|
N N 1 MI NM an N all E N NM NM -_ WM NE MN N I
<br />DESCRIPTION
<br />TABLE D-1
<br />GATEWAY INDUSTRIAL AIRPORT
<br />PRELIMINARY COST ESTIMATE - STAGE I DEVELOPMENT - 1986-1990
<br />UNITS QUANTITY UNIT COST TOTAL AIP STATE LOCAL
<br />LAND ACQUISITION:
<br />FEE SIMPLE A 230
<br />19 RESIDENTIAL PROP. LS 1 $1,344,000.00 $1,344,000 $1,209,600 $0 $134,400
<br />BUSINESS & IND. PROP. LS 1 1,729,000.00 1,729,000 1,556,100 172,900
<br />2 COMMERCIAL ESTABLISH. LS 408,000.00 408,000.00 367,200 40,800 *
<br />EASEMENT LS 1 24,000.00 24,000 21,600 2,400
<br />LANDOWNER°S APPRAISALS LS 1 26,000.00 26,000 23,400 2,600
<br />RELOCATION EXPENSES 1 414,000.00 414,000 372,600 41,400
<br />SUBIVIALS 3,945,000 3,550,500 0 394,500
<br />SITE PREP/CLEARING:
<br />TREE CLEARING A 3 1,500.00 4,500 4,050 450
<br />BURY TELEGRAPH/PHONE LINE LF 3,940 10.00 39,400 35,460 3,940
<br />BURY POWER LINE LS 1 25,000.00 25,000 22,500 2,500
<br />EXAVATION & EMBANKMENT CY 100,000 3.00 300,000 270,000 30,000
<br />SUBTOTALS 368,900 332,010 0 36,890
<br />RELOCATE CSAH #116 LF 2,700 75.00 202,500 182,250 20,250
<br />RUNWAY & TAXIWAY:
<br />RUNWAY 75 X 3300 SY 27,500 9.00 247,500 222,750 24,750
<br />REILS RWY 16 & 34 LS 1 20,000.00 20,000 18,000 2,000
<br />RELOCATE BEACON LS 1 10,000.00 10,000 9,000 1,000
<br />VASIS/PHPI RWY 16 & 34 LS 1 40,000.00 40,000 36,000 4,000
<br />OBSTRUCTION LIGHTING LS 1 15,000.00 15,000 13,500 1,500
<br />LIGHTED WIND CONE LS 1 7,500.00 7,500 6,750 750
<br />MIRL LS 1 112,000.00 112,000 100,800 11,200
<br />THRESHOLD LIGHTS LS 1 10,000.00 10,000 9,000 1,000
<br />PAVED TAXIWAY SY 9,090 9.00 81,810 73,629 8,181
<br />GRADED & TURFED TAXIWAY SY 10,911 7.00 76,377 68,739 7,638
<br />F.i.FCTRICAL BLDG./CONTROLS EA 1 20,000.00 20,000 18,000 2,000
<br />MARKING & LIGHTING LS 1 10,000.00 10,000 9,000 1,000
<br />SUBTOTALS 852,687 767,418 0 85,269
<br />SUBTOTALS 5,166,587 4,649,928 516,659
<br />30% CONTING., ADMIN & ENG 1,549,976 1,394,978 154,998
<br />lU1ALS STAGE I
<br />$6,716,563 $6,044,907 $ $671,656
<br />
|