CARSON CITY AIRPORTflycarsoncity.com/wp-content/uploads/2017/12/2017-12-13-ACIP-CXP... · 2019 1 Replace Perimeter Wire Fence w/ Chain Link Fence ... road to properly drain the Main

CARSON CITY AIRPORT

2018 PROJECT and

2019 – 2023 ACIP

AIRPORT NAME: CARSON CITY AIRPORT DATE: 12/12/2017SPONSOR: CARSON CITY NPIAS No. 32-0004CITY & STATE: CARSON CITY, NEVADA PAGE: 1 OF 1FUNDING FEDERAL LOCAL PROJECT

YEAR SHARE SHARE TOTAL

2018 1 Rehabilitate Taxiway A (50' x 6,700'), B (35' x 2,750'), 446,250$ 29,750$ 476,000$ GRANT C (50' x 2,790'), D (50' x 6,700'), Taxilanes E (35' x 660')

& F (35' x 440), and North Access Road (30' x 1,040')2 Replace AWOS Equipment and Radios 43,125$ 2,875$ 46,000$

TOTAL 489,375$ 32,625$ 522,000$

2019 1 Replace Perimeter Wire Fence w/ Chain Link Fence (6'x10,175') 637,500$ 42,500$ 680,000$ TOTAL 637,500$ 42,500$ 680,000$

2020 2 Rehabilitate Main Apron (57,540 SY) 227,813$ 15,188$ 243,000$ 3 Reconstruct Perimeter Road (30' x 3,000') 498,750$ 33,250$ 532,000$

TOTAL 726,563$ 48,438$ 775,000$

2021 4 Rehabilitate Runway 9-27 (55,850 SY) 235,313$ 15,688$ 251,000$ TOTAL 235,313$ 15,688$ 251,000$

2022 5 Rehabilitate North Apron 150,938$ 10,063$ 161,000$ 6 Replace Automatic Gates and Operators 136,875$ 9,125$ 146,000$ 7 Emergency Generator 92,813$ 6,188$ 99,000$

TOTAL 380,625$ 25,375$ 406,000$

2023 8 Bi-directional Tractor with Snow Blower and Rotary Broom 251,250$ 16,750$ 268,000$ 9 Snow Removal Equipment Storage Building (60' x 60') 1,409,063$ 93,938$ 1,503,000$ 10 West Land Acquisition - 38 Acres 3,656,250$ 243,750$ 3,900,000$ 11 Northeast Land Acquisition - 28.5 Acres 5,625,000$ 375,000$ 6,000,000$ 12 Construct East Perimeter Road - 9,120 LF 2,658,750$ 177,250$ 2,836,000$ 13 Construct Hangar Row Taxilanes with utilities 11,069,063$ 737,938$ 11,807,000$ 14 North Apron Shade Canopy (40' x 330') 478,125$ 31,875$ 510,000$ 15 Taxiway C Storm Drain (300') 140,625$ 9,375$ 150,000$ 16 Obstruction Lights 34,688$ 2,313$ 37,000$ 17 ALP Update with Narrative and Exhibit A Property Map 150,000$ 10,000$ 160,000$

TOTAL 25,472,813$ 1,698,188$ 27,171,000$

2019 - 2023 TOTAL $27,452,813 $1,830,188 $29,283,000

AIRPORT CAPITAL IMPROVEMENT PROGRAMFISCAL YEARS 2019-2023

PROJECT DESCRIPTION

PROGRAM NARRATIVE

Airport Information

Airport Layout Plan Submitted February 2012

Exhibit A Property Map Submitted February 2012

186 Based Aircraft NPR Airport Code A

84,500 Operations per year NPR Airport Code A

2018 Grant Application 2018 Project 1 – Rehabilitate Taxiways A, B, C, D, Taxilanes E & F and Access Road Taxiway A was constructed in 2009/2010, Taxiway B was constructed in 1989, Taxiway C was constructed in 1998, Taxiway D was constructed in 2011/2012, Taxilane E was constructed in 2001 / 2004, Taxilane F was constructed in 2008. The Pavement Condition Index (PCI) for these pavements was listed as 82, 73, 90, 83 for the Taxiways by NDOT in 2013. Taxiways B & C with Taxilanes E & F also received a slurry seal in 2013. The purpose of this project is to prolong the useful life of the existing pavement (approximately 153,750 square yards) by providing maintenance to retain a PCI of 70 or greater for these pavements. This project includes crack sealing for the existing sawcut control joints, providing an application of GSB‐88 and then striping the pavement. The CatEx documentation was approved in June 2017. National Priority Rating = 68 2018 Project 2 – Replace AWOS Equipment and Radios The existing Automated Weather Observation System (AWOS) was installed and operational in August 2010. Since then the manufacturer has upgraded their components and has stopped producing replacement parts for this unit. The average life of an AWOS component is 7‐10 years and this unit is within that window. The project would include the replacement of the Ceilometer, the Central Data Platform, and the UHF and VHF radios. National Priority Rating = 47

2018 – 2022 ACIP 2018 Project 1 – Replace Perimeter Wire Fence with Chain Link Fence The airport is completely enclosed with a perimeter fence, however approximately 40‐percent of it is wire fence which does not provide the safety/security that is required for an airport such as the Carson City Airport. The chain link fence will be 6 feet high with 1‐foot extensions having three strands of barbed wire. The CatEx documentation for this project will be submitted in June 2019. National Priority Rating = 43

2020 Project 2 – Rehabilitate Main Apron The Main Apron was constructed in 2013 and 2014. The purpose of this project is to prolong the useful life of approximately 57,540 square yards of the existing pavement by providing maintenance to retain a PCI of 70 or greater for this pavement. This project includes crack sealing for the existing sawcut control joints, providing an application of GSB‐88 and then striping the pavement. The CatEx documentation will be submitted in June 2019. 2013 PCI = 100. National Priority Rating = 62 2020 Project 3 – Rehabilitate Perimeter Road This project provides for the rehabilitation of the perimeter road by paving an asphalt concrete overlay on the westerly portion of the road and reconstructing the easterly portion of the road adjacent to the Port‐A‐Port Hangars. The westerly portion of the existing pavement is approximately 2,300’x30’ and is in fair condition. A 2‐inch overlay would effectively prolong the useful life of that portion of the roadway. The easterly 700 feet adjacent to the Port‐A‐Port hangars is in very poor condition and will require reconstruction. In addition, it will be necessary to replace an existing 15‐inch storm drain pipe with an 18‐inch pipe within this portion of the road to properly drain the Main Apron. The CatEx documentation was approved in June 2017. National Priority Rating = 22 2021 Project 4– Rehabilitate Runway 9‐27 Runway 9‐27 was constructed in 2009 and was sealed and striped in 2014. The purpose of this project is to prolong the useful life of approximately 55,830 square yards of the existing pavement by providing maintenance to retain a PCI of 70 or greater for this pavement. This project includes crack sealing for the existing sawcut control joints, providing an application of GSB‐88 and then striping the pavement. The CatEx documentation will be submitted in June 2020. 2013 PCI = 80. National Priority Rating = 72 2022 Project 5 – Rehabilitate North Apron The North Apron was re‐constructed in 2016 and it is anticipated that it will require maintenance in 2022. The purpose of this project is to prolong the useful life of approximately 39,920 square yards of the existing pavement by providing maintenance to retain a PCI of 70 or greater for the pavement. This project includes crack sealing for the existing sawcut control joints, providing an application of GSB‐88 and then striping the pavement. The CatEx documentation will be submitted in June 2021. National Priority Rating = 62 2022 Project 6 – Replace Automatic Gates and Operators There are four access points at the Airport that are secured by automatic gates that are operated with gate cards. Gate #3 will be replaced during the reconstruction of the North Apron, but the other gates are over 20 years old and require frequent maintenance to keep them operational. These gates will be replaced with new counter‐balanced cantilever gates that will be operated with keypads and proximity gate cards. The CatEx documentation for this project will be submitted in June 2019. National Priority Rating = 43

2022 Project 7 – Emergency Generator An emergency generator at the airport is necessary to keep the airfield lighting system operational during power outages. Although power outages in Carson City are infrequent, there have been incidents where the airport has been affected for long durations. These incidents were due to severe storms, in which case it is essential to keep the lighting system operational for emergency purposes. The CatEx documentation for this project will be submitted in June 2022. National Priority Rating = 47 2023 Project 19 – Bi‐Directional Tractor Purchase a new bi‐directional tractor with a snow blower attachment and a rotary broom attachment to replace the existing snow plow. The CatEx documentation for this project will be submitted in June 2022. National Priority Rating = 48 2023 Project 9 – Snow Removal Equipment Storage Building The airport currently stores their snow removal equipment outside. A two bay snow removal equipment storage building is required to properly store the snow removal equipment and prevent premature deterioration. The CatEx documentation for this project will be submitted in June 2022. National Priority Rating = 41 2023 Project 10 – West Land Acquisition Acquire approximately 38 acres of land adjacent to the west side of the existing airport property on the west side of Goni Road. The land acquisition includes a real estate appraisal and a land survey with a legal description and a Record of Survey. The purpose for acquiring this land is prevent incompatible land use within the flight path of the runway. A Focused Environmental Assessment for this project will be submitted one year prior to the land acquisition. National Priority Rating = 41 2023 Project 11 – Northeast Land Acquisition Acquire approximately 28.5 acres of land adjacent to the north easterly boundary of the airport. The land acquisition includes a real estate appraisal and a land survey with a legal description and a Record of Survey. The purpose for acquiring this land is for airport development and to prevent incompatible land use adjacent to the airport. A Focused Environmental Assessment for this project will be submitted one year prior to the land acquisition. National Priority Rating = 41 2023 Project 12 – East Perimeter Road The purpose of this project is to provide interior vehicular access to the easterly portion of the airport. Currently, interior access to the easterly portion of the airport from the terminal is to drive on Taxiway A, exit onto a dirt road around the east end of the runway, and enter another dirt road to continue east toward Bowers Lane. To continue west requires driving onto Taxiway D to its intersection with Taxiway B. An environmental assessment for this project will be submitted in 2021. National Priority Rating = 47

2023 Project 13 – Hangar Row Taxilanes In an effort to assist with the development of the airport, the Airport wishes to construct taxilanes within the “center triangle” of undeveloped land located at the center portion of the airport. Construction of taxilanes will encourage developers to lease airport property to construct hangars and other aviation related facilities. The location of the taxilanes will be in accordance with the Development Master Plan for the Center Triangle Area prepared in 2008. The CatEx documentation for this project will be submitted in June 2022. National Priority Rating = 61 2023 Project 14 – North Apron Shade Canopy A 40’x300’ shade canopy will be erected on the North Apron over the existing tie‐downs. The purpose of the project is to provide protection from the elements for the aircraft using the tie‐downs. The construction of the canopy will include overhead light fixtures and electrical outlets that can be used by the pilots to heat the engine blocks of the aircraft during cold weather. The CatEx documentation for this project will be submitted in June 2022. NPR = 20 2023 Project 15 – Taxiway C Storm Drain The existing storm drain pipes at the downstream end of the drainage channel adjacent to Taxiway C will be replaced. The existing pipes consist of a 36‐inch RCP which does not have adequate capacity for the flow resulting from a 5‐year storm and a 48‐inch RCP with an adverse slope which also does not have adequate capacity. The existing storm drain will be removed and a new 48‐inch RCP having a sufficient slope will be installed in its place. The 48‐inch RCP will connect to the existing downstream manhole, cross under Taxiway C, and connect to the existing drainage channel with a 48‐inch flared end section. The CatEx documentation for this project will be submitted in June 2022. National Priority Rating = 45 2023 Project 16 – Obstruction Lighting ‐ Construction This project provides for the installation of two obstruction lights on two separate hills on BLM property and located in the approach path of Runway 27. The work includes the installation of a solar powered obstruction light on a 10‐foot steel pole with concrete foundations at both locations. Due to the location of the hills, it will be necessary to transport the men, equipment, and materials via helicopter to perform the work. The BLM performed an environmental assessment for this project and issued a FONSI in January 2015. The BLM also issued a right‐of‐way permit in February 2015. A CatEx for this project was issued by the FAA in April 2015 and documentation will be resubmitted in June of 2022 as necessary. National Priority Rating = 95 2023 Project 17 – ALP Update with Narrative and update Exhibit A Property Map Update the Airport Layout Plan drawing set and provide a written narrative in accordance with ARP SOP 2.00 or its latest revision. Included with the ALP update is new aerial mapping for the airport and land surveying to provide control for the mapping as well as key elevations along both runways. Update the Exhibit A Property Map in accordance with ARP SOP 3.00 or its latest revision. The Exhibit ‘A’ is a snapshot of the inventory of parcels that make up dedicated airport property. The

Exhibit ‘A’ indicates how the land was acquired, the funding source for the land and if the land was conveyed as Federal surplus land or Government Property. Included with the Exhibit A Property Map is the necessary research from a Title Company. An undocumented CatEx will be requested in 2021. National Priority Rating = 64.

Carson City Airport 2019 – 2023 ACIP

Taxiway A looking east Taxiway A looking west

Taxiway D looking east Taxiway D looking west


Perimeter Road adjacent to Port‐A‐Port hangars to be reconstructed Perimeter Road west of drainage channel to receive an overlay

Manual swing gate at Bowers Lane Manual swing gate for Fire Department access to airport


Gate 1 at Main Entrance adjacent to Terminal Gate 2 at Terminal Parking Lot

Gate 4 at access road from Arrowhead Drive Wire fence at Bowers Lane gate


Intersection of wire fence east of Taxiway B and chain link fence at Taxiway D Wire fence east of Taxiway B looking north

Wire fence at Arrowhead Drive at east end of Airport Aerial view of the Main Apron

ESTIMATES

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 20,000.00$ 20,000.00$ 2 Airport Safety and Security 1 L.S. 5,000.00$ 5,000.00$ 3 Crack Sealing 13,614 L.F. 1.25$ 17,017.50$ 4 GSB-88 Seal (Pavement Rejuvenator) 108,912 S.Y. 1.25$ 136,140.00$ 5 6" Solid Yellow Striping 20,000 L.F. 1.00$ 20,000.00$ 6 12" Dashed Intermediate Hold Bars 520 L.F. 10.00$ 5,200.00$

CONSTRUCTION SUBTOTAL 203,358.00$

Contingency (10%) 20,000$ Construction Cost 2017 223,000$ Construction Cost 2018 (Adjusted Cost Basis @ 3% per year) 230,000$ Engineering Design (approx. 12%) 28,000$ Construction Management (approx. 15%) 35,000$ Total Project Cost 293,000$ FAA Share (93.75%) 274,688$ Sponsor Share (6.25%) 18,313$

CARSON CITY AIRPORT

SEAL & STRIPE TAXIWAYS A & DPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 11,000.00$ 11,000.00$ 2 Airport Safety and Security 1 L.S. 11,000.00$ 11,000.00$ 3 Miscellaneous Pavement Patches 1 L.S. 25,000.00$ 25,000.00$ 4 Crack Sealing 18,360 L.F. 1.25$ 22,950.00$ 5 GSB-88 Seal 44,818 S.Y. 1.00$ 44,818.00$ 6 6" Solid Yellow Striping 6,476 L.F. 1.00$ 6,476.00$ 7 4" Dashed Yellow Striping 343 L.F. 1.00$ 343.00$ 8 6" Dashed Yellow Striping 614 L.F. 1.00$ 614.00$ 9 6" Double Dashed Yellow Striping 330 L.F. 1.00$ 330.00$



CARSON CITY AIRPORT

REHABILITATE TAXIWAYS B & D, TAXILANES E & F, NORTH ACCESS ROADPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 4,000.00$ 4,000.00$ 2 Equipment Upgrade - All Weather 1 L.S. 33,633.00$ 33,633.00$ 3 New VHF Radio 1 L.S. 4,300.00$ 4,300.00$ 4 New UHF Radio 1 L.S. 2,808.00$ 2,808.00$


Construction Cost 2017 45,000$ Construction Cost 2018 (Adjusted Cost Basis @ 3% per year) 46,000$ Total Project Cost 46,000$ FAA Share (93.75%) 43,125$ Sponsor Share (6.25%) 2,875$

CARSON CITY AIRPORT

REPLACE AWOS EQUIPMENT AND RADIOSPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 44,000.00$ 44,000.00$ 2 Airport Safety and Security 1 L.S. 21,000.00$ 21,000.00$ 3 Removal of Wire Fence 10,175 L.F. 7.00$ 71,225.00$ 4 6-foot Chain Link Fence w/ 3-strand barbed wire 10,175 L.F. 30.00$ 305,250.00$ 5 3-strand barbed wire on Existing Chain Link Fence 3,230 L.F. 5.00$ 16,150.00$ 6 Manual Double Swing Gates 2 Each 2,000.00$ 4,000.00$



CARSON CITY AIRPORT

PERIMETER FENCEPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 15%) 1 L.S. 20,000.00$ 20,000.00$ 2 Airport Safety and Security 1 L.S. 13,000.00$ 13,000.00$ 3 Provide Crack Sealant for the Existing Sawcut Control Joints 39,309 L.F. 1.00$ 39,309.00$ 4 Provide Crack Sealant for the Existing PCC Sawcut Control Joints 2,800 L.F. 2.00$ 5,600.00$ 5 Sealcoat Pavement (GSB-88) 57,545 S.Y. 1.00$ 57,545.00$ 6 4-inch Solid Yellow 5,124 L.F. 0.70$ 3,586.80$ 7 6-inch Solid Yellow 6,900 L.F. 0.75$ 5,175.00$ 8 6-inch Solid White 1,805 L.F. 0.75$ 1,353.75$ 9 6-inch Dashed White 190 L.F. 1.00$ 190.00$

10 12-inch Solid Yellow Circle w/ Black Outline 252 L.F. 2.50$ 630.00$ 11 White Yield Message 3 Each 750.00$ 2,250.00$



CARSON CITY AIRPORT

REHABILITATE MAIN APRONPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 33,000.00$ 33,000.00$ 2 Pulverize Existing Pavement 7,875 S.Y. 2.00$ 15,750.00$ 3 Remove Existing 15-inch RCP 675 L.F. 15.00$ 10,125.00$ 4 24-inch Concrete Encased Slotted Drain 375 L.F. 150.00$ 56,250.00$ 5 18-inch RCP 300 L.F. 120.00$ 36,000.00$ 6 3' x 3' x 3' Drainage Inlet 3 Each 5,500.00$ 16,500.00$ 7 6-inch Aggregate Base 8,505 S.Y. 2.50$ 21,262.50$ 8 3-inch Asphalt Concrete 7,875 S.Y. 18.00$ 141,750.00$ 9 Striping 2,835 L.F. 1.00$ 2,835.00$



CARSON CITY AIRPORT

RECONSTRUCT PERIMETER ROAD ~ 2,835' x 25'PRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 14,000.00$ 14,000.00$ 2 Airport Safety and Security 1 L.S. 14,000.00$ 14,000.00$ 3 Provide Crack Sealant for the Existing Sawcut Control Joints 40,200 L.F. 1.25$ 50,250.00$ 4 Sealcoat Pavement (GSB-88) 55,833 S.Y. 1.00$ 55,833.00$ 5 White Striated Runway Numerals 3 Each 600.00$ 1,800.00$ 6 White Striated Threshold Markings 12 Each 150.00$ 1,800.00$ 7 18-inch Solid White Centerline Stripe 3,320 L.F. 2.00$ 6,640.00$ 8 6-inch Solid Yellow 3,380 L.F. 1.00$ 3,380.00$ 9 36-inch Solid Yellow Chevrons 1,065 Each 5.00$ 5,325.00$

10 White Striated Aiming Point Markings 4 Each 750.00$ 3,000.00$ CONSTRUCTION SUBTOTAL 156,028.00$


CARSON CITY AIRPORT

REHABILITATE RUNWAY 9-27PRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 15%) 1 L.S. 18,000.00$ 18,000.00$ 2 Airport Safety and Security 1 L.S. 8,000.00$ 8,000.00$ 3 Seal Sawcut Control Joints 19,142 L.F. 1.25$ 23,927.50$ 4 Sealcoat Pavement (GSB-88) 40,137 S.Y. 1.00$ 40,137.00$ 5 4-inch Solid Yellow 1,640 L.F. 1.00$ 1,640.00$ 6 6-inch Solid Yellow 2,808 L.F. 1.00$ 2,808.00$ 7 6-inch Solid White 1,696 L.F. 1.00$ 1,696.00$ 8 6-inch Dashed White 310 L.F. 1.00$ 310.00$ 9 12-inch Solid Yellow Circle 378 L.F. 2.50$ 945.00$

10 White Yield Message 5 L.F. 500.00$ 2,500.00$ CONSTRUCTION SUBTOTAL 96,519.00$


CARSON CITY AIRPORT

REHABILITATE NORTH APRONPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 9,000.00$ 9,000.00$ 2 Removal of Existing Gates 3 Each 2,000.00$ 6,000.00$ 3 24' Automatic Cantilever Gate w/ card reader 3 Each 20,000.00$ 60,000.00$ 4 Chain Link Fence Modifications at Gate 3 Each 2,000.00$ 6,000.00$ 5 Gate Central Control System 1 L.S. 10,000.00$ 10,000.00$



CARSON CITY AIRPORT

AIRPORT ACCESS GATES and OperatorsPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 7%) 1 L.S. 4,000.00$ 4,000.00$ 2 Clearing and Grubbing 20 S.Y. 5.00$ 100.00$ 3 Earthwork 20 S.Y. 100.00$ 2,000.00$ 4 6" Aggregate Base 20 S.Y. 20.00$ 400.00$ 5 Portland Cement Concrete Pad 20 C.Y. 200.00$ 4,000.00$ 6 80 KW Generator with Enclosure 1 L.S. 50,000.00$ 50,000.00$ 7 Miscellaneous Electrical Work in Vault 1 L.S. 1,000.00$ 1,000.00$



CARSON CITY AIRPORT

EMERGENCY GENERATORPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Bi-Directional Tractor with Snow Blower and Rotary Broom 1 L.S. 170,000.00$ 170,000.00$

EQUIPMENT SUBTOTAL 170,000.00$

Contingency (20%) 34,000$ Construction Cost 2017 204,000$ Construction Cost 2023 (Adjusted Cost Basis @ 3% per year) 244,000$ Engineering Assistance and Grant Administration 24,000$ Total Project Cost 268,000$ FAA Share (93.75%) 251,250$ Sponsor Share (6.25%) 16,750$

CARSON CITY AIRPORT

BI-DIRECTIONAL TRACTORPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 84,000.00$ 84,000.00$ 2 Site Work 3,600 S.F. 20.00$ 72,000.00$ 3 Building 3,600 S.F. 200.00$ 720,000.00$ 4 Utilities 3,600 S.F. 10.00$ 36,000.00$


Contingency (15%) 137,000$ Construction Cost 2017 1,049,000$ Construction Cost 2023 (Adjusted Cost Basis @ 3% per year) 1,253,000$ Engineering Design (approx. 8%) 100,000$ Construction Management (approx. 12%) 150,000$ Total Project Cost 1,503,000$ FAA Share (93.75%) 1,409,063$ Sponsor Share (6.25%) 93,938$

CARSON CITY AIRPORT

SNOW REMOVAL EQUIPMENT BUILDINGPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Property Surveys 1 L.S. 10,000.00$ 10,000.00$ 2 Real Estate Appraisal 1 L.S. 10,000.00$ 10,000.00$ 3 Lan Acquisition 38.0 Acre 68,000.00$ 2,584,000.00$

CONSTRUCTION SUBTOTAL 2,604,000.00$

Contingency (25%) 651,000$ Cost 2017 3,255,000$ Cost 2023 (Adjusted Cost Basis @ 3% per year) 3,887,000$ Engineering Assistance and Grant Administration 10,000$ Total Project Cost 3,900,000$ FAA Share (93.75%) 3,656,250$ Sponsor Share (6.25%) 243,750$

CARSON CITY AIRPORT

WEST LAND ACQUISITIONPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Property Surveys 1 L.S. 10,000.00$ 10,000.00$ 2 Real Estate Appraisal 1 L.S. 10,000.00$ 10,000.00$ 3 Lan Acquisition 28.5 Acre 140,000.00$ 3,990,000.00$


Contingency (25%) 1,003,000$ Cost 2017 5,013,000$ Cost 2023 (Adjusted Cost Basis @ 3% per year) 5,986,000$ Engineering Assistance and Grant Administration 10,000$ Total Project Cost 6,000,000$ FAA Share (93.75%) 5,625,000$ Sponsor Share (6.25%) 375,000$

CARSON CITY AIRPORT

NORTHEAST LAND ACQUISITIONPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 164,000.00$ 164,000.00$ 2 Airport Safety and Security 1 L.S. 78,000.00$ 78,000.00$ 3 Clearing and Grubbing 9,120' x 50' 50,667 S.Y. 1.00$ 50,667.00$ 4 Earthwork 50,667 S.Y. 10.00$ 506,670.00$ 5 Overexcavation of Unsuitable Material 5,067 C.Y. 30.00$ 152,001.00$ 6 Drainage Improvements (assumed 10 crossings) 500 L.F. 150.00$ 75,000.00$ 7 Miscellaneous Utilities (assumed 10 crossings) 500 L.F. 75.00$ 37,500.00$ 8 6-inch Aggregate Base 9,120' x 26' 26,347 S.Y. 8.00$ 210,776.00$ 9 3-inch Asphalt Concrete 9,120' x 24' 24,320 S.Y. 18.00$ 437,760.00$

10 Striping 9,120 L.F. 1.00$ 9,120.00$ CONSTRUCTION SUBTOTAL 1,721,494.00$

Contingency (15%) 258,000$ Construction Cost 2017 1,979,000$ Construction Cost 2023 (Adjusted Cost Basis @ 3% per year) 2,363,000$ Engineering Design (approx. 8%) 189,000$ Construction Management (approx. 12%) 284,000$ Total Project Cost 2,836,000$ FAA Share (93.75%) 2,658,750$ Sponsor Share (6.25%) 177,250$

CARSON CITY AIRPORT

EAST PERIMETER ROADPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization (approximately 8%) 1 L.S. 599,000.00$ 599,000.00$ 2 Clearing & Grubbing 89,976 S.Y. 5.00$ 449,880.00$ 3 Earthwork 89,976 S.Y. 10.00$ 899,760.00$ 4 Overexcavation of Unsuitable Materials and Backfill 4,499 C.Y. 30.00$ 134,964.00$ 5 8-inch PVC C-900 Class 150 Waterline 4,790 L.F. 110.00$ 526,900.00$ 6 12-inch PVC C-900 Class 150 Waterline 3,320 L.F. 135.00$ 448,200.00$ 7 6-inch Fire Hydrant Assemblies 20 Each 5,000.00$ 100,000.00$ 8 8-inch Gate Valve 16 Each 3,000.00$ 48,000.00$ 9 12-inch Gate Valve 2 Each 3,500.00$ 7,000.00$ 10 4-inch PVC SDR 35 Sanitary Sewer Laterals 4,730 L.F. 65.00$ 307,450.00$ 11 8-inch PVC SDR 35 Sewer Pipe 5,910 L.F. 90.00$ 531,900.00$ 12 Drainage Inlet 32 Each 3,000.00$ 96,000.00$ 13 18-inch CMP Slotted Drain 4,240 L.F. 200.00$ 848,000.00$ 14 18-inch CMP 1,280 L.F. 130.00$ 166,400.00$ 15 18-inch CMP End Section 8 Each 1,000.00$ 8,000.00$ 16 24-inch Thick Loose Rock Rip-Rap 800 S.F. 20.00$ 16,000.00$ 17 6-inch Aggregate Base Course 59,350 S.Y. 7.50$ 445,125.00$ 18 3-inch Type 2, PG 64-22 Bituminous Pavement 59,350 S.Y. 22.00$ 1,305,700.00$ 19 Asphalt Concrete Sawcut Control Joints 36,155 L.F. 8.00$ 289,240.00$ 20 4-inch PVC conduit (Electrical) 8,110 L.F. 20.00$ 162,200.00$ 21 2-inch Polyethylene Pipe (Gas) 8,110 L.F. 12.50$ 101,375.00$


Contingency (10%) 749,000$ Construction Cost 2017 8,240,000$ Construction Cost 2023 (Adjusted Cost Basis @ 3% per year) 9,839,000$ Engineering Design (approx. 8%) 787,000$ Construction Management (approx. 12%) 1,181,000$ Total Project Cost 11,807,000$ FAA Share (93.75%) 11,069,063$ Sponsor Share (6.25%) 737,938$

CARSON CITY AIRPORT

CENTER TRIANGLE AREAPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 31,000.00$ 31,000.00$ 2 Canopy 13,200 S.F. 20.00$ 264,000.00$ 3 Miscellaneous Utility Connections 1 L.S. 13,200.00$ 13,200.00$



CARSON CITY AIRPORT

NORTH APRON SHADE CANOPYPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Approximately 10%) 1 L.S. 9,000.00$ 9,000.00$ 2 Safety and Security 1 L.S. 4,000.00$ 4,000.00$ 3 Removal of Existing Storm Drain and Manhole 290 L.F. 50.00$ 14,500.00$ 4 48-inch RCP 290 L.F. 200.00$ 58,000.00$ 5 48-inch Flared End Section 1 Each 5,000.00$ 5,000.00$



CARSON CITY AIRPORT

TAXIWAY C STORM DRAINPRELIMINARY PROJECT ESTIMATE

12/12/17

ITEM DESCRIPTION QUANTITY UNIT UNIT PRICE AMOUNT1 Mobilization/Demobilization (Chartered Helicopter) 1 L.S. 10,000.00$ 10,000.00$ 2 Pole Installation with Solar Powered Lights 1 L.S. 16,000.00$ 16,000.00$


Contingency (20%) 5,000$ Construction Cost 2017 31,000$ Construction Cost 2023 (Adjusted Cost Basis @ 3% per year) 37,000$ Total Project Cost 37,000$ FAA Share (93.75%) 34,688$ Sponsor Share (6.25%) 2,313$

CARSON CITY AIRPORT

INSTALLATION OF OBSTRUCTION LIGHTSPRELIMINARY PROJECT ESTIMATE

12/12/17

DATA SHEETS

Fiscal YearShown On

ALPProject Type*

Federal Share

Local Share Total

Yes D 637,500$ 42,500$ 680,000$

2019 TOTAL 637,500$ 42,500$ 680,000$

Date775-841-2255

Signature Contact Phone (Print or Type)

Name and Title of Authorized Representative (Print or Type) Contact Name and Title (Print or Type)

Certification: To the best of my knowledge and belief, all information shown in the ACIP Data Sheet is true and correct and had been duly authorized by the Sponsor.

Linda Law, Carson City Airport Chairman Same

Open AIP Funded Projects Expected Close-out Date

AIP No. 3-32-0004-31 2/28/2019

Fee Simple Ownership 12/19/2006

Land Title Status & Date of Exhibit "A" Status Date

The project will be designed in October/November 2018 with a bid opening in February 2019. Construction will be performed during the summer of 2019.

NEPA Environmental Status (Date of FONSI or submit CATEX Form for Approval)

The documentation for a CatEx for both projects will be submitted in June 2019.

Project Schedule (Anticipated date for bids or negotiated prices, consultant selection for planning or environmental projects, length of construction or design, planning or environmental process)

* D - Development; P - Planning; E - EnvironmentalPROVIDE THE FOLLOWING DETAILED INFORMATION FOR PROJECTS ANTICIPATED WITHIN 1-2 YEARS

Detail Project Description (Square/Lineal Footage or Length/Width)

Replace 10,175 linear feet of wire fence with chain link fence with 3-strand barb wire and add 3,230 linear feet of 3-strand barb wire on existing chain link fence.

Replace Perimeter Wire Fence w/ Chain Link Fence (6'x10,175')

Airport Name CARSON CITY AIRPORT 2019

Project Description

Fiscal YearShown On

ALPProject Type*

Federal Share

Local Share Total

Yes D 227,813$ 15,188$ 243,000$ Yes D 498,750$ 33,250$ 532,000$

2020 TOTAL 726,563$ 48,438$ 775,000$

Date775-841-2255






AIP No. 3-32-0004-31 2/28/2019



All projects will be designed in October/November 2019 with a bid opening in February 2020. Construction will be performed during the summer of 2020.


The documentation for a CatEx for both projects will be submitted in June 2019.


Reconstruct the existing Perimeter Road (3,000'x30') and provide drainage improvements.

Reconstruct Perimeter Road (30' x 3,000')



Seal and Stripe 57,540 square yards of pavement on the Main Apron.

Rehabilitate Main Apron (57,540 SY)


Project Description

Fiscal YearShown On

ALPProject Type*

Federal Share

Local Share Total

Yes D 235,313$ 15,688$ 251,000$

2021 TOTAL 235,313$ 15,688$ 251,000$

Date775-841-2255






AIP No. 3-32-0004-31 2/28/2019







Rehabilitate Runway 9-27 (55,850 SY)


Project Description

Fiscal YearShown On

ALPProject Type*

Federal Share

Local Share Total

Yes D 150,938$ 10,063$ 161,000$ Yes D 136,875$ 9,125$ 146,000$ Yes D 92,813$ 6,188$ 99,000$

2022 TOTAL 380,625$ 25,375$ 406,000$

Date775-841-2255






AIP No. 3-32-0004-31 2/28/2019





Replace Automatic Gates and OperatorsEmergency Generator



Rehabilitate North Apron


Project Description

Fiscal YearShown On

ALPProject Type*

Federal Share

Local Share Total

Yes D 251,250$ 16,750$ 268,000$ Yes D 1,409,063$ 93,938$ 1,503,000$ Yes D 3,656,250$ 243,750$ 3,900,000$ Yes D 5,625,000$ 375,000$ 6,000,000$ No D 2,658,750$ 177,250$ 2,836,000$ Yes D 11,069,063$ 737,938$ 11,807,000$ Yes D 478,125$ 31,875$ 510,000$ Yes D 140,625$ 9,375$ 150,000$ Yes D 34,688$ 2,313$ 37,000$ No P 150,000$ 10,000$ 160,000$

2023 TOTAL 25,472,813$ 1,698,188$ 27,171,000$

Date

Obstruction LightsALP Update with Narrative and Exhibit A Property Map


AIP No. 3-32-0004-31

775-841-2255Signature Contact Phone (Print or Type)


Linda Law, Carson City Airport Chairman SameName and Title of Authorized Representative (Print or Type) Contact Name and Title (Print or Type)

2/28/2019





Snow Removal Equipment Storage Building (60' x 60')West Land Acquisition - 38 Acres

Construct East Perimeter Road - 9,120 LF


Northeast Land Acquisition - 28.5 Acres

Construct Hangar Row Taxilanes with utilitiesNorth Apron Shade Canopy (40' x 330')Taxiway C Storm Drain (300')


Bi-directional Tractor with Snow Blower and Rotary Broom


Project Description

Documents

CARSON CITY AIRPORTflycarsoncity.com/wp-content/uploads/2017/12/2017-12-13-ACIP-CXP... · 2019 1 Replace Perimeter Wire Fence w/ Chain Link Fence ... road to properly drain the Main