|
M I= M M N 1 MI i N MN N I M S i M- I
<br />TABLE D-2
<br />GATEWAY INDUSTRIAL AIRPORT
<br />PRELIMINARY COST ESTIMATE - STAGE II DEVELOPMENT - 1991-1995
<br />DESCRIPTION UNITS QUANTITY
<br />UNIT
<br />COST
<br />TOTAL
<br />AIP
<br />STATE
<br />LOCAL
<br />STRUCTURE REMOVAL EA
<br />BUILDING AREA
<br />BUILDING RELOCATION
<br />APRON
<br />ARRIVAL/DEPARTURE BLDG.
<br />ACCESS ROAD
<br />AUTO PARKING
<br />WELL
<br />SEPTIC SYSTEM & UTILITIES
<br />SECURITY LIGHTING RAMP
<br />SECURITY FENCE
<br />FUEL FACILITY
<br />30% CONTING., ADMIN & ENG
<br />SUBTOTALS
<br />LS
<br />SY
<br />SF
<br />LF
<br />LS
<br />LS
<br />LS
<br />LS
<br />LF
<br />LS
<br />HANGARS* EA
<br />HANGAR PAVING/SITEWORK SY
<br />16 $12,000.00 $192,000 $172,800
<br />1 20,000.00
<br />6,000 9.00
<br />750 50.00
<br />760 50.00
<br />1 8,000.00
<br />1 12,000.00
<br />1 5,000.00
<br />1 10,000.00
<br />13,460 10.00
<br />1 25,000.00
<br />20,000
<br />54,000
<br />37,500
<br />38,000
<br />8,000
<br />12,000
<br />5,000
<br />10,000
<br />134,600
<br />25,000
<br />48,600
<br />34,200
<br />9,000
<br />121,140
<br />13,200
<br />25,000
<br />5,333
<br />8,000
<br />3,333
<br />16,667
<br />$19,200
<br />6,800
<br />5,400
<br />12,500
<br />3,800
<br />2,667
<br />4,000
<br />1,667
<br />1,000
<br />13,460
<br />8,333
<br />536,100 385,740
<br />160,830 115,722
<br />71,533 78,827
<br />21,460 23,648
<br />696,930 501,462
<br />20 15,000.00 300,000
<br />13,780 9.00 124,020
<br />30% CONTING., ADMIN & ENG.
<br />SUBTOTAL HANGARS
<br />SUBTOTALS
<br />30% CONTINGENCY, ADMIN & ENG
<br />TOTALS STAGE II
<br />*ELIGIBLE FOR REVOLVING HANGAR FUND
<br />80%/20% - 10 YEAR INTEREST FREE LOAN
<br />92,993 102,475
<br />300,000
<br />82,680 41,340
<br />424,020
<br />127,206
<br />82,680 341,340
<br />24,804 102,402
<br />551,226
<br />107,484 443,742
<br />960,120 385,740
<br />288,036 115,722
<br />154,213 420,167
<br />46,264 126,050
<br />$1,248,156 $501,462 $200,477 $546,217
<br />
|