Loading...
HomeMy WebLinkAboutWPO201000016 Review Comments Bond Estimate 2010-06-30PROJECT NAME: Airport Runway 21 Extension Phase 1B FILE #: WPO- 2010 -00016 DATE: 30- Jun -10 Item Unit Amount Unit Cost Subtotal Basin D trees & shrubs ball /burlap planted 100 $100.00 $10,000 underdrain stone cubic yard 411 $17.00 $6,987 stone delivery load 42 $45.00 $1,890 underdrain pipe, 6" PVC linear foot 240 $1.35 $324 filter fabric square yard 170 $10.00 $1,700 sand /soil mixture cubic yard 685 $20.00 $13,700 class 1 rip -rap square yard 804 $55.00 $44,220 class 2 rip -rap square yard 0 $110.00 $0 48" concrete riser structure each 1 $1,000.00 $1,000 Antivortex Device each 1 $1,000.00 $1,000 maintenance road linear foot 0.00 $8.00 $0 Concrete pipe linear foot 136.00 $25.00 $3,400 SUBTOTAL $84,221 Basin E trees & shrubs ball/burlap planted 70 $100.00 $7,000 underdrain stone cubic yard 308 $17.00 $5,236 stone delivery load 31 $45.00 $1,395 underdrain pipe, 6" PVC linear foot 200 $1.35 $270 filter fabric square yard 166 $10.00 $1,660 sand /soil mixture cubic yard 514 $20.00 $10,280 class 1 rip -rap square yard 771 $55.00 $42,405 class 2 rip -rap square yard 0 $110.00 $0 48" concrete riser structure each 1 $1,000.00 $1,000 Antivortex Device each 1 $1,000.00 $1,000 maintenance road linear foot $8.00 $0 Concrete pipe linear foot 136.00 $25.00 $3,400 SUBTOTAL $73,646 Basin F trees & shrubs ball/burlap planted 55 $100.00 $5,500 underdrain stone cubic yard 258 $17.00 $4,386 stone delivery load 26 $45.00 $1,170 underdrain pipe, 6" PVC linear foot 200 $1.35 $270 filter fabric square yard 168 $10.00 $1,680 sand /soil mixture cubic yard 430 $20.00 $8,600 class 1 rip -rap square yard 705 $55.00 $38,775 class 2 rip -rap square yard 0 $110.00 $0 48" concrete riser structure each 1 $1,000.00 $1,000 Antivortex Device each 1 $1,000.00 $1,000 maintenance road linear foot $8.00 $0 Concrete pipe linear foot 136.00 $25.00 $3,400 SUBTOTAL $65,781 SUBTOTAL $223,648 Project Management 33,547 SUBTOTAL $257,195 Contingency $25,720 TOTAL $282,915 ROUNDED TOTAL $283,000 min total after reduction $56,600