HomeMy WebLinkAboutContract 32041 COMMUNITY FACILITIES AGREEMENT
THE STATE OF TEXAS § City Secretary
COUNTY OF TARRANT § Contract No.
WHEREAS, Zena Land Development LP, hereinafter called "Developer", desires
to make certain improvements to Remington Point Phase 5, an addition to the City of Fort
Worth, Texas; and
WHEREAS, the said Developer has requested the City of Fort Worth, a municipal
corporation of Tarrant and Denton Counties, Texas, hereinafter called "City", to do
certain work in connection with said improvements.
NOW, THEREFORE, KNOW ALL BY THESE PRESENTS:
For and in consideration of the covenants and conditions contained herein, the City and
the Developer do hereby agree as follows:
I. General Requirements
A. The Policy for the Installation of Community Facilities ("Policy")
dated March 2001, approved by the City Council of the City of Fort
Worth, is hereby incorporated into this Community Facilities Contract
as if copy herein verbatim. Developer agrees to comply with all
provisions of said Policy in the performance of its duties and
obligations hereunder.
B. The requirements of the Policy shall govern this Community Facilities
Agreement, provided, however, that any conflict between the terms of
this Community Facilities Agreement and the Policy shall be resolved
in favor of this Agreement.
C. Developer shall provide financial security in conformance with
paragraph 6, Section II, of the Policy.
D. The Developer shall award all contracts for the construction of
community facilities in accordance with Section II, paragraph 7 of the
Policy.
E. The contracts for the construction of the public infrastructure shall be
administered in conformance with paragraph 8, Section II, of the
Policy. --
Remington Point Phase V-Newer CFA 4% aid Utilities 06 0105 vJ Vu
F. The Developer further covenants and agrees to, and by these presents
does hereby, fully indemnify, hold harmless and defend the City, its
officers, agents and employees from all suits, actions or claims of any
character, whether real or asserted, brought for or on account of any
injuries or damages sustained by any persons (including death) or to
any property, resulting from or in connection with the construction,
design, performance or completion of any work to be performed by
said Developer, his contractors, subcontractors, officers, agents or
employees, or in consequence of any failure to properly safeguard the
work, or on account of any act, intentional or otherwise, neglect or
misconduct of said DEVELOPER, his contractors, sub-contractors,
officers, agents or employees, whether or not such injuries, death or
damages are caused, in whole or in part, bV the alle,-ed negligence of
the City of Fort Worth, its officers, servants, or employees.
G. Developer shall install or adjust all of the required utilities to serve the
development or to construct the improvements required herein.
H. In the event that City participation exceeds $25,000, Developer agrees
that no street construction or storm drainage will begin prior to City
Council approval of this Community Facilities Agreement. (Article
104.100, Ordinance 7234).
I. Developer agrees that no lot shall be occupied under a certificate of
occupancy until the improvements required herein have been
constructed (Article 104.100, Ordinance 7234).
J. Developer hereby releases and agrees to indemnify and hold the City
harmless for any inadequacies in the preliminary plans, specifications
and cost estimates supplied by the Developer for this contract.
K. Developer agrees to provide, at its expense, all necessary rights of way
and easements across property owned by Developer required to
construct current and future improvements provided for in this
agreement.
Remington Point Phase V-Newer CFA 4% a2d Utilities 06 01 05
L. Developer agrees to construct proposed improvements as shown on the
exhibits attached hereto. The following exhibits are made a part
hereof. Water (A)None; Sewer (A-1) None; Paving (B)Attached
Storm Drain(B-1)Attached; Street Lights and Signs (C) Attached.
M. City shall not be responsible for any costs that may be incurred by
Developer in the relocation of any utilities that are or may be in
conflict with any of the community facilities to be installed hereunder.
H. Street and Storm Drain Facilities
A. The Developer(s) agree to install or to cause to have installed, the street,
storm drainage, street lighting, street name sign and other community
facilities improvements shown as "current improvements" on the attached
Exhibits B, B 1, and C.
B. As shown below in the "Summary of Cost for Street and Storm Drain
Facilities", the Developer shall fund its share of "current improvements"
and shall pay to the City for its share of the cost of street, storm drainage,
street lighting, street name signs as shown on the attached Exhibits B, B1,
and C. The estimated total cost of current improvements and related
support services specified in this agreement, including design,
construction and inspection is estimated to $793,810.40.
Remington Point Phase V-Newer CFA 4% aid Utilities 06 01 05
SUMMARY OF
COST
Remington Point Phase V
Item Developer City Cost Total Cost
Cost
A. Construction $ -
1. Streets $483,268.43 483,268.43
2. Storm Drainage $238,856.95 238,856.95
3. Street Lights $41,800.00 41,800.00
4. Street Name Signs $1,000.00 1,000.00
B. Engineering Design $
C. Construction Engineering
and Management by DOE $ $
(4%) 28,885.02 28,885.02
TOTALS 793,810.40 $ - 793,810.40
Notes:
1. All Preliminary Plats filed after July 2000 will require sidewalks on all streets.
The developer is responsible for installation of sidewalk and a separate financial
guarantee is required in the form of a bond or check for the cost of the sidewalk.
2. Developer's column for Item C represents four percent (4%) cost for construction
inspection fees and materials testing. The City will pay additional inspection fee over
4%.
3. City not preparing plans and specifications.
Remington Point Phase V-Newer CFA 4% aAd Utilities 06 01 05
IN TESTIMONY WHEREOF, the City of Fort Worth has caused this instrument to be
executed in quadruplicate in its name and on its behalf by its Assistant City Manager,
attested by its City Secretary, with the corporate seal of the City affixed and said Developer
has executed this instrument in triplicate, at Fort Worth, Texas this the aday of
2005.
Approval Recommended:
Transportation and Public Works
Department
C-S
A
Robert node, P. E.
Director
Cr o rt Wort
NO M&C REQUI ED c
Marc Ott
Assistant i Manager
ATTEST:
Marty Hendri
City Secretary
4Aan
d as to
ity Attorney
ATTEST: DEVELOPER:
Zena Land D eloprpa nt
By: Zena P LLF
it's ge ra r
By:
Corporate Secretary Rob I J. B ancur
Vic presi nt
RECEIVED
Remington Phase V TPW CFA 5
CFA Cost Schedule
Remington Point Phase V
City of Fort Worth,Texas
I PAVING
Item Description Quantity Unit Cost/Unit Total Cost
1 6"3000PSI Reinforced Concrete Pavement 20207 SY $19.54 $394,844.78
2 Lime Stabilized Subgrade Preparation 21601 SY $1.65 $35,641.65
3 Hydrated Lime 30#/SY 324 TON $88.00 $28,512.00
4 Barrier Free Ramps 15 EA $700.00 $10,500.00
5 4"Reinforced Concrete Sidewalk 690 LF $13.00 $8,970.00
6 Traffic Control Devices 1 LS $3,000.00 $3,000.00
7 Sawcut and Remove Existing Asphalt pavement 180 LF $10.00 $1,800.00
- Total Paving $483,268.43
II WATER
Item Description Quantity Unit Cost/Unit Total Cost
1 8"Water Main 5980 LF $16.43 $98,251.40
2 24"x 8"Tapping Saddle&Valve 2 EA $5,350.00 $10,700.00
3 8"Gate Valve 15 EA $700.00 $10,500.00
4 Fire Hydrants w/6"Lead 13 EA $2,650.00 $34,450.00
5 1"Water Service 164 EA $400.00 $65,600.00
6 Poly-pig with Wye 5 FA $750.00 $3,750.00
7 Cast Iron Water Main Fittings 3000 LB $1.50 $4,500.00 _
8 Trench Safety System Design 1 LS $285.00 $285.00
9 Trench Safety System Implementation 5980 LF $1.00 $5,980.00
Total Water $234,016.40
III SEWER
Item Description Quantity Unit Cost/Unit Total Cost
1 8'SDR-35 PVC 3330 LF $18.01 $59,973.30
2 8"SDR-26 PVC 2485 If $19.11 - $47,488.35
3 4'Dia.Sanitary Sewer Manhole 21 EA $2,360.00 $49,560.00
4 Manhole Adjustments 3 EA $1,750.00 $5,250.00
5 Connect to Existing Sanitary Sewer Manhole 1 EA $1,500.00 $1,500.00
6 Sanitary Sewer Service Connection 73 EA $500.00 $36,500.00
7 Sanitary Sewer Service Connection SDR 26 91 EA $550.00 $50,050.00
8 Post T.V.Sanitary Sewer Inspection 5815 LF $1.00 $5,815.00
9 Trench Safety System 5815 LF $1.00 $5,815.00
Total Sanitary Sewer $261,951.65
IV STORM DRAINAGE
Item Description Quantity Unit Cost/Unit Total Cost
1 48"RCP 267 LF $123.78 $33,049.26
2 42"RCP 531 LF $102.85 $54,613.35
3 36"RCP 188 LF $75.55 $14,203.40
4 30"RCP 20 LF $58.63 $1,172.60
5 24"RCP 518 LF $45.90 $23,776.20
6 21"RCP 61 LF $40.74 $2,485.14
7 8x4 RCB 12 LF $390.00 $4,680.00
8 Flared Wing Walls 4 EA $5,500.00 $22,000.00
9 42"Sloped-End Headwall 1 FA $3,025.00 $3,025.00
10 24"Sloped-End Headwall 1 EA $1,500.00 $1,500.00
11 10-Foot Std.Curb Inlet 8 EA $2,474.00 $19,792.00
12 Stone Rip-Rap 365 CY $95.00 $34,675.00
13 Outfall Swale 320 LF $15.00 $4,800.00
14 4'x4'Manhole 2 EA $3,600.00 $7,200.00
15 5'x5'Manhole 1 EA $4,300.00 $4,300.00
16 6'x6'Manhole 1 EA $5,000.00 $5,000.00
17 Trench Safety 1585 LF $1.00 $1,585.00
18 Traffic Control 1 LS $1,000.00 $1,000.00
Total Storm Drainage $238,856.95
Pymt,Pert.&Maint.Bond $15,370.00
Grand Total Water&Sewer $495,968.05
Grand Total Storm&Paving $722,125.38
GRAND TOTAL $1,233,463.43
prepared by Zena Land Development LP for IPCF LP
5/132005
5/14/2005 Remington Point Ph 6 CFA Costs(2) 1
MAR-02-2005 16:34 FROM:WACHOVIA BANK 2143974866 TO:Zena Land DeveloPmnt P.2/2
PPCF LIMITED PARTN'ERSIII P
Remington Point Phasc V
Tarrant County,TcXas
SOFT COSTS:
BANK COMMI'T'MENT 8t LOAN CLOSING 547;286.00
PROI'H:RTY TAXES $7,000.00
DEVk:I,OPER F'HE $163;000.00
BANK LOAN INTEREST $95,608.00
SoftCosLs Total $312,894,00
TFARD COSTS:
SITE CLEARING&EXCAVATION $316,250.00
WA'T'ER MAINS $269.26000
SANITARY SEWER MAINS $260.450.00
STORM DRAINAUh' $143,300.00
PAVING $501,300.00
GA,'s SERVICFi $69,27i.00
EI.F''CTRiCAI..SERVICE $7.335.110
ENCi NEERING/BLIJFPRINTS/,I RVEYING $179,300.110
SOIL TES I'S $61,480.00
WALLS,ENTRY cit LANDSCAPING $138.000-00
C1TY F'HHS $293,200-00
EROSION CONTROL 517,600.00
C ONTINUENCIES $100,000,00
1lard Cciy(s Total $2,356,750:00
TOM. S2.669,(544.00
CER'TIFTED BY(PCF LIMMED PARTNERSHTP
Y• ZENA(.P S.LLC,its Gc r,il P;utnct
Michelle Weber,Executive Vice Fresidcnt
APPROVFM BY.
WACHOVIA BANK)0J.1l,
4*1,,P 1dcnt,t Sr.Rclw mship Mager
2
l
PART B -PROPOSAL
This proposal must not be removed from this book of Contract Documents.
TO: Zena Land Development LP
PROPOSAL FOR: Paving and Utility Improvements for Remington Point Phase V
WATER PROJECT No. P 164-060164015245
SANITARY SEWER PROJECT No. P 174-070174013245
D.O.E. NO. 4708
Includes the famishing of all materials, except materials specified to be famished by the
City, equipment and labor for the installation of water and sanitary sewer facilities and all
necessary appurtenances and incidental work to provide a complete and serviceable
project designated as:
Pursuant to the foregoing 'Notice to Bidders', the undersigned Bidder, having thoroughly
I examined the Contract Documents, including plans, special contract documents, and the
General Contract Documents and General Specifications for Water Department Projects,
the site of the project and understanding the amount of work to be done, .and the
prevailing conditions, hereby proposes to do all the work, famish all labor, equipment
and material except as specified to be furnished by the City, which is necessary to fully
complete the work as provided in the Plans and Contract Documents and subject to the
inspection and approval of the Director of the City Engineering Department of the City of
Fort Worth, Texas; and binds himself upon acceptance of this Proposal to execute a
contract and furnish an approved Performance Bond, Payment Bond, Maintenance Bond,
and such other bonds, if any, as may be required by the Contract Documents for the
performing and completing of the said work. Contractor proposes to do the work within
the time stated and for the following sums:
i
i
B-1
Updated 04/11/2005
i BID SCHEDULE
REMINGTON POINT PHASE V
UTILITY&PAVING CONTRACT
Item Estimated Total Total
No. Quantity Unit Description ofitem with Total Unit Price Written in Words Unit Price Amount
UNIT I: WATER
1 5,980 LF Furnish&Install 8-inch DR-14 Water Main,including trenching,
embedment,backfill,testing and sterilization,complete in place,
D 1-9,14,18,22-25,28-30,32,34,38,39,42,43,46.51,53,55-60,62,63
for Sixteen dollars
and Forty Three cents per Linear Foot $ 16.43 $ 98,251.40
2 . 2 EA Fumish&Install 241'x8"Tapping Saddle with valve,
complete in place,
D 1-9,14,18,22-25,28-30,32,34,38,39,42,43,46-51,53,55-60,62,63
for Five Thousand Three Hundred Fifty dollars
i
and Zero cents per Each $ 5,350.00 $ 10,700.00
3 . 15 EA Furnish&Install 8-inch Gate Valve,including valve box and
blocking,complete in place,
D 1-9,14,18,22-25,28-30,32,34,38,39,42,43,46-51,53,55-60,62,63
for Seven Hundred dollars
and Zero cents per Each $ 700.00 $ 10,500.00
i
4. 13 EA Furnish&Install Fire Hydraut Assembly including hydrant,
6-inch lead,line valve and box,fittings,and concrete blocking,
complete in place,
DI-9,14,18,22-25,28-30,32,34,38,39,42,43,46-51,53,55-60,62,63
for Two Thousand Six Hundred Fifty dollars
and Zero cents per Each $ 2,650.00 $ 34,450.00
5 . 164 EA Furnish&Install l-inch Water Service,including tap,service line,
stops,and meter box,complete in place,
D21,23
i
for Four Hundred dollars
I
and Zero cents per Each $ 400.00 $ 65,600.00
6, 5 EA Fumish&Install Poly-pig,including Wye,where indicated in plans,
complete in place,
DI-9,14,18,22-25,28-30,32,34,38,39,42,43,46-51,53,55-60,62,63
for Seven Hundred Fifty dollars
and Zero cents per Each $ 750.00 $ 3,750.00
7 . 3,000 LB Furnish&Install Cast Iron Water Main Fittings,including polywrap,
i complete in place,
D24
for One dollars
and Fifty cents per Pound $ 1.50 $ 4,500.00
I
8 . 1 LS Design of Trench Safety System including sheeting,shoring
and/or bracing,
D18
for Two Hundred Eighty Five dollars
and Zero cents per Lump Sum $ 285.00 $ 285.00
9 . 5,980 LF Implementation of Trench Safety system including sheeting,shoring,
and bracing,complete in place,
D18
for One dollars
and Zero cents per Linear Foot $ 1.00 $ 5,980.00
UNIT 1: WATER SUBTOTAL 234,016,40
i
BID SCHEDULE
i REMINGTON POINT PHASE V
UTILITY&PAVING CONTRACT
Item Estimated Total Total
No. Quantity Unit Description of Item with Total Unit Price Written in Words Unit Price Amount
UNIT II:SANITARY SEWER
10. 3,330 LF Furnish&Install 8-inch Diameter SDR-35 PVC Sanitary Sewer,including trenching,
embedment,backfill,and testing,complete in place,
DI-9,12,14,18,22,32-35,38,39,42,43,47-51,53,55-57,59,60,62,63
for Eighteen dollars
' and One cents per Linear Foot S 18.01 S 59,973.30
11 . 2,485 LF Furnish&Install 8-inch Diameter SDR-26 PVC Sanitary Sewer,including trenching,
embedment,backfill,and testing,complete in place,
I
DI-9,12,14,18,22,32-35,38,39,42,43,47-51,53,55-57,59,60,62,63
for Nineteen dollars
and Eleven cents per Linear Foot S 1941 S 47,488.35
12. 21 EA Furnish&Install Standard 4-Foot Diameter Sanitary Sewer Manhole,
including excavation,backfill,castings,and water tight insert,complete in place,
D 1-9,12,14,18,22,32-35,38,39,42,43,47-51,53,55-57,59,60,62,63
for Two Thousand Three Hundred Sixty dollars
I
and Zero cents per Each S 2,360.00 S 49,560.00
13 . 1 EA Connect to Existing Sanitary Sewer Manhole,including excavation,backfill,
and castings,complete in place,
DI-9,12,14,18,22,32-35,38,39,42,43,47-51,53,55-57,59,60,62,63
for One Thousand Five Hundred dollars
!
1 and Zero cents per Each S 1,500.00 S 1,500.00
1
14, 3 EA Adjust Existing Sanitary Sewer Manhole Rim 0-6',as shown on plans,
complete in place,
D 1-9,12,14,18,22,32-35,38,39,42,43,47-51,53,55-57,59,60,62,63
for One Thousand Seven Hundred Fifty dollars
and Zero cents per Each S 1,750.00 $ 5,250.00
a
15 . 91 EA Furnish&Install Sanitary Sewer Service Connection SDR 26,including double cleanout,
cap,trenching,embedment,backfill,fittings,and marker,complete in place,
D20
I for Five Hundred Fifty dollars
f and Zero cents per Each S 550.00 S 50,050.00
i
16. 73 EA Furnish&Install Sanitary Sewer Service Connection,including double cleanout,
cap,trenching,embedment,backfill,fittings,and marker,complete in place,
D20
for Five Hundred dollars
1 and Zero cents per Each S 500.00 S 36,500.00
17. 5,815 LF Perform Post T.V.Sanitary Sewer Inspection
j D45,52
fl for One dollars
and Zero cents per Linear Foot S 1.00 S 5,815.00
18 . 5,815 LF Design&Implementation of Trench Safety System including sheeting,shoring,
and bracing,complete in place,
DIS
for One dollars
and Zero cents per Linear Foot S 1.00 S 5,815.00
UNIT II: SANITARY SEWER SUBTOTAL S 261,951.65
C
I BID SCHEDULE
1 REMINGTON POINT PHASE V
UTILITY&PAVING CONTRACT
Item Estimated Total Total
No. Quantity Unit Description of Item with Total Unit Price Written in Words Unit Price Amount
I
UNIT III: STORM DRAIN
19, 267 LF Furnish&Install 48-inch Reinforced Concrete Pipe,including
excavation,embedment and backfill,complete in place,
D 1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for One Hundred Twenty Three dollars
and Seventy Eight cents per Linear Foot S 123.78 S 33,049.26
i
20. 531 LF Furnish&Install 42-inch Reinforced Concrete Pipe,including
excavation,embedment and backfill,complete in place,
!!
DI-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for One Hundred Two dollars
and Eighty Five cents per Linear Foot S 102.85 S 54,613.35
21 . 188 LF Furnish&Install 36-inch Reinforced Concrete Pipe,including
excavation,embedment and backfill,complete in place,
D 1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Seventy Five dollars
i
and Fifty Five cents per Linear Foot S 75.55 S 14,203.40
22. 20 LF Furnish&Install 30-inch Reinforced Concrete Pipe,including
excavation,embedment and backfill,complete in place,
D I-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63 .
for Fifty Eight dollars
i and Sixty Three cents per Linear Foot _ S 58.63 S 1,172.60
1
23 . 518 LF Furnish&Install 24-inch Reinforced Concrete Pipe,including
excavation,embedment and backfill,complete in place,
1 DI-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
I for Forty Five dollars
and Ninety cents per Linear Foot S 45.90 S 23,776.20
24. 61 LF Furnish&Install 21-inch Reinforced Concrete Pipe,including
excavation,embedment and backfill,complete in place,
D I-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Forty dollars
I
and Seventy Four cents per Linear Foot S 40.74 S 2,485.14
j25 . 12 LF Furnish&Install 8-foot x 4-foot Reinforced Concrete Box,including
excavation,embedment and backfill,complete in place,
D1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Three Hundred Ninety dollars
and Zero cents per Linear Foot S 390.00 S 4,680.00
26. 4 EA Construct in place Flared W ingwall Headwall,as shown in plans,
D 1-9,12,14,15,18,26,33-3 5,38,39,42,43,47-51,53,56,57,59,60,62,63
i
for Five Thousand Five Hundred dollars
and Zero cents per Each S 5,500.00 S 22,000.00
i
27. 1 EA Construct in place 42"Sloped-End Headwall,as shown in plans,
D 1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
i
for Three Thousand Twenty Five dollars
and Zero cents per Each S 3,025.00 S 3,025.00
28 . I EA Construct in place 24"Sloped-End Headwall,as shown in plans,
D 1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for One Thousand Five Hundred dollars
1
and Zero cents per Each S 1,500.00 S 1,500.00
BID SCHEDULE
REMINGTON POINT PHASE V
UTILITY&PAVING CONTRACT
Item Estimated Total Total
No. Quantity Unit Description of Item with Total Unit Price Written in Words Unit Price Amount
t
29 . 8 EA Furnish&Install 10-Foot Standard Curb Inlet,including
excavation,backfill and materials,complete in place,
D I-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Two Thousand Four Hundred Seventy Four dollars
i
and Zero cents per Each S 2,474.00 S 19,792.00
30. 365 CY Furnish&Install Stone Rip-Rap.
D 1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for NinetyFive dollars
j and Zero cents per Cubic Yard $ 95.00 S 34,675.00
31 . 320 LF Construct and grade outfall swale,as shown in plans,
D1-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Fifteen dollars
and Zero cents per Linear Foot S 15.00 S 4,800.00
i
32. 2 EA Furnish&Install 4'x4'Manhole,including excavation,
{ backfill and materials,complete in place,
D t-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Three Thousand Six Hundred dollars
and Zero cents per Each S 3,600.00 S 7,200.00
i
33 . 1 EA Furnish&Install 5'x5'Manbole,including excavation,
backfill and materials,complete in place,
DI-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
for Four Thousand Three Hundred dollars
and Zero cents per Each S 4,300.00 S 4,300.00
34. 1 EA Furnish&Install 6'x6'Manhole,including excavation,connection,
backfill and materials,complete in place,
D I-9,12,14,15,18,26,33-35,38,39,42,43,47-51,53,56,57,59,60,62,63
j for Five Thousand dollars
and Zero cents per Each S 5,000.00 S 5,000.00
35 . 1 LS Perform,Install,and Maintain Traffic Control Measures,as shown on plans,
complete,
for One Thousand dollars
1 and Zero cents per Lurnp Sum S 1,000.00 S 1,000.00
{ 36. 1,585 LF Design&Implementation of Trench Safety system including sheeting,shoring,
and bracing,complete in place,
D18
for One dollars
and Zero cents per Linear Foot S 1.00 $ 1,585.00
UNIT III: STORM DRAIN SUBTOTAL S 238,856.95
{
1
i
I
i
iBID SCHEDULE
REMINGTON POINT PHASE V
I UTILITY&PAVING CONTRACT
Item Estimated Total Total
No. Quantity Unit Description of Item with Total Unit Price Written in Words Unit Price Amount
i
UNIT IV: PAVING ITEMS
37. 20,207 SY Furnish&Install Six-inch 3,000 PSI Reinforced Concrete Paving,
including 7-inch curb,complete in place,
D 1-3,5,12,16,22,34,35,37-40,42,43,47-49,51,53,55-57,59,60,62,63
for Nineteen dollars
and Fifty-four cents per Square Yard $ 19.54 $ 394,844.78
38 . 21,601 SY Perform Lime Stabilized Subgrade Preparation,
complete in place,
D 1-3.5,12,16,22,34,35,37-40,42,43,4749,51,53,55-57,59,60,62,63
for One dollars
j
and Sixty-five cents per Square Yard $ 1.65 $ 35,641.65
i
39 . 324 TON Furnish Hydrated Lime(30lbs/SY)for Subgrade Stabilization,
I
DI-3,5,12,16,22,34,35,3740,42,43,47-49,51,53,55-57,59,60,62,63
j for Eighty-eight dollars
and Zero cents per Ton $ 88.00 $ 28,512.00
I
40. 15 EA Furnish&Install Barrier Free Ramps,
as detailed on plans,complete in place,
DI-3,5,12,16,22,34,35,3740,42,43,4749,51,53,55-57,59,60,62,63
I
1 for Seven Hundred dollars
i
and Zero cents per Each $ 700.00 S 10,500.00
i
I '
41 . 690 LF Furnish&Install 4'Reinforced Concrete Sidewalk,as detailed,
on plans,complete in place,
DI-3,5,12,16,22,34,35,37-40,42,43,4749,51,53,55-57,59,60,62,63
i
for Thirteen dollars
and Zero cents per Linear Foot $ 13.00 $ 8,970.00
42. 1 LS Perform,Install,and Maintain Traffic Control Measures,as shown on plans,
complete,
DI-3,5,12,16,22,34,35,3740,42,43,47-49,51,53,55-57,59,60,62,63
for Three Thousand dollars
and Zero cents per Lump Sum $ 3,000.00 $ 3,000.00
I
43 . 180 LF Sawcut and Remove Existing Asphalt pavement,
complete,
DI-3,5,12,16,22,34,35,3740,42,43,4749,51,53,55-57,59,60,62,63
for Ten dollars
and Zero cents per Linear Foot $ 10.00 $ 1,800.00
SUBTOTAL PAVING ITEMS $ 483,268.43
I BID SCHEDULE
REMINGTON POINT PHASE V
i UTILITY&PAVING CONTRACT
Item Estimated Total Total
I No. Quantity Unit Description of Item with Total Unit Price Written in Words Unit Price Amount
i
SUMMARY- REMINGTON POINT UTILITIES&PAVING
PAYMENT,PERFORMANCE AND MAINT BOND S 15,370,00
j SUBTOTAL WATER&SEWER ITEMS S 495,968.05
SUBTOTAL STORM&PAVING ITEMS S 722,125.38
1�
TOTAL BID FOR REMINGTON POINT PHASE V SECTION A UTILITIES&PAVING S 1,233,463.43
(Unit prices are to be Mated in both words and figura. In case of duacpanry,the unit price in writing will prevail.Price listed above are the only conpensation to be
nada All items,if work Is required to coupiete the work as indicated in the plans and as spccifi4 which are not listed as a pay item in this proposal,arc considered
subsidiary to the ilcnt and the cost of the subsidiary work should be included)
I
I
Contract tIMALA& ON XCAVATiNG,INC.
Authorized Sign la,V ce President
Date8,2005
i
l
i
i
i
I
i
i
i
t
i
I
I . STREET LIGHT COST ESTIMATE
QUANTITY UNIT COST TOTAL COST
INTERSECTIONS 9 EA $ 2, 000 $18, 000. 00
MID-BLOCK RESIDENTIAL 5 EA $ 2, 000 $10, 000 . 00
CHANGE OF DIRECTION RESIDENTIAL 5 EA $ 2, 000 $10, 000 . 00
MID-BLOCK COLLECTOR 0 EA $ 2, 000 $0, 000 . 00
MID-BLOCK ARTERIAL PARKWAY 0 EA $ 2, 500 $0, 000 . 00
MID-BLOCK ARTERIAL MEDIAN 0 EA $ 2, 500 $0, 000. 00
RELOCATE EXISTING LIGHT 0 EA $ 1, 500 $0, 000 . 00
Subtotal $38,000.00
City's Cost $00,000.00
Developer' s Subtotal $38,000 . 00
10% Contingency $3,800. 00
Project Total $41,800.00
Adjacent Developer' s Cost $00,000 . 00
Developer' s Cost $41,800. 00
2% Inspection Fee $00,000.00
CFA CODE #2005067
DEVELOPER'S COST: $41,800.00
REMINGTON POINT, PHASE V
Fort Worth, Texas
May 25, 2005
PAGE I OF Exhibit C
II . STREET LIGHTS WORK DESCRIPTION:
1. The Developer shall provide for the installation of streetlights at the
approximate locations shown in Exhibit "C", immediately after final
acceptance of the street construction, in accordance with engineering plans
and specifications approved by the Transportation and Public Works
Department.
2. Streetlights on residential and /or collector streets can be installed
using overhead or underground conductors with the approval of the Director
of Transportation and Public Works.
3. The City will install all the streetlights that use overhead or underground
conductors on residential, and collector streets. The developer agrees to
pay the city the amount shown below prior to the City starting its design
efforts.
4 . Streetlights on arterial streets shall be installed with underground
conduit and conductors.
5. The Developer agrees to dedicate all easements required for the
installation and maintenance of the street lights and to provide for the
installation of any electrical transformers required for the proper
operation of the street lights
6. The estimated cost of this street light installation is detailed on page 1
of exhibit C and is summarized below, the street lights will remain the
property of, and will be maintained by the City of Fort Worth.
DEVELOPER' S COST: $41,800.00
REMINGTON POINT, PHASE V
May 25, 2005
FORT WORTH, TEXAS
CFA CODE #2005067
Page II of Exhibit C
III
"STREETLIGHTS"
INTERSECTIONS
STIRRUP BAR DR & STIRRUP IRON DR 1
STIRRUP BAR DR & SADDLE FLAP DR 1
STIRRUP BAR DR & HORN CAP DR 1
STIRRUP BAR DR & SADDLEWAY DR 1
SADDLE FLAP DR & STIRRUP IRON DR 1
SADDLE FLAP DR & HORN CAP DR 1
SADDLE FLAP DR & CONCHO DR 1
LONGHORN DR & STIRRUP IRON DR 1
LONGHORN DR & SADDLEWAY DR 1
MID-BLOCK
STIRRUP IRON DR 1
STIRRUP BAR DR 1
SADDLE FLAP DR 2
HORN CAP DR 1
CHANGE OF DIRECTIONS
STIRRUP IRON DR 1
SADDLE FLAP DR 2
HORN CAP DR 1
CONCHO DR 1
REMINGTON POINT, PHASE V
Page III of Exhibit C
v��
IV
STREET NAME SIGNS
1. The City of Fort Worth will install the street name signs upon final
approval of the street construction. The street name signs will remain
the property of, and will be maintained by, the City of Fort Worth.
2. The Developer will pay for the street name sign installations required
for this development to the extent of $100.00 per intersection. This
unit cost will be revised annually by the Department of Transportation
and Public Works to reflect prevailing costs of materials and labor.
3. This development creates the following ten (10) intersections at a cost
to the Developer of$1,000.00:
Longhorn Dr & Saddle Way Dr
Longhorn Dr & Stirrup Iron Dr
Stirrup Bar Dr & Saddle Way Dr
Stirrup Bar Dr & Saddle Flap Dr
Stirrup Bar Dr & Horn Cap Dr
Stirrup Bar Dr & Stirrup Iron Dr
Concho Dr & Saddle Way Dr
Concho Dr & Saddle Flap Dr
Saddle Flap Dr & Horn Cap Dr
Saddle Flap Dr & Stirrup Iron Dr
Remington Point, Phase V
CFA code: 2005067 May 23, 2005
PROPERTY DESCRIPTION
44.595 ACRES OF LAND
ALEXANDER F. ALBRIGHT SURVEY
CITY OF FORT WORTH, TARRANT COUNTY, TEXAS
BEING A TRACT OR PARCEL OF LAND SITUATED IN THE ALEXANDER F.
ALBRIGHT SURVEY, ABSTRACT 1849, CITY OF FORT WORTH, TARRANT
COUNTY, TEXAS AND BEING THAT CERTAIN TRACT 44.595-ACRE TRACT OF
LAND CONVEYED TO IPCF LIMITED PARTNERSHIP BY INSTRUMENT
RECORDED IN VOLUME 15915, PAGE 414, DEED RECORDS, TARRANT
COUNTY, TEXAS (D.R.T.C.T.) AND FURTHER DESCRIBED AS FOLLOWS:
BEGINNING AT A 5/8-INCH IRON ROD WITH CAP STAMPED "CARTER &
BURGESS" FOUND FOR THE NORTHEASTERLY CORNER OF SAID 44.595
ACRE TRACT AND BEING ON THE SOUTHERLY LINE OF LONGHORN DRIVE
(A VARIABLE WIDTH RIGHT-OF-WAY);
THENCE SOUTH 00014'33" WEST ALONG THE EASTERLY LINE OF SAID
44.595-ACRE TRACT, 1910.01 FEET TO A 5/8-INCH IRON ROD WITH CAP
STAMPED "CARTER &BURGESS"FOUND FOR THE SOUTHERLY CORNER OF
SAID 44.595-ACRE TRACT;
THENCE NORTH 45034'41" WEST ALONG THE WESTERLY LINE OF SAID
44.595-ACRE TRACT, 2789.40 FEET TO A 5/8-INCH IRON ROD WITH CAP
STAMPED "CARTER & BURGESS" FOUND FOR THE NORTHWESTERLY
CORNER OF SAID 44.595-ACRE TRACT AND BEING ON SAID SOUTHERLY
LINE OF LONGHORN DRIVE;
THENCE SOUTH 89047'35" EAST ALONG SAID SOUTHERLY LINE, 2034.07
FEET TO THE POINT OF BEGINNING AND CONTAINING A COMPUTED AREA
OF 44.595 ACRES OF LAND.
� D
21
r—
D m Z N
S T f m
m m
m
�. V030 0l0 A110 MVNIOVS
o � llwn
Z 0
m
v�
�pN
(n AGNS
m G7
Z y�T 6 N019NI1une z
z �n00 Na 1 `L
-d D 3j tl1Ntl5 D d oD
j O
y�0 c
app
_
BLUE MOUND SAGIN AW CITY LIMIT 5
FORT WORTH CITY Q'
C
o� m
c.
o
z
llrvn L
y�o
o
S�9 PAR WAY
j
SYLVANiA
w
9�
r�o .
v O V O 'I
•
1 O ;D �• /
-i
A
O1 `6
m
O i
al
X N �,\O A N W •f
bV W
N
rn ; �O
O D1 �• \1�O A W N
W
U
Oi K O P W O 0(.4.Z7 /
Oj z
C) C)
—_ v V Ooh OHO O N W _I O !f
Z
l O (n
� _ D
N N m >O /
6 v m m>X
N Z
Y,,..•N
a• c�,r W<N
N � A
N Z
c m
-4➢
rte \\
J U N
vo mO0 *\
mm VzZ \.
C)
v O—I y =
wp ��
vm
N�o0O Awn
;m; '—IZO
m
`o •D Z co :..� m
00
o = ° Zr 1
U) m cn
O rj
N=
4r
'Rp A \3 �op \ ��
m l ✓
4 2t5 F U �y i \� •�� \.
x O _ta�O A A G
A N N 11 p
W
N N
J J N O
N J
U � � � Oa A U U A �} �//✓ ,Y�
J N
A • � O] N N \\\���yyy`\\�
N 4 A O R
- o i
U • U
OcnD
m p A SS TJ p�Z
n�O
W •V m � O � �C � 9'l
v _
N N
s'
D 0 Z �/
N
A 'TGd A m C�
W Jam. An N p rr
G PDQ N
O N Oi <O M
7Cm Z) m � � R,,�0m
m C� N rK,Z> o
m 55ZD V)
CD m
I S m
moo O c �\
�S Z O — �Z \
A �
z
�o� D i Am
Wy
N J m
O D n z
rnN N �Zc in
j^ Z
6 p El
N --1
00
Zr
m
t � ✓ o ,v
fo
42-
-12
'Ct
Ct
Xll
N c On \cn y N _Fi ( \\ �,.✓
BAN\ Cy00 n A� •�00? � N \4\,\�4�� /��
® o Z d
LL
X N� ^ W N GFS a T�� `\i •Y!�\
eN +�
u
Y A \\
...�I rO L4
._ m O J N D
A pj'Z'I
O !
14
N m (.n
i
00
r
W �
<o;D
m o zl
v Z
N;
00
<n
'mo
xm fnm Z 0
h-D 0
O. -Z-i
Z P
rn ', C frl O D
�� Z OCTA
N °v p D_1 W m i n
fmm ZZ i -�ZZ
N 'U(- n i X00 Z
t/l O D Z
4 N z rrn (n
00 m
N <
CFA Cost Sche
Remington Point Ph—V
City of Fort Worth,Texas
I PAVING
Item Description Quantity Unit CostlUnit Total Cost
- 1 6"3000PSI Reinforced Concrete Pavement 20207 SY $19.54 $394,844.78
2 Lime Stabilized Subgrade Preparation 21601 SY $1.65 $35,641.65
3 Hydrated Lime 30#/SY 324 TON $88.00 $28,512.00
4 Barrier Free Ramps 15 EA $700.00 $10,500.00
5 4"Reinforced Concrete Sidewalk 690 LF $13.00 $8,970.00
6 Traffic Control Devices 1 LS $3,000.00 $3,000.00
7 Sawcut and Remove Existing Asphalt pavement 180 LF $10.00 $1,600.00
Total Paving $483,268.43
11 WATER
Item Description Quantity Unit Cost/Unit Total Cost
1 8"Water Main 5980 LF $16.43 $98,251.40
2 24"x 8"Tapping Saddle&Valve 2 EA $5,350.00 $10,700.00
3 8"Gate Valve 15 EA $700.00 $10,500.00
4 Fire Hydrants w/6"Lead 13 EA $2,650.00 $34,450.00
5 1"Water Service 164 EA $400.00 $65,600.00
6 Poly-pig with Wye 5 EA $750.00 $3,750.00
7 Cast Iron Water Main Fittings 3000 LB $1.50 $4,500.00
8 Trench Safety System Design 1 LS $285.00 $285.00
9 Trench Safety System Implementation 5980 LF $1.00 $5,980.00
Total Water $234,016.40
111 SEWER
Item Description Quantity Unit CosUUnil Total Cost
1 8"SOR-35 PVC 3330 LF $18.01 $59,973.30
2 8"SDR-26 PVC 2485 If $19.11 $47,488.35
3 4'Dia.Sanitary Sewer Manhole 21 EA $2,360.00 $49,560.00
4 Manhole Adjustments 3 EA $1,750.00 $5,250.00
5 Connect to Existing Sanitary Sewer Manhole 1 EA $1,500.00 $1,500.00
6 Sanitary Sewer Service Connection 73 EA $500.00 $36,500.00
7 Sanitary Sewer Service Connection SDR 26 91 EA $550.00 $50,050.00
8 Post T.V.Sanitary Sewer Inspection - 5815 LF $1.00 $5,815.00
9 Trench Safety System 5815 LF $1.00 $5,815.00
Total Sanitary Sewer $261,951.65
IV STORM DRAINAGE
Item Description Quantity Unit- CosUUnit Total Cost
1 48"RCP 267 LF $123.78 $33,049.26
2 42"RCP - 531 LF $102.85 $54,613.35
3 36"RCP 188 LF $75.55 $14,203.40
4 30"RCP 20 LF $58.63 $1,172.60
5 24"RCP 518 LF $45.90 $23,776.20
6 21"RCP 61 LF $40.74 $2,485.14
7 8x4 RCB 12 LF $390.00 $4,680.00
8 Flared Wing Walls 4 EA $5,500.00 $22,000.00
9 42"Sloped-End Headwall 1 EA $3,025.00 $3,025.00
10 24"Sloped-End Headwall 1 EA $1,500.00 $1,500.00
11 10-Foot Std.Curb Inlet - 8 EA $2,474.00 $19,792.00
12 Stone Rip-Rap 365 CY $95.00 $34,675.00 -
13 Outfall Swale 320 LF $15.00 $4,800.00
14 4'x4'Manhole 2 EA $3,600.00 $7,200.00
15 5'x5'Manhole i EA $4,300.00 $4,300.00
16 6'x6'Manhole 1 EA $5,000.00 $5,000.00
17 Trench Safety 1585 LF $1.00 $1,585.00
18 Traffic Control 1 LS $1,000.00 $1,000.00
Total Storm Drainage $238,856.95
Pmt
ted.&Maint.Bond $15,370.00
Grand Total Water&Sewer $495,968.05
-Grand Total Storm&Paving $722,125.38
GRAND TOTAL $1,233,463.43
prepared by gena Land Development LP for IPGF LP
051132005
IN
05/19/2005 Remington Point Ph 5 CFA Cosls.xls