LAWRENCE MUNICIPAL AIRPORT											Airport Development Group, Inc.
LAWRENCE, KANSAS											303/782-0882
AIP PROJECT NO. 3-20-0047-11
AS-BID COST ESTIMATE
Date:	June 20, 2004
SCHEDULE I
Rehabilitate Runway 1-19 (3,901 X 75)
				Engineer's Estimate		Emery Sapp & Sons		Koss Construction		D.F. Freeman Contractors
Item No.	Description	Estimated	Unit	Unit	Cost	Unit	Cost	Unit	Cost	Unit	Cost
		Quantity		Price		Price		Price		Price
P-100a	Mobilization	1	L.S.	$     20,000.00	$     20,000.00	$     34,000.00	$     34,000.00	$     33,695.00	$     33,695.00	$     55,000.00	$          55,000.00
P-101a	Crack Filling	3,000	L.F.	3.00	9,000.00	3.75	11,250.00	3.50	10,500.00	5.00	15,000.00
P-101b	Cold Planing (Variable Depth)	3,100	S.Y.	6.00	18,600.00	5.60	17,360.00	5.25	16,275.00	5.00	15,500.00
P-101c	Asphalt Removal	700	S.Y.	5.00	3,500.00	7.65	5,355.00	5.25	3,675.00	10.00	7,000.00
P-152	Shoulder Grading	14,500	S.Y.	4.00	58,000.00	2.60	37,700.00	2.70	39,150.00	10.00	145,000.00
P-401	Bituminous Surface Course (Variable)	500	Ton	70.00	35,000.00	124.50	62,250.00	70.00	35,000.00	150.00	75,000.00
P-501	Portland Cement Concrete Pavement	23,750	S.Y.	25.00	593,750.00	22.25	528,437.50	26.60	631,750.00	33.00	783,750.00
P-603	Bituminous Tack Coat	600	Gal.	1.50	900.00	5.00	3,000.00	2.00	1,200.00	5.00	3,000.00
P-620a	Runway/Taxiway Painting - Reflectorized	15,820	S.F.	1.00	15,820.00	1.20	18,984.00	0.97	15,345.40	0.99	15,661.80
P-620b	Runway/Taxiway Painting - Non-Reflectorized	6,080	S.F.	1.00	6,080.00	1.10	6,688.00	0.86	5,228.80	0.95	5,776.00
T-901	Seeding	3	Acre	1,200.00	3,600.00	3,100.00	9,300.00	2,500.00	7,500.00	3,000.00	9,000.00
L-108a	Cable, 1/C #8, 5kV, L-824C	1,300	L.F.	1.00	1,300.00	1.50	1,950.00	1.38	1,794.00	0.63	819.00
L-108b	Cable, 1/C #8, Bare Copper Counterpoise	600	L.F.	0.70	420.00	2.25	1,350.00	2.00	1,200.00	0.53	318.00
L-109a	Install 10kW L-828 Constant Current Regulator (Resonant)	1	L.S.	10,000.00	10,000.00	14,000.00	14,000.00	12,363.23	12,363.23	10,290.00	10,290.00
L-110a	One-Way, Two-Inch PVC Duct (DEB)	460	L.F.	3.00	1,380.00	8.50	3,910.00	7.37	3,390.20	4.20	1,932.00
L-110b	Install 2-Way 4-Inch PVC Duct (CE)	175	L.F.	25.00	4,375.00	27.75	4,856.25	24.09	4,215.75	26.25	4,593.75
L-125a	Remove Existing Edge Lights	1	L.S.	500.00	500.00	4,400.00	4,400.00	3,823.25	3,823.25	2,730.00	2,730.00
L-125b	L-861T Elevated Taxiway Light - Base Mount	10	Ea.	550.00	5,500.00	700.00	7,000.00	601.39	6,013.90	766.50	7,665.00
L-125c	L-861E Elevated Runway Threshold Light - Base Mount	16	Ea.	550.00	8,800.00	645.00	10,320.00	562.42	8,998.72	787.50	12,600.00
	Total Schedule I:				$ 796,525.00		$ 782,110.75		$ 841,118.25		$  1,170,635.55
SCHEDULE II
Replace Medium Intensity Runway Lighting System for Runway 1-19
				Engineer's Estimate		Emery Sapp & Sons		Koss Construction		D.F. Freeman Contractors
Item No.	Description	Estimated	Unit	Unit	Cost	Unit	Cost	Unit	Cost	Unit	Cost
		Quantity		Price		Price		Price		Price
L-108a	Cable, 1/C #8, 5kV, L-824C	9,200	L.F.	$             1.00	$       9,200.00	$             0.80	$       7,360.00	$             0.70	$       6,440.00	$             0.63	$           5,796.00
L-108b	Cable, 1/C #8, Bare Copper Counterpoise	7,700	L.F.	0.70	5,390.00	0.50	3,850.00	0.43	3,311.00	0.53	4,081.00
L-110a	One-Way, Two-Inch PVC Duct (DEB)	7,700	L.F.	3.00	23,100.00	5.25	40,425.00	4.58	35,266.00	4.20	32,340.00
L-110d	Install L-867 Size B Junction Box	8	Ea.	400.00	3,200.00	500.00	4,000.00	428.27	3,426.16	441.00	3,528.00
L-125a	Remove Existing Edge Lights	1	L.S.	2,000.00	2,000.00	3,400.00	3,400.00	2,959.97	2,959.97	3,885.00	3,885.00
L-125d	L-861 Elevated Runway Edge Light - Base Mount	37	Ea.	550.00	20,350.00	650.00	24,050.00	568.11	21,020.07	766.50	28,360.50
	Total Schedule II:				$   63,240.00		$   83,085.00		$   72,423.20		$       77,990.50
SCHEDULE III
Install Precision Approach Path Indicator (PAPI-2) Systems,
Runway End Identifier Light (REIL) Systems and Supplemental Wind Cones for Runway 1-19
				Engineer's Estimate		Emery Sapp & Sons		Koss Construction		D.F. Freeman Contractors
Item No.	Description	Estimated	Unit	Unit	Cost	Unit	Cost	Unit	Cost	Unit	Cost
		Quantity		Price		Price		Price		Price
L-107a	Install L-806 Supplemental Wind Cone	2	Each	$       6,500.00	$     13,000.00	$       5,750.00	$     11,500.00	$       4,991.37	$       9,982.74	$       4,725.00	$           9,450.00
L-108a	Cable, 1/C #8, 5kV, L-824C	1,100	L.F.	1.00	1,100.00	1.75	1,925.00	1.52	1,672.00	0.63	693.00
L-108c	Cable, 1/C #8, 600V THWN	10,800	L.F.	0.70	7,560.00	0.80	8,640.00	0.69	7,452.00	0.37	3,996.00
L-108d	Cable, 1/C #10, 600V Green Ground	5,400	L.F.	0.50	2,700.00	0.75	4,050.00	0.63	3,402.00	0.32	1,728.00
L-110a	One-Way, Two-Inch PVC Duct (DEB)	6,300	L.F.	3.00	18,900.00	5.30	33,390.00	4.61	29,043.00	4.20	26,460.00
L-110c	Install 2-Way, 4-Inch Duct (Directional Drill)	110	L.F.	30.00	3,300.00	45.00	4,950.00	39.22	4,314.20	42.00	4,620.00
L-110d	Install L-867 Size B Junction Box	18	Ea.	400.00	7,200.00	375.00	6,750.00	322.84	5,811.12	441.00	7,938.00
L-128a	Install L-849 Style E REIL System	2	Ea.	7,500.00	15,000.00	8,000.00	16,000.00	6,958.03	13,916.06	10,867.50	21,735.00
L-132a	Install L-881 PAPI-2 System	2	Each	12,500.00	25,000.00	14,750.00	29,500.00	12,836.41	25,672.82	16,222.50	32,445.00
	Total Schedule III:				$   93,760.00		$ 116,705.00		$ 101,265.94		$     109,065.00