|
•
<br />EXHIBIT B
<br />SUMMARY OF PROJECT BUDGET
<br /> Low Bids
<br /> Proforma Engineer's Estimate Fairmont Allgood
<br /> Budget (Asphalt) (Concrete) (Asphalt) (Concrete)
<br />Entrance Road 15,000 19,500 24,374 16,833 21,186
<br />Parking lot 40,000 63,500 89,725 56,827 74,571
<br />Channel
<br />Crossing
<br />-0-
<br />6,000
<br />6,000
<br />9,800
<br />4,948
<br />Drainage 0 9,000 x,000 12,28 7.52
<br />
<br />TOTALS 55,000 98,000 129,099 95,788 108,237
<br />Water lines -0- 21,000 21,000 17,800 21,910
<br />Sanitary sewe r 0 7,000 2,000 8,75 6.~
<br />
<br />TOTALS -0- 28,000 28,000 26,375 28,467
<br />TOTALS
<br />(BASE BID) 55,000 126,000 157,099 122,163 136,704
<br />Construction
<br />Access Road -0-
<br />8,400 8,400
<br />3,360
<br />5,600
<br />Brush removal -0- 4,800 4,800 3,600 2,550
<br />Select fill -0- 2,500 2,500 2,500 3,250
<br />Replace 24"
<br />920
<br />920
<br />1
<br />748
<br />RCP 0 920 .
<br />TOTALS 0 16,620 16,620 10,80 __1.148
<br />GRAND TOTALS 55,000 142,620 173,719 133,003 149,852
<br />
|