Post on 07-Apr-2018
8/6/2019 Airport Master Plan Update aD
1/14
APPENDIX D
AIRPORT DEVELOPMENT COST
ESTIMATE WORKSHEETS
8/6/2019 Airport Master Plan Update aD
2/14
Project Description Local Cost FAA Cost Total Cost
Phase 1 (0-5 Years)Airside Improvements
1A. SHORTEN RUNWAY 7-25 (3,700' X 60') & CONSTRUCT CONNECTING TAXIWAY TO RUNWAY 25 $49,100 $442,000 $491,000
1B. OVERLAY RUNWAY 7-25 (3,700 X 60')(4105' Total Length) $48,902 $439,922 $488,824
Subtotal $98,002 $881,922 $979,824
2. SEAL RUNWAY 11-29 SHOULDER PAVEMENT (4,300' X 75') $196,116 $0 $196,116
Airside Improvements Subtotal $294,118 $881,922 $1,175,940
Landside Improvements
5. RECONSTRUCT APRON A-3 N/S TAXILANES $23,998 $215,984 $239,983
6. SEAL APRON A-3 E/W TAXILANE $3,647 $33,126 $36,874
7A. RECONSTRUCT APRON A-1 (200' X 80' Wash DNR HELIPAD AREA) $13,581 $122,429 $136,010
7B. REHABILITATE CONCRETE APRON A-2 (1,435' X 250') $6,375 $57,075 $63,450
7C. SEAL APRON A-3 (1,030' X 300') $11,180 $101,020 $112,300
7D. REHABILITATE MIDSTATE AVIATION CONCRETE APRON/RAMP $3,375 $30,075 $33,450
Subtotal $34,511 $310,599 $345,2108. CONSTRUCT T-HANGAR (12,500 S.F.) $347,300 $0 $347,300
9. CONSTRUCT 2 COMMON CLEAR-SPAN HANGARS $281,300 $0 $281,300
Landside Improvements Subtotal $690,757 $559,710 $1,250,666
Other Capital Expansion/Development
10. INSTALL AIRPORT ROADWAY INDENTIFICATION/ DIRECTIONAL SIGNAGE $600 $5,600 $6,300
Other Capital Expansion/Development Subtotal $600 $5,600 $6,300
Phase 1 Total $985,475 $1,447,231 $2,432,906
Phase 2 (5-10 Years)
Airside Improvements
1. SEAL RUNWAY 7-25 (3,700' X 60') $16,500 $148,800 $165,300
2. SEAL TAXIWAYS A, B, C, D, F, AND RUNWAY 25 ENTRANCE TAXIWAY $19,444 $174,899 $194,344
3A. EXTEND RUNWAY 11-29 (4,600' X 75') $98,330 $884,570 $982,9003B. CONSTRUCT ENTRANCE TAXIWAY TO RUNWAY 29 $23,085 $207,961 $231,045
Subtotal $121,415 $1,092,531 $1,213,945
4. CONSTRUCT NORTH PARTIAL PARALLEL TAXIWAY TO RUNWAY 11-29 $88,965 $800,585 $889,550
Airside Improvements Subtotal $246,324 $2,216,815 $2,463,139
Landside Improvements
5. SEAL APRON A-3 N/S TAXILANES $2,812 $24,910 $27,623
6. SEAL APRON A-3 E/W TAXILANE $3,647 $33,126 $36,874
7A. SEAL APRON A-1 (200' X 80' Wash DNR HELIPAD AREA) $2,466 $22,094 $24,560
7B. SEAL APRON A-3 (1,030' X 300') $3,647 $33,126 $36,874
Subtotal $6,113 $55,220 $61,434
8A. CONSTRUCT COMMON CLEAR-SPAN HANGAR $143,800 $0 $143,800
8B. CONSTRUCT AUTO PARKING AREA $156,540 $0 $156,540
Subtotal $300,340 $0 $300,340
Landside Improvements Subtotal $312,913 $113,257 $426,270
Other Capital Expansion/Development
9. INSTALL SECURITY/ WILDLIFE PERIMETER FENCE $48,601 $437,609 $486,310
Other Capital Expansion/Development Subtotal $48,601 $437,609 $486,310
Phase 2 Total $2,767,681 $3,375,719
Project Cost
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
SUMMARY
8/6/2019 Airport Master Plan Update aD
3/14
Project Description Local Cost FAA Cost Total Cost
Project Cost
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
SUMMARY
Phase 3 (10-15 Years)
Airside Improvements
1. OVERLAY RUNWAY 11-29 (4,600' X 75') $63,000 $566,900 $629,900
2. INSTALL MALSF TO RUNWAY 29 $25,000 $225,000 $250,000
3. SEAL RUNWAY 7-25 (3,700' x 60') $17,870 $160,530 $178,400
4. CONSTRUCT SOUTH PARTIAL PARALLEL TAXIWAY TO RUNWAY 11-29 $59,885 $538,665 $598,550
5A. SEAL TAXIWAYS A, B, C, D, F, AND RUNWAY 25 ENTRANCE TAXIWAY $19,444 $174,899 $194,344
5B. SEAL NORTH PARTIAL PARALLEL TAXIWAY TO RUNWAY 11-29 $4,910 $43,990 $48,900
Subtotal $24,354 $218,889 $243,244
Airside Improvements Subtotal $190,109 $1,709,984 $1,900,094
Landside Improvements
6. SEAL APRON A-3 N/S TAXILANES $2,812 $24,910 $27,623
7. SEAL APRON A-3 E/W TAXILANE $3,647 $33,126 $36,874
8A. OVERLAY APRON A-1 (200' X 80' Wash DNR HELIPAD AREA) $7,036 $63,424 $70,4608B. OVERLAY APRON A-2 (1,435' X 250') $54,579 $491,411 $545,990
8C. OVERLAY APRON A-3 (1,030' X 300') $37,463 $337,067 $374,530
8D. OVERLAY MIDSTATE AVIATION APRON/RAMP $9,591 $86,519 $96,110
Subtotal $108,669 $978,421 $1,087,090
9. CONSTRUCT T-HANGAR (12,500 S.F.) $347,300 $0 $347,300
10. CONSTRUCT COMMON CLEAR-SPAN HANGAR $143,800 $0 $143,800
11A. CONSTRUCT AIRPORT PASSENGER TERMINAL BUILDING $458,800 $0 $458,800
11B. CONSTRUCT AIRPORT MAINTENANCE BUILDING $92,500 $0 $92,500
11C. CONSTRUCT AUTO PARKING AREA $110,860 $0 $110,860
Subtotal $662,160 $0 $662,160
Landside Improvements Subtotal $1,268,389 $1,036,458 $2,304,846
Phase 3 Total $1,458,498 $2,746,442 $4,204,940
Bowers Field Airport Phased Development Total Cost Estimates (0-20 years) $2,443,973 $6,961,354 $10,013,565
8/6/2019 Airport Master Plan Update aD
4/14
Unit Local FAA Total CostProject Description Unit Quantity Cost Cost Cost (100%)
AIRSIDE IMPROVEMENTS
1A. SHORTEN RUNWAY 7-25 (3,700' X 60') & CONSTRUCT CONNECTING TAXIWAY TO RUNWAY 25
Mobilization L.S. 1 $35,000.00 $3,500 $31,500 $35,000
Temporary Marking, Lighting and Barricades L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Pavement Marking Removal S.F. 15,000 $1.00 $1,500 $13,500 $15,000
Pavement Removal S.Y. 770 $4.00 $308 $2,772 $3,080
Joint and Crack Repair L.F. 14,800 $2.00 $2,960 $26,640 $29,600
Full Depth Pavement Repair S.Y. 1,670 $8.00 $1,336 $12,024 $13,360
Removal of Existing Lighting System L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Earthwork C.Y. 10,000 $2.50 $2,500 $22,500 $25,000
Subgrade Stabilizing Geotextile S.Y. 1,870 $2.00 $374 $3,366 $3,740
7" Crushed Aggregate Base Course S.Y. 1,870 $7.00 $1,309 $11,781 $13,090
Bituminous Surface Course (3") Ton 330 $75.00 $2,475 $22,275 $24,750
Bituminous Prime Coat Gal. 935 $2.00 $187 $1,683 $1,870
Bituminous Tack Coat Gal. 190 $2.00 $38 $342 $380
Pavement Marking S.F. 35,000 $0.75 $2,625 $23,625 $26,250Erosion Control, Seeding & Marking L.S. 1 $10,000.00 $1,000 $9,000 $10,000
15 kW Constant Current Regulator Each 1 $8,000.00 $800 $7,200 $8,000
Modifications to Vault and Controls L.S. 1 $10,000.00 $1,000 $9,000 $10,000
2-4" PVC Concrete Encased Electrical Duct L.F. 90 $20.00 $180 $1,620 $1,800
3" Rigid Steel Duct (Direct Bore) L.F. 170 $10.00 $170 $1,530 $1,700
Electrical Cable and Trench (in Pavement) L.F. 9,400 $6.00 $5,640 $50,760 $56,400
Electrical Cable and Trench L.F. 9,600 $2.50 $2,400 $21,600 $24,000
Runway Edge Lights (MIRL) (in Pavement) Each 46 $600.00 $2,760 $24,840 $27,600
Taxiway Edge Lights (MITL) (in Pavement) Each 16 $600.00 $960 $8,640 $9,600
Retro-Reflector Each 15 $75.00 $113 $1,013 $1,125
Non-Lighted Guidance Sign Each 1 $1,500.00 $150 $1,350 $1,500
PAPI System (2 Box) Each 2 $10,000.00 $2,000 $18,000 $20,000
REIL System Each 2 $12,500.00 $2,500 $22,500 $25,000
Miscellaneous Construction Costs L.S. 1 $20,000.00 $2,000 $18,000 $20,000
Construction Cost $39,285 $353,561 $392,845
Engineering, Administrative & Legal Costs (25%) $9,800 $88,400 $98,200
Subtotal - Shorten Runway 7-25 $49,100 $442,000 $491,000
1B. OVERLAY RUNWAY 7-25 (3,700 X 60')(4105' Total Length)
Mobilization L.S. 1 $50,000.00 $5,000 $45,000 $50,000
Cold Milling S.Y. 3,156 $4.00 $1,262 $11,362 $12,624
Bituminous Surface Course Ton 6,030 $50.00 $30,150 $271,350 $301,500
Bituminous Tack Coat Gal. 3,450 $2.00 $690 $6,210 $6,900
Miscellaneous Construction Costs L.S. 1 $20,000.00 $2,000 $18,000 $20,000
Construction Cost $39,102 $351,922 $391,024
Engineering, Administrative & Legal Costs (25%) $9,800 $88,000 $97,800
Subtotal -Overlay Runway 7-25 $48,902 $439,922 $488,824
2. SEAL RUNWAY 11-29 SHOULDER PAVEMENT (4,300' X 75')
Mobilization L.S. 1 $16,000.00 $16,000 $0 $16,000
Temporary Marking, Lighting and Barricades L.S. 1 $10,000.00 $10,000 $0 $10,000
Pavement Marking Removal S.F. 15,000 $1.00 $15,000 $0 $15,000
Joint and Crack Repair L.F. 12,500 $2.00 $25,000 $0 $25,000
Slurry Seal S.Y. 35,833 $2.00 $71,666 $0 $71,666
Pavement Marking S.F. 15,000 $0.75 $11,250 $0 $11,250
Miscellaneous Construction Costs L.S. 1 $8,000.00 $8,000 $0 $8,000
Construction Cost $156,916 $0 $156,916
Contingency Engineering, Legal, & Administrative Costs (25%) $39,200 $0 $39,200
Subtotal - Seal Runway 11-29 Shoulder Pavement $196,116 $0 $196,116
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 1 (0-5 YEARS)
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 1
8/6/2019 Airport Master Plan Update aD
5/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 1 (0-5 YEARS)
LANDSIDE IMPROVEMENTS
5. RECONSTRUCT APRON A-3 N/S TAXILANES
Mobilization L.S. 1 $18,000.00 $1,800 $16,200 $18,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Removal S.Y. 7,600 $4.00 $3,040 $27,360 $30,400
Subgrade Stabilizing Geotextile S.Y. 5,230 $2.00 $1,046 $9,414 $10,460
7" Crushed Aggregate Base Course S.Y. 5,230 $7.00 $3,661 $32,949 $36,610
Bituminous Surface Course (3") Ton 920 $75.00 $6,900 $62,100 $69,000
Bituminous Prime Coat Gal. 2,620 $2.00 $524 $4,716 $5,240
Bituminous Tack Coat Gal. 530 $2.00 $106 $954 $1,060
Pavement Marking S.F. 550 $0.75 $41 $371 $413
Erosion Control, Seeding & Marking L.S. 1 $5,000.00 $500 $4,500 $5,000
Retro-Reflector Each 24 $75.00 $180 $1,620 $1,800
Miscellaneous Construction Costs L.S. 1 $9,000.00 $900 $8,100 $9,000
Construction Cost $19,198 $172,784 $191,983
Contingency Engineering, Legal, & Administrative Costs (25%) $4,800 $43,200 $48,000
Subtotal - Reconstruct Apron A-3 N/S Taxilanes $23,998 $215,984 $239,983
6. SEAL APRON A-3 E/W TAXILANE
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 485 $1.00 $49 $437 $485
Joint and Crack Repair L.F. 2,910 $2.00 $582 $5,238 $5,820
Slurry Seal S.Y. 6,425 $2.00 $1,285 $11,565 $12,850
Pavement Marking S.F. 2,425 $0.75 $182 $1,637 $1,819
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,947 $26,526 $29,474
Contingency Engineering, Legal, & Administrative Costs (25%) $700 $6,600 $7,400
Subtotal - Seal Apron A-3 E/W Taxilane $3,647 $33,126 $36,874
7A. RECONSTRUCT APRON A-1 (200' X 80' Wash DNR HELIPAD AREA)
Mobilization L.S. 1 $10,000.00 $1,000 $9,000 $10,000Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Removal S.Y. 3,330 $4.00 $1,332 $11,988 $13,320
Subgrade Stabilizing Geotextile S.Y. 3,330 $2.00 $666 $5,994 $6,660
7" Crushed Aggregate Base Course S.Y. 3,330 $7.00 $2,331 $20,979 $23,310
Bituminous Surface Course (3") Ton 580 $75.00 $4,350 $39,150 $43,500
Bituminous Prime Coat Gal. 1,670 $2.00 $334 $3,006 $3,340
Bituminous Tack Coat Gal. 340 $2.00 $68 $612 $680
Pavement Marking L.S. 1 $1,000.00 $100 $900 $1,000
Erosion Control, Seeding & Marking L.S. 1 $1,000.00 $100 $900 $1,000
Miscellaneous Construction Costs L.S. 1 $5,000.00 $500 $4,500 $5,000
Construction Cost $10,881 $97,929 $108,810
Contingency Engineering, Legal, & Administrative Costs (25%) $2,700 $24,500 $27,200
Subtotal - Reconstruct Wash DNR Helipad Area $13,581 $122,429 $136,010
7B. REHABILITATE CONCRETE APRON A-2 (1,435' X 250')
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000Pavement Marking Removal S.F. 3,000 $1.00 $300 $2,700 $3,000
Joint and Crack Clean and Seal L.F. 21,600 $1.25 $2,700 $24,300 $27,000
Full Depth Concrete Repair S.Y. 200 $50.00 $1,000 $9,000 $10,000
Pavement Marking S.F. 3,000 $0.75 $225 $2,025 $2,250
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $5,075 $45,675 $50,750
Contingency Engineering, Legal, & Administrative Costs (25%) $1,300 $11,400 $12,700
Subtotal - Rehabilitate Concrete Apron A-2) $6,375 $57,075 $63,450
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 2
8/6/2019 Airport Master Plan Update aD
6/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 1 (0-5 YEARS)
7C. SEAL APRON A-3 (1,030' X 300')
Mobilization L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Temporary Marking, Lighting and Barricades L.S. 1 $2,000.00 $200 $1,800 $2,000
Pavement Marking Removal S.F. 3,000 $1.00 $300 $2,700 $3,000
Joint and Crack Repair L.F. 8,000 $2.00 $1,600 $14,400 $16,000
Slurry Seal S.Y. 24,400 $2.00 $4,880 $43,920 $48,800
Coal Tar Emulsion Seal Coat S.Y. 550 $5.00 $275 $2,475 $2,750
Pavement Marking S.F. 3,000 $0.75 $225 $2,025 $2,250
Miscellaneous Construction Costs L.S. 1 $5,000.00 $500 $4,500 $5,000
Construction Cost $8,980 $80,820 $89,800
Contingency Engineering, Legal, & Administrative Costs (25%) $2,200 $20,200 $22,500
Subtotal - Fuel Resistant Seal Coat Airport Fueling Facility Pavement $11,180 $101,020 $112,300
7D. REHABILITATE MIDSTATE AVIATION CONCRETE APRON/RAMP
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal L.S. 1 $1,000.00 $100 $900 $1,000
Joint and Crack Clean and Seal L.F. 3,000 $1.25 $375 $3,375 $3,750
Full Depth Concrete Repair S.Y. 250 $50.00 $1,250 $11,250 $12,500
Pavement Marking L.S. 1 $1,000.00 $100 $900 $1,000
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,675 $24,075 $26,750
Contingency Engineering, Legal, & Administrative Costs (25%) $700 $6,000 $6,700
Subtotal - Rehabilitate Midstate Aviation Concrete Apron/Ramp $3,375 $30,075 $33,450
8. CONSTRUCT T-HANGAR (12,500 S.F.)
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Pavement Removal S.Y. 1700 $4.00 $6,800 $0 $6,800Construct Nested T-Hangar L.S. 1 $250,000.00 $250,000 $0 $250,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 500 $10.00 $5,000 $0 $5,000
Concrete Connections L.S. 1 $5,000.00 $5,000 $0 $5,000
Miscellaneous Construction Costs L.S. 1 $1,000.00 $1,000 $0 $1,000
Construction Cost $277,800 $0 $277,800
Contingency Engineering, Legal, & Administrative Costs (25%) $69,500 $0 $69,500
Subtotal - Construct T-Hangar $347,300 $0 $347,300
9. CONSTRUCT 2 COMMON CLEAR-SPAN HANGARS
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Hangar Demolition L.S. 1 $10,000.00 $10,000 $0 $10,000
Construct 70' x 70' Common Hangar L.S. 2 $100,000.00 $200,000 $0 $200,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 200 $10.00 $2,000 $0 $2,000Concrete Connections L.S. 1 $2,500.00 $2,500 $0 $2,500
Erosion Control, Seeding and Mulching L.S. 1 $500.00 $500 $0 $500
Construction Cost $225,000 $0 $225,000
Contingency Engineering, Legal, & Administrative Costs (25%) $56,300 $0 $56,300
Subtotal - Construct Common Clear-Span Hangar(s) $281,300 $0 $281,300
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 3
8/6/2019 Airport Master Plan Update aD
7/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 1 (0-5 YEARS)
OTHER CAPITAL EXPANSION/DEVELOPMENT
10. INSTALL AIRPORT ROADWAY INDENTIFICATION/ DIRECTIONAL SIGNAGE
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Construction Cost $500 $4,500 $5,000
Contingency Engineering, Legal, & Administrative Costs (25%) $100 $1,100 $1,300
Subtotal -Install Airport Inditification/Directional Signage $600 $5,600 $6,300
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 4
8/6/2019 Airport Master Plan Update aD
8/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
AIRSIDE IMPROVEMENTS
1. SEAL RUNWAY 7-25 (3,700' X 60')
Mobilization L.S. 1 $12,000.00 $1,200 $10,800 $12,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Marking Removal S.F. 30,000 $1.00 $3,000 $27,000 $30,000
Joint and Crack Repair L.F. 3,700 $2.00 $740 $6,660 $7,400
Slurry Seal S.Y. 24,670 $2.00 $4,934 $44,406 $49,340
Pavement Marking S.F. 30,000 $0.75 $2,250 $20,250 $22,500
Miscellaneous Construction Costs L.S. 1 $6,000.00 $600 $5,400 $6,000
Construction Cost $13,224 $119,016 $132,240
Engineering, Administrative & Legal Costs (25%) $3,300 $29,800 $33,100
Subtotal - Seal Runway 7-25 $16,500 $148,800 $165,300
2. SEAL TAXIWAYS A, B, C, D, F, AND RUNWAY 25 ENTRANCE TAXIWAY
Mobilization L.S. 1 $14,000.00 $1,400 $12,600 $14,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Marking Removal S.F. 21,625 $1.00 $2,163 $19,463 $21,625
Joint and Crack Repair L.F. 8,900 $2.00 $1,780 $16,020 $17,800
Slurry Seal S.Y. 36,900 $2.00 $7,380 $66,420 $73,800
Pavement Marking S.F. 21,625 $0.75 $1,622 $14,597 $16,219
Miscellaneous Construction Costs L.S. 1 $7,000.00 $700 $6,300 $7,000
Construction Cost $15,544 $139,899 $155,444
Engineering, Administrative & Legal Costs (25%) $3,900 $35,000 $38,900
Subtotal -Seal Taxiways A,B,C,D,B, and Runway 25 Entrance Taxiway $19,444 $174,899 $194,344
3A. EXTEND RUNWAY 11-29 (4,600' X 75')
Mobilization L.S. 1 $70,000.00 $7,000 $63,000 $70,000
Temporary Marking, Lighting and Barricades L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Pavement Marking Removal S.F. 30,000 $1.00 $3,000 $27,000 $30,000Pavement Removal S.Y. 8,890 $4.00 $3,556 $32,004 $35,560
Removal of Existing Lighting System L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Earthwork L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Subgrade Stabilizing Geotextile S.Y. 8,190 $2.00 $1,638 $14,742 $16,380
4" Crushed Aggregate Base Course S.Y. 8,190 $4.00 $3,276 $29,484 $32,760
PCCP (6") S.Y. 8,190 $35.00 $28,665 $257,985 $286,650
Bituminous Surface Course Shouldering L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Pavement Marking S.F. 30,000 $0.75 $2,250 $20,250 $22,500
Erosion Control, Seeding & Marking L.S. 1 $10,000.00 $1,000 $9,000 $10,000
15 kW Constant Current Regulator Each 1 $8,000.00 $800 $7,200 $8,000
Modifications to Vault and Controls L.S. 1 $10,000.00 $1,000 $9,000 $10,000
3" Rigid Steel Duct (Direct Bore) L.F. 320 $10.00 $320 $2,880 $3,200
Electrical Cable and Trench (in Pavement) L.F. 10,000 $6.00 $6,000 $54,000 $60,000
Electrical Cable and Trench L.F. 19,500 $2.50 $4,875 $43,875 $48,750
Runway Edge Lights (MIRL) (in Pavement) Each 56 $600.00 $3,360 $30,240 $33,600
Taxiway Edge Lights (MITL) (in Pavement) Each 4 $600.00 $240 $2,160 $2,400
Non-Lighted Guidance Sign Each 1 $1,500.00 $150 $1,350 $1,500
PAPI System (4 Box) Each 2 $20,000.00 $4,000 $36,000 $40,000Miscellaneous Construction Costs L.S. 1 $35,000.00 $3,500 $31,500 $35,000
Construction Cost $78,630 $707,670 $786,300
Engineering, Administrative & Legal Costs (25%) $19,700 $176,900 $196,600
Subtotal - Extend Runway 11-29 $98,330 $884,570 $982,900
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLANPHASE 2 (6-10 YEARS)
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 1
8/6/2019 Airport Master Plan Update aD
9/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 2 (6-10 YEARS)
3B. CONSTRUCT ENTRANCE TAXIWAY TO RUNWAY 29
Mobilization L.S. 1 $18,000.00 $1,800 $16,200 $18,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Removal S.Y. 930 $4.00 $372 $3,348 $3,720
Earthwork C.Y. 10,000 $2.50 $2,500 $22,500 $25,000
Subgrade Stabilizing Geotextile S.Y. 2,750 $2.00 $550 $4,950 $5,500
4" Crushed Aggregate Base Course S.Y. 2,750 $4.00 $1,100 $9,900 $11,000
PCCP (6") S.Y. 2,750 $35.00 $9,625 $86,625 $96,250
Pavement Marking L.S. 1 $1,000.00 $100 $900 $1,000
Erosion Control, Seeding & Marking L.S. 1 $2,500.00 $250 $2,250 $2,500
2-4" PVC Concrete Encased Electrical Duct L.F. 90 $20.00 $180 $1,620 $1,800
Taxiway Edge Lights (MITL) (in Pavement) Each 4 $600.00 $240 $2,160 $2,400
Retro-Reflector Each 29 $75.00 $218 $1,958 $2,175
Non-Lighted Guidance Sign Each 1 $1,500.00 $150 $1,350 $1,500
Miscellaneous Construction Costs L.S. 1 $9,000.00 $900 $8,100 $9,000
Construction Cost $18,485 $166,361 $184,845
Engineering, Administrative & Legal Costs (25%) $4,600 $41,600 $46,200
Subtotal - Construct Entrance Taxiway to Runway 29 $23,085 $207,961 $231,045
4. CONSTRUCT NORTH PARTIAL PARALLEL TAXIWAY TO RUNWAY 11-29
Mobilization L.S. 1 $60,000.00 $6,000 $54,000 $60,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Removal S.Y. 1,000 $4.00 $400 $3,600 $4,000
Earthwork C.Y. 15,000 $2.50 $3,750 $33,750 $37,500
Subgrade Stabilizing Geotextile S.Y. 12,300 $2.00 $2,460 $22,140 $24,600
4" Crushed Aggregate Base Course S.Y. 12,300 $4.00 $4,920 $44,280 $49,200
PCCP (6") S.Y. 12,300 $35.00 $43,050 $387,450 $430,500
Pavement Marking L.F. 1,600 $0.75 $120 $1,080 $1,200
Erosion Control, Seeding & Marking L.S. 1 $10,000.00 $1,000 $9,000 $10,000
2-4" PVC Concrete Encased Electrical Duct L.F. 90 $20.00 $180 $1,620 $1,800
Electrical Cable and Trench L.F. 7,500 $2.50 $1,875 $16,875 $18,750
Taxiway Edge Lights (MITL) (in Pavement) Each 6 $600.00 $360 $3,240 $3,600
Taxiway Edge Lights (MITL) Each 65 $500.00 $3,250 $29,250 $32,500
Non-Lighted Guidance Sign Each 2 $1,500.00 $300 $2,700 $3,000
Miscellaneous Construction Costs L.S. 1 $30,000.00 $3,000 $27,000 $30,000
Construction Cost $71,165 $640,485 $711,650Contingency Engineering, Legal, & Administrative Costs (25%) $17,800 $160,100 $177,900
Subtotal - Construct Parallel Taxiway to Runway 11-29 $88,965 $800,585 $889,550
LANDSIDE IMPROVEMENTS
5. SEAL APRON A-3 N/S TAXILANES
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 550 $1.00 $55 $495 $550
Joint and Crack Repair L.F. 1,100 $2.00 $220 $1,980 $2,200
Slurry Seal S.Y. 5,230 $2.00 $1,046 $9,414 $10,460
Pavement Marking S.F. 550 $0.75 $41 $371 $413
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,212 $19,910 $22,123
Contingency Engineering, Legal, & Administrative Costs (25%) $600 $5,000 $5,500
Subtotal - Seal Apron A-3 N/S Taxilanes $2,812 $24,910 $27,623
6. SEAL APRON A-3 E/W TAXILANE
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 485 $1.00 $49 $437 $485
Joint and Crack Repair L.F. 2,910 $2.00 $582 $5,238 $5,820
Slurry Seal S.Y. 6,425 $2.00 $1,285 $11,565 $12,850
Pavement Marking S.F. 2,425 $0.75 $182 $1,637 $1,819
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,947 $26,526 $29,474
Contingency Engineering, Legal, & Administrative Costs (25%) $700 $6,600 $7,400
Subtotal - Seal Apron A-3 E/W Taxilane $3,647 $33,126 $36,874
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 2
8/6/2019 Airport Master Plan Update aD
10/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 2 (6-10 YEARS)
7A. SEAL APRON A-1 (200' X 80' Wash DNR HELIPAD AREA)
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal L.S. 1 $1,500.00 $150 $1,350 $1,500
Joint and Crack Repair L.F. 1,000 $2.00 $200 $1,800 $2,000
Slurry Seal S.Y. 3,330 $2.00 $666 $5,994 $6,660
Pavement Marking L.S. 1 $1,000.00 $100 $900 $1,000
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $1,966 $17,694 $19,660
Contingency Engineering, Legal, & Administrative Costs (25%) $500 $4,400 $4,900
Subtotal - Seal Apron A-1 (Wash DNR Helipad Area) $2,466 $22,094 $24,560
7B. SEAL APRON A-3 (1,030' X 300')
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 485 $1.00 $49 $437 $485
Joint and Crack Repair L.F. 2,910 $2.00 $582 $5,238 $5,820
Slurry Seal S.Y. 6,425 $2.00 $1,285 $11,565 $12,850
Pavement Marking S.F. 2,425 $0.75 $182 $1,637 $1,819Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,947 $26,526 $29,474
Contingency Engineering, Legal, & Administrative Costs (25%) $700 $6,600 $7,400
Subtotal - Seal Apron A-3 $3,647 $33,126 $36,874
8A. CONSTRUCT COMMON CLEAR-SPAN HANGAR
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Construct 70' x 70' Common Hangar L.S. 1 $100,000.00 $100,000 $0 $100,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 200 $10.00 $2,000 $0 $2,000
Concrete Connections L.S. 1 $2,500.00 $2,500 $0 $2,500
Erosion Control, Seeding and Mulching L.S. 1 $500.00 $500 $0 $500
Construction Cost $115,000 $0 $115,000
Contingency Engineering, Legal, & Administrative Costs (25%) $28,800 $0 $28,800
Subtotal - Construct Common Clear-Span Hangar $143,800 $0 $143,800
8B. CONSTRUCT AUTO PARKING AREA
Mobilization L.S. 1 $12,000.00 $12,000 $0 $12,000
Earthwork L.S. 1 $10,000.00 $10,000 $0 $10,000
4" Crushed Aggregate Base Course S.Y. 1,510 $4.00 $6,040 $0 $6,040
Bituminous Surface Course (10") Ton 880 $75.00 $66,000 $0 $66,000
Bituminous Prime Coat Gal. 750 $2.00 $1,500 $0 $1,500
Bituminous Tack Coat Gal. 450 $2.00 $900 $0 $900
PCC Curb L.F. 1100 $18.00 $19,800 $0 $19,800
Pavement Marking L.S. 1 $1,000.00 $1,000 $0 $1,000
Parking Barricades Each 5 $200.00 $1,000 $0 $1,000
Erosion Control, Seeding and Mulching L.S. 1 $1,000.00 $1,000 $0 $1,000
Miscellaneous Construction Costs L.S. 1 $6,000.00 $6,000 $0 $6,000
Construction Cost $125,240 $0 $125,240
Contingency Engineering, Legal, & Administrative Costs (25%) $31,300 $0 $31,300
Subtotal - Construct Auto Parking Area $156,540 $0 $156,540
9. INSTALL WILDLIFE PERIMETER FENCE
Mobilization L.S. 1 $10.00 $1 $9 $10
Clearing L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Fence (8' Chain Link) L.F. 23,500 $16.00 $37,600 $338,400 $376,000
Access Gate Each 3 $1,000.00 $300 $2,700 $3,000
Construction Cost $38,901 $350,109 $389,010
Contingency Engineering, Legal, & Administrative Costs (25%) $9,700 $87,500 $97,300
Subtotal - Install Wildlife Perimeter Fence $48,601 $437,609 $486,310
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 3
8/6/2019 Airport Master Plan Update aD
11/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
AIRSIDE IMPROVEMENTS
1. OVERLAY RUNWAY 11-29 (4,600' X 75')
Mobilization L.S. 1 $60,000.00 $6,000 $54,000 $60,000
Temporary Marking, Lighting and Barricades L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Pavement Marking Removal S.F. 30,000 $1.00 $3,000 $27,000 $30,000
Joint and Crack Repair L.F. 4,600 $2.00 $920 $8,280 $9,200
Bituminous Surface Course (3") Ton 6,690 $50.00 $33,450 $301,050 $334,500
Bituminous Tack Coat Gal. 3,840 $2.00 $768 $6,912 $7,680
Pavement Marking S.F. 30,000 $0.75 $2,250 $20,250 $22,500
Miscellaneous Construction Costs L.S. 1 $30,000.00 $3,000 $27,000 $30,000
Construction Cost $50,388 $453,492 $503,880
Engineering, Administrative & Legal Costs (25%) $12,600 $113,400 $126,000
Subtotal - Overlay Runway 11-29 $63,000 $566,900 $629,900
2. INSTALL MALSF TO RUNWAY 29
MALSF System L.S. 1 $200,000.00 $20,000 $180,000 $200,000
Construction Cost $20,000 $180,000 $200,000
Engineering, Administrative & Legal Costs (25%) $5,000 $45,000 $50,000Subtotal - Install MALSF to Runway 29 $25,000 $225,000 $250,000
3. SEAL RUNWAY 7-25 (3,700' x 60')
Mobilization L.S. 1 $14,000.00 $1,400 $12,600 $14,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Marking Removal S.F. 30,000 $1.00 $3,000 $27,000 $30,000
Joint and Crack Repair L.F. 7,400 $2.00 $1,480 $13,320 $14,800
Slurry Seal S.Y. 24,700 $2.00 $4,940 $44,460 $49,400
Pavement Marking S.F. 30,000 $0.75 $2,250 $20,250 $22,500
Miscellaneous Construction Costs L.S. 1 $7,000.00 $700 $6,300 $7,000
Construction Cost $14,270 $128,430 $142,700
Engineering, Administrative & Legal Costs (25%) $3,600 $32,100 $35,700
Subtotal - Seal Runway 7-25 $17,870 $160,530 $178,400
4. CONSTRUCT SOUTH PARTIAL PARALLEL TAXIWAY TO RUNWAY 11-29
Mobilization L.S. 1 $40,000.00 $4,000 $36,000 $40,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Removal S.Y. 1,000 $4.00 $400 $3,600 $4,000
Earthwork C.Y. 15,000 $2.50 $3,750 $33,750 $37,500
Subgrade Stabilizing Geotextile S.Y. 7,700 $2.00 $1,540 $13,860 $15,400
4" Crushed Aggregate Base Course S.Y. 7,700 $4.00 $3,080 $27,720 $30,800
PCCP (6") S.Y. 7,700 $35.00 $26,950 $242,550 $269,500
Pavement Marking L.F. 1,000 $0.75 $75 $675 $750
Erosion Control, Seeding & Marking L.S. 1 $10,000.00 $1,000 $9,000 $10,000
2-4" PVC Concrete Encased Electrical Duct L.F. 90 $20.00 $180 $1,620 $1,800
Electrical Cable and Trench L.F. 5,000 $2.50 $1,250 $11,250 $12,500
Taxiway Edge Lights (MITL) (in Pavement) Each 6 $600.00 $360 $3,240 $3,600
Taxiway Edge Lights (MITL) Each 50 $500.00 $2,500 $22,500 $25,000
Non-Lighted Guidance Sign Each 2 $1,500.00 $300 $2,700 $3,000
Miscellaneous Construction Costs L.S. 1 $20,000.00 $2,000 $18,000 $20,000
Construction Cost $47,885 $430,965 $478,850
Contingency Engineering, Legal, & Administrative Costs (25%) $12,000 $107,700 $119,700
Subtotal - Construct South Partial Parallel Taxiway to Runway 11-29 $59,885 $538,665 $598,550
5A. SEAL TAXIWAYS A, B, C, D, F, AND RUNWAY 25 ENTRANCE TAXIWAYMobilization L.S. 1 $14,000.00 $1,400 $12,600 $14,000
Temporary Marking, Lighting and Barricades L.S. 1 $5,000.00 $500 $4,500 $5,000
Pavement Marking Removal S.F. 21,625 $1.00 $2,163 $19,463 $21,625
Joint and Crack Repair L.F. 8,900 $2.00 $1,780 $16,020 $17,800
Slurry Seal S.Y. 36,900 $2.00 $7,380 $66,420 $73,800
Pavement Marking S.F. 21,625 $0.75 $1,622 $14,597 $16,219
Miscellaneous Construction Costs L.S. 1 $7,000.00 $700 $6,300 $7,000
Construction Cost $15,544 $139,899 $155,444
Engineering, Administrative & Legal Costs (25%) $3,900 $35,000 $38,900
Subtotal -Seal Taxiways A,B,C,D,B, and Runway 25 Entrance Taxiway $19,444 $174,899 $194,344
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 3 (11-20 YEARS)
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 1
8/6/2019 Airport Master Plan Update aD
12/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 3 (11-20 YEARS)
5B. SEAL NORTH PARTIAL PARALLEL TAXIWAY TO RUNWAY 11-29
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 1,600 $1.00 $160 $1,440 $1,600
Joint and Crack Repair L.F. 1,600 $2.00 $320 $2,880 $3,200
Slurry Seal S.Y. 12,300 $2.00 $2,460 $22,140 $24,600
Pavement Marking S.F. 1,600 $0.75 $120 $1,080 $1,200
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $3,910 $35,190 $39,100
Engineering, Administrative & Legal Costs (25%) $1,000 $8,800 $9,800
Subtotal -Seal North Partial Parallel Taxiway to Runway 11-29 $4,910 $43,990 $48,900
LANDSIDE IMPROVEMENTS
6. SEAL APRON A-3 N/S TAXILANES
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 550 $1.00 $55 $495 $550
Joint and Crack Repair L.F. 1,100 $2.00 $220 $1,980 $2,200
Slurry Seal S.Y. 5,230 $2.00 $1,046 $9,414 $10,460
Pavement Marking S.F. 550 $0.75 $41 $371 $413
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,212 $19,910 $22,123
Contingency Engineering, Legal, & Administrative Costs (25%) $600 $5,000 $5,500
Subtotal - Seal Apron A-3 N/S Taxilanes $2,812 $24,910 $27,623
7. SEAL APRON A-3 E/W TAXILANE
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 485 $1.00 $49 $437 $485
Joint and Crack Repair L.F. 2,910 $2.00 $582 $5,238 $5,820
Slurry Seal S.Y. 6,425 $2.00 $1,285 $11,565 $12,850
Pavement Marking S.F. 2,425 $0.75 $182 $1,637 $1,819
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $2,947 $26,526 $29,474Contingency Engineering, Legal, & Administrative Costs (25%) $700 $6,600 $7,400
Subtotal - Seal Apron A-3 E/W Taxilane $3,647 $33,126 $36,874
8A. OVERLAY APRON A-1 (200' X 80' Wash DNR HELIPAD AREA)
Mobilization L.S. 1 $5,000.00 $500 $4,500 $5,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal L.S. 1 $1,500.00 $150 $1,350 $1,500
Joint and Crack Repair L.F. 600 $2.00 $120 $1,080 $1,200
Bituminous Surface Course (3") Ton 580 $75.00 $4,350 $39,150 $43,500
Bituminous Tack Coat Gal. 330 $2.00 $66 $594 $660
Pavement Marking L.S. 1 $1,000.00 $100 $900 $1,000
Miscellaneous Construction Costs L.S. 1 $2,500.00 $250 $2,250 $2,500
Construction Cost $5,636 $50,724 $56,360
Contingency Engineering, Legal, & Administrative Costs (25%) $1,400 $12,700 $14,100
Subtotal - Overlay Apron A-1 (Wash DNR Helipad Area) $7,036 $63,424 $70,460
8B. OVERLAY APRON A-2 (1,435' X 250')
Mobilization L.S. 1 $60,000.00 $6,000 $54,000 $60,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 3,000 $1.00 $300 $2,700 $3,000
Joint and Crack Repair (Concrete) L.F. 21,600 $1.25 $2,700 $24,300 $27,000
Bituminous Surface Course (3") Ton 6,130 $50.00 $30,650 $275,850 $306,500
Bituminous Tack Coat Gal. 3,520 $2.00 $704 $6,336 $7,040
Pavement Marking S.F. 3,000 $0.75 $225 $2,025 $2,250
Miscellaneous Construction Costs L.S. 1 $30,000.00 $3,000 $27,000 $30,000
Construction Cost $43,679 $393,111 $436,790
Contingency Engineering, Legal, & Administrative Costs (25%) $10,900 $98,300 $109,200
Subtotal - Overlay Apron A-2 $54,579 $491,411 $545,990
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 2
8/6/2019 Airport Master Plan Update aD
13/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 3 (11-20 YEARS)
8C. OVERLAY APRON A-3 (1,030' X 300')Mobilization L.S. 1 $40,000.00 $4,000 $36,000 $40,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal S.F. 3,000 $1.00 $300 $2,700 $3,000
Joint and Crack Repair L.F. 8,000 $2.00 $1,600 $14,400 $16,000
Bituminous Surface Course (3") Ton 4,250 $50.00 $21,250 $191,250 $212,500
Bituminous Tack Coat Gal. 2,440 $2.00 $488 $4,392 $4,880
Pavement Marking S.F. 3,000 $0.75 $225 $2,025 $2,250
Miscellaneous Construction Costs L.S. 1 $20,000.00 $2,000 $18,000 $20,000
Construction Cost $29,963 $269,667 $299,630
Contingency Engineering, Legal, & Administrative Costs (25%) $7,500 $67,400 $74,900
Subtotal - Overlay Apron A-3 $37,463 $337,067 $374,530
8D. OVERLAY MIDSTATE AVIATION APRON/RAMP
Mobilization L.S. 1 $10,000.00 $1,000 $9,000 $10,000
Temporary Marking, Lighting and Barricades L.S. 1 $1,000.00 $100 $900 $1,000
Pavement Marking Removal L.S. 1 $1,000.00 $100 $900 $1,000
Joint and Crack Repair (Concrete) L.F. 3,000 $1.25 $375 $3,375 $3,750
Cold Milling S.Y. 1,500 $2.00 $300 $2,700 $3,000
Bituminous Surface Course (3") Ton 1,020 $50.00 $5,100 $45,900 $51,000
Bituminous Tack Coat Gal. 580 $2.00 $116 $1,044 $1,160
Pavement Marking L.S. 1 $1,000.00 $100 $900 $1,000
Miscellaneous Construction Costs L.S. 1 $5,000.00 $500 $4,500 $5,000
Construction Cost $7,691 $69,219 $76,910
Contingency Engineering, Legal, & Administrative Costs (25%) $1,900 $17,300 $19,200
Subtotal - Overlay Midstate Aviation Apron/Ramp $9,591 $86,519 $96,110
9. CONSTRUCT T-HANGAR (12,500 S.F.)
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Pavement Removal S.Y. 1700 $4.00 $6,800 $0 $6,800
Construct Nested T-Hangar L.S. 1 $250,000.00 $250,000 $0 $250,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 500 $10.00 $5,000 $0 $5,000
Concrete Connections L.S. 1 $5,000.00 $5,000 $0 $5,000
Miscellaneous Construction Costs L.S. 1 $1,000.00 $1,000 $0 $1,000
Construction Cost $277,800 $0 $277,800
Contingency Engineering, Legal, & Administrative Costs (25%) $69,500 $0 $69,500
Subtotal - Construct T-Hangar $347,300 $0 $347,300
10. CONSTRUCT COMMON CLEAR-SPAN HANGAR
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Construct 70' x 70' Common Hangar L.S. 1 $100,000.00 $100,000 $0 $100,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 200 $10.00 $2,000 $0 $2,000
Concrete Connections L.S. 1 $2,500.00 $2,500 $0 $2,500
Erosion Control, Seeding and Mulching L.S. 1 $500.00 $500 $0 $500
Construction Cost $115,000 $0 $115,000
Contingency Engineering, Legal, & Administrative Costs (25%) $28,800 $0 $28,800
Subtotal - Construct Common Clear-Span Hangar $143,800 $0 $143,800
11A. CONSTRUCT AIRPORT PASSENGER TERMINAL BUILDING
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Construct Ai rpor t Passenger Terminal Building S.F. 3,200 $110.00 $352,000 $0 $352,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 200 $10.00 $2,000 $0 $2,000
Concrete Connections L.S. 1 $2,500.00 $2,500 $0 $2,500
Erosion Control, Seeding and Mulching L.S. 1 $500.00 $500 $0 $500
Construction Cost $367,000 $0 $367,000
Contingency Engineering, Legal, & Administrative Costs (25%) $91,800 $0 $91,800
Subtotal - Construct Airport Passenger Terminal Building $458,800 $0 $458,800
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 3
8/6/2019 Airport Master Plan Update aD
14/14
Unit Local FAA Total Cost
Project Description Unit Quantity Cost Cost Cost (100%)
ESTIMATED PROJECT COSTS AND FUNDING
BOWERS FIELD AIRPORT - PHASED DEVELOPMENT PLAN
PHASE 3 (11-20 YEARS)
11B. CONSTRUCT AIRPORT MAINTENANCE BUILDING
Mobilization L.S. 1 $5,000.00 $5,000 $0 $5,000
Construct Airport Maintenance Building L.S. 1 $60,000.00 $60,000 $0 $60,000
Utility Work L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork C.Y. 100 $10.00 $1,000 $0 $1,000
Concrete Connections L.S. 1 $2,500.00 $2,500 $0 $2,500
Erosion Control, Seeding and Mulching L.S. 1 $500.00 $500 $0 $500
Construction Cost $74,000 $0 $74,000
Contingency Engineering, Legal, & Administrative Costs (25%) $18,500 $0 $18,500
Subtotal - Construct Airport Maintenance Building $92,500 $0 $92,500
11C. CONSTRUCT AUTO PARKING AREA
Mobilization L.S. 1 $10,000.00 $10,000 $0 $10,000
Demolition L.S. 1 $5,000.00 $5,000 $0 $5,000
Earthwork L.S. 1 $5,000.00 $5,000 $0 $5,000
4" Crushed Aggregate Base Course S.Y. 1,000 $4.00 $4,000 $0 $4,000
Bituminous Surface Course (10") Ton 580 $75.00 $43,500 $0 $43,500
Bituminous Prime Coat Gal. 500 $2.00 $1,000 $0 $1,000Bituminous Tack Coat Gal. 300 $2.00 $600 $0 $600
PCC Curb L.F. 420 $18.00 $7,560 $0 $7,560
Pavement Marking L.S. 1 $1,000.00 $1,000 $0 $1,000
Parking Barricades Each 25 $200.00 $5,000 $0 $5,000
Erosion Control, Seeding and Mulching L.S. 1 $1,000.00 $1,000 $0 $1,000
Miscellaneous Construction Costs L.S. 1 $5,000.00 $5,000 $0 $5,000
Construction Cost $88,660 $0 $88,660
Contingency Engineering, Legal, & Administrative Costs (25%) $22,200 $0 $22,200
Subtotal - Construct Auto Parking Area $110,860 $0 $110,860
K:\2000-312\Amp\AMP-calc\cost estimates\cost.xls 6/3/2004 Page 4