ra-2011-9
[1]Name BLACKBUSHE AIRPORT Case Number Address BLACKWATER Material Date 01-Apr-05 Town CAMBERLEY Effective Date 23-Dec-05 Location Surrey Location Factor 1.16 Item Ref Description Cost Guide Ref Age Volume/ area/ No Unit Code Cost £ Location Factor Contract Size Adjustment Fees ERC inc LF CSA Age and Obs ARC Exemption/ Other allowances Adjusted ARC Remarks 1 Terminal Building 1942 541.2 M2 NI 750 Y -3.53% £454,194 20.00% £363,355 £363,355 Control Tower 1992 29.9 M2 NI 2000 Y -3.53% £66,920 8.00% £61,566 £61,566 2 Fire & Rescue Portakabin & Stores 1980 86.0 M2 NI 300 Y -3.53% £28,872 20.00% £23,097 £23,097 3 Biggles Restaurant & Blackbushe Aviation 1950 288.0 M2 NI 300 Y -3.53% £96,687 £48,344 100.0% £0 4 Runway Asphalt 08/26 (1335 x 46). Substitute size 1335 x 30 1942 40050.0 M2 36 Y -3.53% £1,613,466 6.00% £1,516,658 50.0% £758,329 5 Runway Grass 08/26 (500 x 18) 1942 9000.0 1 Y -3.53% £10,072 £5,036 100.0% £0 6 Taxiways : Taxiway A 1942 1920.0 36 Y -3.53% £77,350 6.00% £72,709 50.0% £36,354 Taxiway B 1942 9200.0 36 Y -3.53% £370,634 100.00% £0 £0 Taxiway C 1942 2250.0 36 Y -3.53% £90,644 100.00% £0 £0 Taxiway D 1942 1150.0 36 Y -3.53% £46,329 100.00% £0 £0 Southern Taxiway Taxiway E 1942 12000.0 36 Y -3.53% £483,435 6.00% £454,429 50.0% £227,215 Loop Taxiway (Taxiway F) 1942 3750.0 36 Y -3.53% £151,074 £75,537 100.0% £0 Northern Taxiway Taxiway G 1942 3000.0 36 Y -3.53% £120,859 50.00% £60,429 100.0% £0 Asphalt Apron 1942 10000.0 36 Y -3.53% £402,863 6.00% £378,691 50.0% £189,346 Car Park. Total Area circa 7,000m2 Area on RHS of entrance circa 3,000m2.(balance assessed with café and flying school) 1942 4000.0 33 Y -3.53% £147,716 6.00% £138,853 25.0% £104,140 Average A & O Totals £4,161,115 23.13% £3,198,705 £1,763,403 Location Factor applied to ERC £1,763,403 External Works 5.00% £1,851,573 Contract Size Adjustment -3.53% - applied to line entries Fees 9% 9.00% £166,642 £2,018,215 Site Area Area - Hectares £/Hectare A & O Developed Land 0.1 £600,000 0.00 0.00% £60,000 £2,078,215 Undeveloped Land 22.5 £11,900 £267,750 £2,345,965 Decapitalise 5.00% £117,298 2005 list APPENDIX A Upper Tribunal (Lands Chamber ) Valuation[2]End Allowance 30.00% £82,108 Remarks Say £82,000 VO Valuer Agent Date Issue 1.6 Ken Hazell Daniel Watney - Tom Dixon 14 11 14