06B. Site 1 Option DESTIMATED DEVELOPMENT COST - SITE 1, OPTION D
Kalispell Airport Master flan Update
March, 2012
I Land Acquisition
Land Acquisition
L5
$ 1,700,000
1
$ 1,700,000
Remove Structures (Hangars & Shops)
LS
$ 30,000
1
$ 30,000
Subtotal
$ 1,730,000
2 Obstruction Clearing
LowerlRemove Trces
LS
$ 20,000
1
$ 20,000
Subtotal
$ 20,000
3 Rehabilitate 60' x 3,600 LF Runway 13131
IwArthwork
CY
$ 12
1,200
$ 14,400
Mill Existing Pavement (2")
SY
$ 4
24,000
$ 96,000
Bituminous Surface Course (2" Overlay)
'1N
$ 40
2,835
$ 113,400
Bituminous Material
.N
$ 900
184.3
$ 165,870
Bituminous Tack Coat
7N
$ 900
35.0
$ 31,500
Replace MIRL Lighting System
LS
$ 150.000
l
$ 150,000
Runway Striping and Marking
SF
$ 5
14,048
$ 70.240
Signing
EA
$ 2,500
5
$ 12,500
Erosion Control & Seeding
LS
$ 1,200
1
$ 1,200
Subtotal
$ 655,110
I
4. Reconstruct 35' Wide Parallel Taxiway
�Eurthwork
CY
$ 12
3,100
$ 37,200
Mill Existing Pavement (2")
SY
$ 4
10.604
$ 42,778
Crushed Base Course (10")
CY
$ 35
3,000
$ 105,000
Bituminous Surface Course (3")
TN
$ 40
1,900
$ 76,000
Bituminous Material
TN
$ 900
130
$ 117,000
Bituminous Prime Coat
TN
$ 900
18
$ 16,042
Taxiwav StriDlnR and Markin
Sr
$ 5
2.257
$ 11,285
Taxiway Markers
EA
$ 350
86
$ 30,100
Storm Drain & Culverts
LS
$ 15;000
1
$ 15,000
Erosion Control & Seeding
LS
$ 5,000
1
$ 5,000
Subtotal
5 455,404
-Summary of Site 1, Option D Development
I
Subtotal of Site 1, Option D Devela meat C.I1515
Costs
$ 2,860,514
$ 357,564
Engineering, Bidding, and Construction Administration (12.5%)
Contingency (20%)
$ 572,103
Total Development Cost - Site 1, Option D
S 3,790,200
Federal Share of Site 1, Option ❑ (0°/o)
$ -
Local Share of Site 1, Option D (100%)
$ 3,790,200
0043-003 Final MP Cost Estimate.xlsSite 1, Option D
Ij V�ft
j
lei
AA r EE
25' x 3600'
` .�• E I ' PARALLEL
TAXIWAY ' _ •-'
4C.ITy NVW r
'I M ENT
PIS
I •-
AM
OMAN
��+�`
MA
LEGEND
EXISTING AIRPORT BOUNDARY 0 AVIGATION EASEMENT
- PROPOSED AIRPORT BOUNDARY LAND TO BE ACQUIRED �
- - RUNWAY PROTECTION ZONE
0 BASE DEVELOPMENT- RUNWAY,
TAXIWAY, APRON, & HANGAR4
AREAS ARC: B-II; 75% LENGTH= 36W
SCALE r --W FEET (FALL SIZE)
0 rsa 3w GOD -, --
�
CM WW LAND
APPLICATION SITE }
_,/o J)A7 ompipnDN owx CHKD APPR.
MEstelling
Engineers, INC.
s�eer r:u#
KAUSPELL CITY AIRPORT B
FtAWFA0• COUNTY
KAU'VML, VWMA
SITE 1, OPTION D
Flu N .: ROB CIiK.0 BY: JJ�Y M*xcT H0. 0043 DA'fC: 04/04M