HomeMy WebLinkAboutContract 43017COMMUNITY FACILITIES AGREEMENT
THE STATE OF TEXAS § City Secretary
COUNTY OF TARRANT § Contract No. L1 D k1
WHEREAS, the undersigned "Developer" desires to make certain improvements (refer
to the name of the project at the bottom of the page) an addition to the City of Fort Worth,
Texas; and
WHEREAS, the said Developer has requested the City of Fort Worth, a home -rule
municipal corporation situated in Tarrant, Denton, Parker, and Wise Counties, Texas, hereinafter
called "City ", to do certain work in connection with said improvements.
Developer Information:
Developer Company Name: D.R. Horton — Texas, Ltd.
Authorized Signatory: Don E. Allen
Title: Assistant Secretary
Project Name: North Beach Street Addition
Project Location: South of Keller -Hicks Rd., West of Alta Vista Rd., North of Golden Triangle
Additional Streets: N/A
Plat Case No.: FP- 012 -001 Plat Name: North Beach Street Addition
Mapsco: 22K Council District: 2 City Project No: 01849
CFA: 2012 -002 DOE: 6783
To be completed bi, staff-
Received by. `� I —��- L t,`— Date: 3� n i I
OFFICIAL RECORD 1,
CITY SECRETARY
i FT. WORTH, TX
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:
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 and
subsequently amended from time to time via a Mayor and Council
Communication adopted by the City Council of the City of Fort Worth, is
hereby incorporated into this Community Facilities Agreement ( "CFA ") as
if copied herein verbatim. Developer agrees to comply with all provisions
of said Policy in the performance of its duties and obligations hereunder
and to cause all contractors hired by Developer to comply with the Policy
in connection with the work performed by said contractors.
B. Developer shall provide financial security in conformance with paragraph
6, Section II, of the Policy and recognizes that there shall be no reduction
in the collateral until the Project has been completed and the City has
officially accepted the infrastructure. Developer further acknowledges
that said process requires the contractor to submit an Affidavit of Bills
paid signed by its contractor and Consent of Surety signed by its surety
to ensure the contractor has paid the sub - contractor and suppliers in full.
Additionally, the contractor will provide in writing that the contractor
has been paid in full for all the services provided under this contract.
C. Developer agrees to cause the construction of the improvements
contemplated by this Agreement and that said construction shall be
completed in a good and workmanlike manner and in accordance with all
City standards and the City- approved construction plans, specifications and
cost estimates provided for the Project and the exhibits attached hereto.
D. The following checked exhibits are made a part hereof: Water (A) X ,
Sewer (A -1) XX, Paving (B) X , Storm Drain (B -1) X , Street
Lights & Signs (C) X .
E. The Developer shall award all contracts for the construction of community
facilities in accordance "ith Section 11. paragraph 7 of the Pohcv and the
contracts for the construction of the public infrastructure shall be
Combined CFA final Sept 12, 2008
administered in conformance with paragraph 8, Section II, of the Policy.
F. For all infrastructure included in this Agreement for which the Developer
awards construction contract(s), Developer agrees to the following:
i. To employ a construction contractor who is approved by the director of
the department having jurisdiction over the infrastructure to be
constructed, said contractor to meet City's requirements for being
insured, licensed and bonded to do work in public streets and /or
prequalified to perform water /waste water construction as the case may
be.
ii. To require its contractor to furnish to the City a payment and
performance bond in the names of the City and the Developer for one
hundred percent (100 %) of the contract price of the infrastructure, and a
maintenance bond in the name of the City for one hundred percent
(100 %) of the contract price of the infrastructure for a period of two (2)
years insuring the maintenance and repair of the constructed
infrastructure during the term of the maintenance bond. All bonds to be
furnished before work is commenced and to meet the requirements of
Chapter 2253, Texas Government Code.
iii. To require the contractor(s) it hires to perform the construction work
contemplated herein to provide insurance equal to or in excess of the
amounts required by the City's standard specifications and contract
documents for developer- awarded infrastructure construction contracts.
The City shall be named as additional insured on all insurance required
by said documents and same will be evidenced on the ACORD
Certificate of Insurance supplied by the contractor's insurance provider
and bound in the construction contract book.
iv. To require its contractor to give 48 hours notice to the City's
Construction Services Division of intent to commence construction so
that City inspection personnel will be available; and to require the
contractor to allow the construction to be subject to inspection at any
and all times by City inspection forces, and not to install or relocate any
sanitary sewer, storm drain, or water pipe unless a responsible City
inspector is present and gives his consent to proceed. and to make such
laboratory tests of materials being used as may he required by the City.
N'. To require its contractor to have fully executed contract documents
3
submitted to the City to schedule a Pre - Construction Meeting. The
submittal should occur no less than 10 working days prior to the desired
date of the meeting. No construction will commence without a City-
issued Notice to Proceed to the Developer's contractor.
vi. To delay connections of buildings to service lines of sewer and water
mains constructed under this Agreement until said sewer and water
mains and service lines have been completed to the satisfaction of the
Water Department.
G.
Developer agrees to provide, at its expense, all engineering drawings and
documents necessary to construct the improvements required by this
Agreement.
H.
Developer shall cause the installation or adjustment of the required utilities
to serve the development or to construct the improvements required herein.
I.
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.
J.
Developer hereby releases and agrees to indemnify, defend and hold the
City harmless for any inadequacies in the preliminary plans, specifications
and cost estimates supplied by the Developer for this Agreement.
K.
Developer agrees to provide, at its expense, all necessary rights of way and
easements across property owned by Developer and required for the
construction of the current and future improvements provided for by this
Agreement.
L.
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
Combined (TA final Sept 13, 2008 4
caused, in whole or in part, by the alleged negligence of the City of
Fort Worth, its officers, servants, or employees.
M. Developer will further require its contractors to indemnify, defend and
hold harmless the City, its officers, agents and employees from and against
any and all claims, suits or causes of action of any nature whatsoever,
whether real or asserted, brought for or on account of any injuries or
damages to persons or property, including death, resulting from, or in any
way connected with, the construction of the infrastructure contemplated
herein, whether or not such injuries, death or damages are caused, in
whole or in part, by the alleged negligence of the City of Fort
Worth, its officers, servants, or employees. Further, Developer will require
its contractors to indemnify, and hold harmless the City for any losses,
damages, costs or expenses suffered by the City or caused as a result of
said contractor's failure to complete the work and construct the
improvements in a good and workmanlike manner, free from defects, in
conformance with the Policy, and in accordance with all plans and
specifications and shall cause to be executed and delivered to the City an
indemnity agreement from such contractors on a form to be promulgated
by the City.
N. Upon completion of all work associated with the construction of the
infrastructure and improvements, Developer will assign to the City a non-
exclusive right to enforce the contracts entered into by the Developer with
its contractor along with an assignment of all warranties given by the
contractor, whether express or implied. Further, Developer agrees that all
contracts with any contractor shall include provisions granting to the City
the right to enforce such contracts as an express intended third party
beneficiary of such contracts.
O. Inspection and material testing fees are required as follows:
i. Developer shall pay in cash water and wastewater inspection fees and
material testing fees equal to two percent (2 %) for a total of 4% of the
developer's share of the total construction cost as stated in the construction
contract.
ii. Developer shall pay in cash paving and storm drain inspection fees equal
to four percent (41)<)) and material testing fees equal to two percent (2 %)
for a total of 6% of the de,.,eloper's share of the total construction cost as
5
stated in the construction contract.
ill. Developer shall pay in cash the total cost of streetlights or if the city is
not installing the streetlights, inspection fees equal to four percent (4 %) of
the developer's share of the streetlight construction cost as stated in the
construction contract.
iv. Developer shall pay in cash the total cost of street signs.
P. COMPLETION WITHIN 2 YEARS
I. The City's obligation to participate (exclusive of front foot charges) in
the cost of the community facilities shall terminate if the facilities are
not completed within two (2) years; provided, however, if construction
of the community facilities has started within the two year period, the
developer may request that the CFA be extended for one year. If the
community facilities are not completed within such extension period,
there will be no further obligation of the City to participate. City
participation in a CFA shall be subject to the availability of City funds
and approval by the Fort Worth City Council.
It. Nothing contained herein is intended to limit the Developer's
obligations under the Policy, this Agreement, its financial guarantee,
its agreement with its contractor or other related agreements.
Ili. The City may utilize the Developer's financial guarantee submitted for
this Agreement to cause the completion of the construction of the
community facilities if at the end of two (2) years from the date of this
Agreement the community facilities have not been completed and
accepted.
iv. The City may utilize the Developer's financial guarantee to cause the
completion of the construction of the community facilities or to cause
the payment of costs for construction of same before the expiration of
two (2) years if the Developer breaches this Agreement, becomes
insolvent or fails to pay costs of construction and the financial guarantee
is not a Completion Agreement. If the financial guarantee is a
Completion Agreement and the Developer's contractors and /or suppliers
are not paid for the costs of supplies and/or construction, the contractors
and or suppliers may put a lien upon the property which is the subject of
the Completion Agreement.
Combined CFA final Sept 12. 21108 6
Cost Summary Sheet
Project Name: North Beach Street Addition
CFA No.: 2012 -002
DOE No.: 6783
An Engineer's Estimate of Probable Cost is acceptable. However, the construction contract
price will ultimately determine the amount of CFA fees and financial guarantee. The bid price
and any additional CFA payments will be required prior to scheduling a pre- construction
meeting.
An itemized estimate corresponding to each project- specific exhibit is required to support the
following information.
Items
$ 749,103.78
Developer's Cost
A. Water and Sewer Construction
$ 749,103.78
1. Water Construction
$
155,405.80
2. Sewer Construction (On -Site & Off -Site)
$
181,264.42
Water and Sewer Construction Total
$
336,670.22
B. TPW Construction
1. Street
$
320,757.85
2. Storm Drain
$
53,775.55
3. Street Lights Installed by Developer
$
37,900.16
TPW Construction Cost Sub -Total
$
412,433.56
Total Construction Cost (excluding the fees):
$
749,103.78
Construction Fees:
C. Water /Sewer Inspection Fee (2 %)
$
6,733.40
D. Water /Sewer Material Testing Fee (2 %)
$
6,733.40
Sub -Total for Water Construction Fees
$
13,466.81
E. TPW Inspection Fee (4 %)
$
14,981.34
F. TPW Material Testing (2 %)
$
7,490.67
G. Street Light Inspsection Cost
$
1,516.01
H. Street Signs Installation Cost
$
1,225.00
Sub -Total for TPW Construction Fees
$
25,213.01
Total Construction Fees:
$
38,679.82
Choice
A# /rk ...I
Bond = 100%
$ 749,103.78
x
Completion Agreement = 100% 1 Holds Plat
$ 749,103.78
Cash Escrow Water/Sanitary Sewer= 125%
$ 420,837.78
Cash Escrow Paving/Storm Drain = 125%
$ 515.541.95
Letter of Credit = 125% w %2 r expiration period
$ 936 379 73
7
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 quadruplicate, at Fort Worth, Texas this 'D -1 day
of rv(\ ac , 20 1 a-
CITY OF FORT WORTH - Recommended by:
Water Department Transportation & Public Works Department
S
Wendy Chi- abulal, EMBA, P.E. Dougla
Vic
rsig, P.E.
Dcvelopme t Engineering Manager Director
Approved as to Form & Legality:
Dou . Black
Assistant City Attorney
M &C No.
Date:
ATTEST:
Ma(y J.`,,a
City Secret
ATTEST:
Signat'usre
Niinici
Approved by City Manager's Office
Fernando Costa
Assistant City Manager
px0
line' L�r� �Qv, fif. /%*t,
( umhirnecl ( I A Final Sept I_ 1. _1001 S
D.R. Horton — Texas, Ltd.
By its Authorized Agent
D.R. Horton, Inc.
1
Signature
Nanrc: Don E. Allcn
Tillc: Assistant Sccrclarn
OFFICIAL RECORDI
CITY SECRETARY
FT, WORTH. TX
Check items associated with the project being undertaken; checked items must be
included as Attachments to this Agreement
Included Attachment
®
Location Map
®
Exhibit A: Water Improvements
®
Water Estimate
®
Exhibit A -1: Sewer Improvements
®
Sewer Estimate
®
Exhibit B: Paving Improvements
®
Paving Estimate
®
Exhibit B -1: Storm Drain Improvements
®
Storm Drain Estimate
®
Exhibit C: Street Lights and Signs Improvements
®
Street Lights and Signs Estimate
(Remainder of Page Intentionally Left Blank)
/ I
SOT
KES ��HOO�P /
i
i
i
�- N 6508 a r
NO
LOT ` loo 0� \GK � D \Z \ON
KE
G -
Fh \OpLE -
-- Z -- I --
GL S M U+IJ�T
OPEHp AGE
♦
GD`DEN BEPGH, 11D `♦
TY OAp\1 P1-
FVL
EXHIBIT A - WATER
NORTH BEACH STREET
0 200
ADDITION
GRAPHIC SCALE DATE. FEBRUARY 2012
I
I
I
I
I ENE St S1F EMP ER
BOBBY GENE
U)i
a
>J
s I.
CNI:
WI:
LEGEND
PROPOSED WATER LINES
EXIST WATER LINES
NOTE: ALL PROPOSED WATER LINES
ARE 8" UNLESS OTHERWISE NOTED
DEVELOPER:
fill! PELOTON
DR HORTON - TEXAS, LTD
Iljq ,•.e .........
6751 NORTH FREEWAY
5751 KROGER DRIVE
FORT WORTH TEXAS 76131
SUITE 185
PHONE 817- 230 -0800
KELLER. TX 76244
FAX: 817- 230 -0899
PHONE. 817 -562 -3350
R H ccKOO�IJON /
i
i
KE CHOOI
M�OO�E B /
OJN �c
PD jA0
0.
z * * GL kSS MC LIN All
FT—TG �0
I
OPE HpAI CE
AC
11 Al GO�OEN BEH ` 0
yer CAP
R Fl
LEGEND
�— PROPOSED SEWER LINES
— - EXIST SEWER LINES
* SDR 26 SERVICES
NOTE: ALL PROPOSED SANITARY SEWER
LINES ARE 8" UNLESS OTHERWISE NOTED
10" SS
C I
co
co
O I
I
II
O:
Q:
I O•
In .01f:
O F-
LL _U):
z* >
Q
li F-
M
II>
Qu IX
�t Iw:11
BOBBY GENE 1ERUEMPI�H
EXHIBIT Al
- WASTEWATER -- --
GOLDEN TRIANGLE BLVD
Ex 21" ss
p�
DEVELOPER:
N
0 ~ 7 200•
NORTH BEACH STREET
DR HORTON — TEXAS, LTD
111 LA..
plq �•.o
ADDITION
FORT NORTH FREEWAY
WORTH TEXAS 76131
5751 KROGER DRIVE
SUITE 185
PHONE. 817 - 230 -0800
KELLER. TX 76244
3RAPHIC SCALE DATE.
FEBRUARY 2012
FAX 817- 230 -0899
PHONE 817- 562 -3350
I
I
ow ""op') GE
I
\ I
\
`\ E 51R�UEMP�ER
\ gO88y GENE 9
�1 P� Go�-oEN
RE�TM cPP
\\ I
LEGEND
29' B —B / 50' ROW (TYP)
SIDEWALK BY DEVELOPER
SIDEWALK BY HOME BUILDER
EXHIBIT B - PAVING
In
ADA RAMPS BY DEVELOPER
DEVELOPER:
0 200 NORTH BEACH STREET PELOTON
DR NORTON - TEXAS, LTD pjq .•.o .........
ADDITION FORT NORTH FREEWAY 5751 KROGER DRIVE
WORTH TEXAS 76131 SUITE 185
PHONE 817- 230 -0800 KELLER. TX 76244
GRAPHIC SCALE DATE. FEBRUARY 2012 FAX 817- 230 -0899 PHONE. 817- 562 -3350
KE\ GNpO� P
g o
O SzE�E - N OOcK K S � 0\TO
E00\.A 0
y � I
2-4
• M \DOS i � i � C• �
FLUME a
GpEHGPPGE
GO- EN
FE�� GPpC(P�G \ ` I
EXHIBIT B1 - STORM DRAINAGE
0 200 NORTH BEACH STREET
ADDITION
3RAPHIC SCALE DATE. FEBRUARY 2012
.✓ J
e
Q:
�0:
i�
Q:
H•
Q
iQ
xlBo GENE 5 I'lo EFz
LEGEND
PROPOSED STORM DRAIN
EXIST STORM DRAIN
DEVELOPER:
i'llij PELOTON
DR HORTON - TEXAS, LTD
1114 ..•. .........
6751 NORTH FREEWAY
5751 KROGER DRIVE
FORT WORTH TEXAS 76131
SUITE 185
PHONE 817- 230 -0800
KELLER. TX 76244
FAX 817- 230 -0899
PHONE. 817 -562 -3350
i
I
I
OPE HOPI OE
\I
♦ I
= O
\1 Pl GOIN
DE
PP BEPON.. ��
\
R may
EXHIBIT C - STREET LIGHTS
0 N, " 200 NORTH BEACH STREET
ADDITION
GRAPHIC SCALE DATE. FEBRUARY 2012
8008_ GBNES FVEMP`ER
LEGEND
• PROPOSED STREET LIGHTS
0 EXIST STREET LIGHTS
DEVELOPER:
yii PELOTON
DR HORTON — TEXAS, LTD
p111 L..e fOLYt 0Mf
6751 NORTH FREEWAY
5751 KROGER DRIVE
FORT WORTH TEXAS 76131
SUITE 185
PHONE: 817- 230 -0800
KELLER. TX 76244
FAX 817- 230 -0899
PHONE: 817 -562 -3350
/ I
• SOT ��RH� Kpp1T�ON i � �
i
SON
B`OCKT
KEE�E oo` PQp \T \ON
SGH
i
I
� PNpRENts
I OHESZ NEp P-�0
OPE Nog
\ I
GOpEN ggPOH PTO `\ \
OPP�T N. `
Rte"
EXHIBIT Cl -STREET SIGNS
llT
0 200 NORTH BEACH STREET
ADDITION
DATE. FEBRUARY 2012
M �Tl T I
Z
OPR�Y GENE U- EUPEMP�ER
gOgg
LEGEND
Q:
u)
Q
iQ
A PROPOSED STREET SIGNS
Q EXIST STREET SIGNS
DEVELOPER:
ii''' PELOTON
DR NORTON - TEXAS, LTD fl-ill •�� .� ��.
6751 NORTH FREEWAY 5751 KROGER DRIVE
FORT WORTH TEXAS 76131 SUITE 185
PHONE 817- 230 -0800 KELLER. TX 76244
FAX 817- 230 -0899 PHONE 817- 562 -3350
PELOTON LAND SOLUTIONS, LLC
5751 KROGER DR, SUITE 185, KELLER, TX 76244 (817) 562 -3350
CFA ESTIMATE FOR: NORTH BEACH STREET ADDITION
3/7/2012
EXHIBIT A - WATER IMPROVEMENTS
ITEM #
CITY BID #
DESCRIPTION
UNIT
QTY
UNIT PRICE
TOTAL
1
00618
8" PVC Water Line
LF
2,787
21.15
58,945.05
2
00749
8" Gate Valve & Box
EA
6
1,229.25
7,375.50
3
00546
Fire Hydrant w /6" Gate Valve
EA
4
3,061.06
12,244.24
4
00568
Cast Iron Fittings
TON
1.9
3,997.79
7,595.80
5
00837
Concrete Blocking - Type B
CY
5.4
779.80
4,210.92
6
00762
Water Service, 1" Tap to Main
EA
81
325.31
26,350.11
7
00758
Water Service, 1" Line
LF
2,198
11.64
25,584.72
8
00553
Meter Box, Class B (Polyethylene) - Res
EA
79
146.40
11,565.60
9
00553
Meter Box, Class B (Polyethylene) - Irr
EA
2
70.18
140.36
10
00372
ITrench Safety
LF
2,787
0.50
1,393.50
TOTAL WATER IMPROVEMENTS $155,405.80
u `,J0BVDRH1100S —North BeachVCIv,CFAVCFA NBSA Page 1 of 6
PELOTON LAND SOLUTIONS, LLC
5751 KROGER DR, SUITE 185, KELLER, TX 76244 (817) 562 -3350
CFA ESTIMATE FOR: NORTH BEACH STREET ADDITION
3/7/2012
EXHIBIT Al - SANITARY SEWER IMPROVEMENTS
ITEM #
CITY BID #
DESCRIPTION
UNIT
QTY
UNIT PRICE
TOTAL
1
00351
8" Sanitary Sewer Main (SDR-35 PVC
LF
2,415
14.05
33,930.75
2
00350
8" Sanitary Sewer Main (SDR -26 PVC) with Cement
Stabilized Sand
LF
658
15.28
10,054.24
3
00227
10" Sanitary Sewer Main (SDR-35 PVC)
LF
667
16.04
10,698.68
4
00228
10" Sanitary Sewer Main (SDR -26 PVC) with Cement
Stabilized Sand
LF
20
1 18.09
361.80
5
10" Ductile Iron Pipe w/ Protecto 401 protective lining
LF
113
72.50
8,192.50
6
00213
Manhole - Std 4' Dia.
EA
17
2,023.28
34,395.76
7
00213
Manhole - Std 4' Dia. Over Existing
EA
1
2,593.18
2,593.18
8
00207
Manhole - Drop Std 4' Dia.
EA
2
2,850.00
5,700.00
9
00217
Manhole - Vacuum Test
EA
20
205.21
4,104.20
10
00211
Manhole - Interior Protective Coating
VF
1 31
244.07
7,566.17
11
00355
Sewer Service - 4" Tap
EA
79
279.58
22,086.82
12
00354
4" Sewer Service with cleanouts (SDR-35 PVC
LF
869
7.42
6,447.98
13
00358
4" Sewer Service with cleanouts (SDR-26 PVC
LF
1,246
20.49
25,530.54
14
Concrete Encasement
LF
80
32.88
1 2,630.40
15
00372
Trench Safety
LF
31873
0.50
1,936.50
16
00201
Post Construction CCTV
LF
1 3,873
1.30
5,034.90
TOTAL SANITARY SEWER IMPROVEMENTS $181,264.42
C, U0B \DRH11005 —North Beach \&v UA \CFA N85A Page 2 of 6
PELOTON LAND SOLUTIONS, LLC
5751 KROGER DR, SUITE 185, KELLER, TX 76244 (817) 562 -3350
CFA ESTIMATE FOR: NORTH BEACH STREET ADDITION
3/7/2012
EXHIBIT B- PAVING IMPROVEMENTS
ITEM #
CITY BID #
DESCRIPTION
UNIT
CITY
UNIT PRICE
TOTAL
1
00450
6" Concrete Pavement w/ 7" Curbs
SY
9,493
28.85
273,873.05
2
00484
6" Lime Stabilized Sub grade
SY
10,092
1.90
19,174.80
3
00496
Hydrated Lime 30 # /SY)
TON
151.0
133.00
20,083.00
4
00527
4' Wide, 4" Thick Concrete Sidewalk
SF
76
5.00
380.00
5
1 00505
IStreet Barricade
LF
29
1 35.00
1,015.00
6
00462
Pavement Header
LF
29
8.00
232.00
7
00532
ADA Wheelchair Ramp
EA
6
1,000.00
6,000.00
8
Payment, Performance, and Maintence Bonds
LS
1
5,200.00
5,200.00
TOTAL PAVING IMPROVEMENTS $325,957.85
O ,J0B \DRH11005 -North Beach \0v`,,CFA \CFA NBSA Page 3 of 6
PELOTON LAND SOLUTIONS, LLC
5751 KROGER DR, SUITE 18S, KELLER, TX 76244 (817) S62 -3350
CFA ESTIMATE FOR: NORTH BEACH STREET ADDITION
3/7/2012
EXHIBIT B1- STORM DRAIN IMPROVEMENTS
ITEM #
CITY BID #
DESCRIPTION
UNIT
QTY
UNIT PRICE
TOTAL
1
00087
48" RCP
LF
174
92.72
16,133.28
2
00083
30" RCP
LF
339
44.56
15,105.84
3
01092
27" RCP
LF
37
38.37
1,419.69
4
00082
24" RCP
LF
109
33.69
3,672.21
5
1 01291
Concrete Flume
CY
23
26.47
608.81
6
00107
15' Std Curb Inlet
EA
1 4
105.87
423.48
7
00106
10' Std Curb Inlet
EA
1
105.87
105.87
8
02187
4' Storm Junction Box
EA
1
4,034.34
4,034.34
9
01287
6' Storm Junction Box
EA
1
4,679.29
4,679.29
10
00077
48" Sloping Headwall - Install
EA
1
3,975.55
3,975.55
11
1 00062
lEngineered Channel
LF
107
8.67
927.69
12
1 00094
18" Thick Rock Rip Rap
Sy
50
47.20
2,360.00
13
1 00372
ITrench Safety
LF
659
0.50
329.50
TOTAL STORM DRAIN IMPROVEMENTS $53,775.55
6 ,JOB \DRHIIOOS —North Beach \Civ',CFA \CfA NBSA Page 4 of 6
PELOTON LAND SOLUTIONS, LLC
5751 KROGER DR, SUITE 185, KELLER, TX 76244 (817) 562 -3350
CFA ESTIMATE FOR: NORTH BEACH STREET ADDITION
3/7/2012
EXHIRIT C - STREET LIGHTING IMPROVEMENTS
ITEM #
CITY BID #
DESCRIPTION
UNIT
QTY
UNIT PRICE
TOTAL
1
00382
Conduit - 2 Inch - Open Cut - Sched. 40 - Install
LF
560
13.75
7,700.00
2
00969A
Light - Concrete Foundation - Type 1 - Install
EA
12
1,059.00
12,708.00
3
00972A
Install
EA
12
1,365.00
16,380.00
4
01304
#10 Copper - Install
LF
1,680
0.66
1,112.16
TOTAL STREET LIGHTING IMPROVEMENTS $37,900.16
G ,J0B \DBH1100S —North Beach \CvtCf A \CFA NBSA Page S of 6
PELOTON LAND SOLUTIONS, LLC
5751 KROGER DR, SUITE 185, KELLER, TX 76244 (817) 562 -3350
CFA ESTIMATE FOR: NORTH BEACH STREET ADDITION
3/7/2012
EXHIBIT Cl -STREET SIGNS
ITEM #I
CITY BID #
DESCRIPTION
UNIT
QTY
UNIT PRICE
TOTAL
1
1 00506
IStreet Name Blades
EA
5
245.00
1,225.00
TOTAL STREET SIGNS $1,225.00
G.':JOB \DRH11OO5 —North Beach \Cry \CFA \CFA -NBSA Page 6 01 6