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