice Lake Contracting Corp, a Minnesota corporation (“Construction Manager at Risk” or “CMAR”). The Original Agreement is identified as follows: Project: Otsego South Central Water Treatment AE2S Project No.: P05409-2024-005 Owner Project No.: 4202408 Original Agreement Effective Date: December 8, 2025 Capitalized terms used but not defined in this Amendment have the meanings set forth in the Original Agreement and the General Conditions. WHEREAS, the Original Agreement authorized CMAR to perform Basic Services (Preconstruction and Procurement) as set forth in Exhibit A of the Original Agreement; WHEREAS, the parties have completed Phase 1 preconstruction services and CMAR has submitted a Guaranteed Maximum Price (GMP) Posal for the construction phase of the Work; WHEREAS, Owner desires to authorize CMAR to proceed with construction and the parties desire to establish the terms and conditions governing the construction phase; NOW THEREFORE, in consideration of the mutual covenants and agreements set forth herein, the parties hereby agree as follows: ARTICLE 3 – CMAR SERVICES – AMENDMENT Article 3 of the Original Agreement is hereby amended to add the following sections: 3.08 Scope of Construction Phase Services A. CMAR shall perform the Construction Phase Services described in this Article 3, in addition to the preconstruction and procurement services previously authorized. Construction Phase Services constitute “other specified CMAR Services as expressly set forth in a Contract Amendment” as contemplated in Article 3 of the Original Agreement. 3.09 Project Management A. CMAR shall provide competent, experienced, full-time staff, including project management team and experienced on-site construction field superintendent to proactively coordinate and manage the Work, maintain the progress of Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 2 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 Subcontractors, coordinate ongoing activities and operations, and provide overall direction to the Project during the construction phase. B. The project management team shall establish on-site organization and levels of authority to carry out the overall plans of the Project Team, and shall demonstrate proactive project leadership in support of the City’s staff throughout the duration of the Project. C. CMAR shall work cooperatively with members of the Project Team to foster positive relationships and support positive outcomes. CMAR shall assist the City with obtaining building permits and the coordination of utility service connections and upgrades. D. CMAR shall prepare daily construction logs with a record of all on-site activities, weather conditions, progress of the Work, and issues requiring resolution. E. Provide administration of Agreement, including Applications for Payment, progress reporting, management of CMAR staff, schedule of services, and deliverables. 3.10 Coordination Meetings A. CMAR shall conduct bi-weekly on-site job site meetings including appropriate Subcontractors, City representatives, and Owner’s Advisor/Engineer representatives to review open issues, scheduling, outstanding RFIs and submittals, and resolve pending issues. CMAR shall prepare a written agenda in advance of each meeting, maintain an action item list with identification of responsible party and due dates identified for each item, and distribute written meeting minutes within three (3) business days of each meeting. 3.11 Schedule Management A. CMAR shall prepare and maintain a Master Project Schedule incorporating the activities of the City, the Design Team, and each prime contractor, indicating key milestone events, dates, and responsibilities. CMAR shall monitor actual progress against scheduled progress, identify variances, and prepare a recommended action plan along with an updated schedule to maintain the scheduled completion dates. B. CMAR shall determine the adequacy of Subcontractors’ personnel and equipment in conjunction with the availability of materials and supplies to meet the schedule. Status reports shall be provided to the City and the Project Team weekly, in conjunction with a 3 to 4 week look-ahead schedule prepared on a weekly basis. 3.12 Project Reporting A. CMAR shall prepare a monthly status report detailing the progress of the Work, including applicable job-site photos, schedule status and 4-week outlook, budget status of each construction subcontract and City costs, and a Contingency/Allowance log. 3.13 Quality Management A. Quality management of contracts shall include: 1. Coordination and constructability reviews of each bid package by CMAR prior to issuing bid documents to contractors. 2. Validate construction of the Work is in strict accordance with the quality requirements established by the Contract Documents. Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 3 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 3. Coordinating with 3rd Party Materials Testing and Special Inspections work with the applicable trade firms. 4. Providing all 3rd Party Materials Testing and Special Inspections results to the City and Owner’s Advisor for review and approval. 3.14 Project Closeout A. CMAR shall facilitate construction closeout procedures including assembling punch lists, operations and maintenance manuals, record drawings, warranties and guarantees, Project commissioning, startup and testing, training, and all other closeout deliverables required by the Contract Documents. ARTICLE 11 – GUARANTEED MAXIMUM PRICE – AMENDMENT Pursuant to Article 11.02 of the Original Agreement, the binding Guaranteed Maximum Price for the Work is hereby established as Thirty-One Million, Seven Hundred Eighty- Five Thousand, Four Hundred Forty-Eight dollars and Zero cents ($31,785,448.00), as set forth in the GMP Proposal dated July 22, 2026, which is incorporated herein by reference. ARTICLE 15 – CONTRACT TIMES – AMENDMENT Section 15.01 of the Original Agreement is stricken in its entirety and replaced with the following: 15.01 Contract Times - Dates A. Substantial Completion: December 31, 2028 B. Final Completion and Readiness for Final Payment: May 31, 2029 C. The Final Completion date of May 31, 2029 reflects the time required to complete all remaining Work after Substantial Completion, including site restoration and landscaping requiring seasonal conditions for completion. Section 15.03 of the Original Agreement is stricken in its entirety. ARTICLE 16 – CONTRACT DOCUMENTS – AMENDMENT Section 16.01 of the Original Agreement is amended to insert the following subparagraph D immediately after subparagraph C: D. Notwithstanding subparagraph 16.01.B. above, the following additional Contract Documents for the construction phase of the Work are included in the Contract. In the event of conflict, this Amendment shall govern over the Original Agreement: 1. This Contract Amendment No. 1 a. Exhibit B, Basis of Compensation 2. GMP Proposal submitted by CMAR, dated 7/22/2026 Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 4 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 3. Drawings consisting of cover sheet and sheets as numbered in Sheet G002 and Sheet G003, with each sheet bearing the following general title: Otsego South Central Water Treatment; 4. Specifications as listed in the Section 00 01 10 - Table of Contants of the Project Manual; 5. Performance Bond – Construction Phase 6. Payment Bond – Construction Phase 7. Certificate(s) of Insurance – Construction Phase 8. Addenda (numbers 1 to 3, inclusive), and any other clarifications made in writing to the CMAR and delivered in electronic format via email prior to when the GMP Proposal was submitted. 9. The following may be delivered or issued on or after the Effective Date of the Agreement and are not attached hereto: a. Notice of Award; b. Notice to Proceed; c. Written Amendments; d. Work Authorizations, if any; e. Work Change Directives; f. Change Orders; g. Insurance Certification(s); h. Owner-Contractor Agency Agreement. The following Articles 18 and 19 are inserted into the Original Agreement immediately after Article 17: ARTICLE 18 – SALES TAX EXEMPTION 18.01 Election of ST-3 Exemption A. The Owner has elected to implement the sales tax exemption available under Minnesota Statutes § 297A.71 and the ST-3 Certificate of Exemption process administered by the Minnesota Department of Revenue. In connection with this election, notwithstanding the form of GMP attached to this Amendment, the CMAR’s GMP proposal is based on separate bids for material costs and labor costs. 18.02 Qualifying Capital Equipment List A. The Owner shall provide to CMAR, prior to the commencement of construction, a written list of Qualifying Capital Equipment to be incorporated into the Project (the "QCE List"). 18.03 CMAR Obligations A. For materials and equipment identified on the QCE List, CMAR shall: Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 5 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 1. Purchase such items without payment of Minnesota sales or use tax, in reliance on the Owner's ST-3 exemption certificate; 2. Maintain records sufficient to identify each tax-exempt purchase, including purchase orders, invoices, and delivery documentation, for a minimum of six (6) years following Final Completion or such longer period as required by applicable law; 3. Cooperate fully with Owner in any audit, inquiry, or proceeding by the Minnesota Department of Revenue, including providing access to records described in 17.03(b) upon reasonable notice. B. For materials and equipment not identified on the QCE List, CMAR shall: 1. CMAR shall purchase such items in accordance with the requirements of the Owner-Contractor Agency Agreement. 18.04 Owner Obligations A. Owner shall: 1. Provide CMAR with a valid ST-3 Certificate of Exemption prior to the first tax- exempt purchase under this Article; 2. Maintain the QCE List and notify CMAR in writing of any additions, removals, or changes to the list. Changes to the QCE List after execution of this Amendment shall not retroactively alter the tax treatment of purchases already made; 3. Assume sole responsibility for the accuracy, completeness, and legal sufficiency of the QCE List and the ST-3 exemption determination. CMAR makes no representation as to the tax-exempt status of any item. 18.05 Audit Risk Allocation A. In the event the Minnesota Department of Revenue determines, through audit or otherwise, that any purchase made by CMAR in reliance on the QCE List and the ST- 3 Certificate of Exemption was not exempt from sales or use tax, Owner shall be solely responsible for any resulting tax liability, interest, and penalties attributable to items on the QCE List. CMAR shall bear responsibility only for tax liability arising from purchases of items not on the QCE List for which CMAR independently claimed a tax exemption without Owner authorization. 18.06 No Lump Sum Bid A. The parties acknowledge that the ST-3 exemption approach requires the GMP be based on separate bids for material costs and labor costs. The GMP and all Work Authorizations issued under this Amendment shall maintain that separation for the duration of the Project. ARTICLE 19 – MISCELLANEOUS 19.01 Effect of Amendments Except as expressly modified by this Amendment, all terms and conditions of the Original Agreement shall remain in full force and effect. This Amendment and the Original Agreement shall be read together as a single, integrated contract. Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 6 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 19.02 Incorporation of Recitals and Exhibit(s) The Recitals at the beginning of this Amendment and the Exhibit(s) attached to this Amendment are each one true and correct and are incorporated into and made part of this Amendment. Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 7 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 IN WITNESS WHEREOF, Owner and CMAR have signed this Agreement. This Amended Agreement will be effective on August 10, 2026, which is the Effective Date of the Amended Contract. This amends the original contract dated December 8, 2025 Owner: Contractor: City of Otsego, Minnesota Rice Lake Construction Group (typed or printed name of organization) (typed or printed name of organization) By: By: (individual’s signature) (individual’s signature) Date: Date: (date signed) (date signed) Name: Jessica Stockamp Name: (typed or printed) (typed or printed) Title: Mayor Title: (typed or printed) (typed or printed) Attest: Attest: (individual’s signature) (individual’s signature) Name: Audra Etzel Name: (typed or printed) (typed or printed) Title: City Clerk Title: (typed or printed) (typed or printed) Address for Giving Notices: Address for Giving Notices: City of Otsego Rice Lake Construction Group 13400 90th Street NE 22360 County Road 12 Otsego, MN 55330 Deerwood, MN 56444 Designated Representative: Designated Representative: Name: Kurt Neidermeier Name: (typed or printed) (typed or printed) Title: Utility Manager Title: (typed or printed) (typed or printed) Address: 13400 90th Street NE, Otsego, MN 55330 Address: 22360 County Road 12, Deerwood, MN 56444 Phone: (763) 428-9215 Phone: Email: kneidermeier@otsegomn.gov Email: NOTE: If Contractor is a corporation, partnership, or joint venture, attach evidence of authority to sign. If Owner is a public body, attach a resolution or other evidence authorizing execution of this Agreement. Otsego South Central Water Treatment P05409-2024-005 00 52 00 - 8 Agreement Between Owner and Construction Manager at Risk – Contract Amendment No. 1 EXHIBIT B – BASIS OF COMPENSATION ARTICLE 3 – CONSTRUCTION PHASE SERVICES GUARANTEED MAXIMUM PRICE (GMP) The guaranteed maximum price is as below in Table 1. Table 1: GMP Otsego South Central Water Treatment Construction Phase GMP Item Cost DIV 01 - Construction Support Costs $ 2,181,705.00 Allowances $ 331,000.00 DIV 02 through 46 - Cost of Work $ 26,240,764.00 CMAR Contingency (3%) $ 862,604.00 Owner’s Contingency (2%) $ 575,069.00 CMAR FEE $ 1,594,306.00 TOTAL GMP* $ 31,785,448.00 *A detailed breakdown of Table 1: GMP is included as an attachment to Exhibit B and is incorporated herein by reference, immediately following this page