|
111111 M - I N M I M MI a N M MI N MN M M 111111
<br />DESCRIPTION
<br />TABLE D-3
<br />GATEWAY INDUSTRIAL AIRPORT
<br />PRELIMINARY COST ESTIMATE - STAGE III DEVELOPMENT - 1996-2005
<br />UNITS QUANTITY
<br />UNIT
<br />COST
<br />TOTAL
<br />AIP
<br />STATE
<br />LOCAL
<br />AIRFIELD AREA
<br />PAVE TAXIWAY
<br />TAXIWAY MARKING & LIGHTING
<br />BUILDING AREA
<br />EXPAND A/D BUILDING
<br />EXPAND APRON
<br />EXPAND PARKING LOT
<br />PERIMETER ACCESS ROAD
<br />30% CONTING., ADMIN & ENG
<br />SUBTOTAL
<br />HANGARS*
<br />HANGAR PAVING/SITEWORK
<br />30% CONTING., ADMIN & ENG.
<br />SUBTOTAL HANGARS
<br />TOTALS
<br />30% CONTING., ADMIN & ENG
<br />TOTALS STAGE III
<br />SY 16,260 $9.00 $146,340 $131,706
<br />LS 1 10,000.00 10,000 9,000
<br />SF
<br />SY
<br />LS
<br />LF
<br />400 50.00
<br />4,230 9.00
<br />1 4,000.00
<br />700 50.00
<br />20,000
<br />38,070
<br />4,000
<br />35,000
<br />34,263
<br />31,500
<br />13,333
<br />2,667
<br />$14,634
<br />1,000
<br />6,667
<br />3,807
<br />1,333
<br />3,500
<br />253,410
<br />76,023
<br />206,469
<br />61,941
<br />16,000
<br />4,800
<br />30,941
<br />9,282
<br />329,433
<br />EA 15 15,000.00 225,000
<br />SY 10,220 9.00 91,980
<br />268,410
<br />20,800
<br />40,223
<br />225,000
<br />61,320 30,660
<br />316,980
<br />95,094
<br />- 61,320
<br />18,396
<br />255,660
<br />76,698
<br />412,074
<br />79,716 332,358
<br />*ELIGIBLE FOR REVOLVING HANGAR FUND
<br />80%/20% - 10 YEAR INTEREST FREE LOAN
<br />570,390
<br />171,117
<br />206,469
<br />61,941
<br />77,320 286,601
<br />23,196 85,980
<br />$741,507
<br />$268,410 $100,516 $372,581
<br />
|