The URL can be used to link to this page

Home My WebLink AboutContract 45397 (2)COMMUNITY FACILITIES AGREEMENT THE STATE OF TEXAS § City Secretary COUNTY OF TARRANT § Contract No. t 1.5 WHEREAS, the undersigned Developer ("Developer") desires to make certain improvements ("Improvements") related to a project as described below ("Project") within the City of Fort Worth, Texas ("City"); and WHEREAS, the Developer and the City desire to enter into this Community Facilities Agreement ("CFA" or "Agreement") in connection with the Improvements. Developer and Project Information: Developer Company Name: Hillwood Alliance Services, LLC Address, State, Zip Code: 13600 Heritage Parkway, Suite 200 Fort Worth, TX 76177 Phone, E-Mail: (817)224-6000, Russe11.1aughlin@hillwood.com Authorized Signatory/Title: L. Russell Laughlin, Senior Vice President Project Name and Brief Description: Paving, Drainage & Street Lights Improvements to serve Alliance Town Center North Ph. 2 (Founders Way) Project Location: South side of Golden Triangle Blvd., between Old Denton Rd. & I-35W Plat Case No.: FP-013-041 Plat Name: Founders Way ROW, Alliance Town Center North Council District: 2 City Project No: 02171 CFA: 2014-006 DOE: 7123 To be completed b staff Received by: l _� 1 ,V� t ,`� ,t ie Date: ee) 3 I ILI OFFICIAL RECORD CITY SECRETARY vtWORThTh CANED MAR 03 2014 NOW, THEREFORE, 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, as amended, is hereby incorporated into this Agreement 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 Improvements. 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) N/A , Sewer (A-1) N/A, Paving (B) `X_, Storm Drain (B-1) X ,Street Lights & Signs (C)X. E. The Developer shall award all contracts for the construction of the Improvements in accordance with Section II, paragraph 7 of the Policy and the contracts shall be administered in conformance with paragraph 8, Section II, of the Policy. F. For all Improvements 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 Improvements, and a maintenance bond in the name of the City for one hundred percent (100%) of the contract price of the Improvements 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 be required by the City v. To require its contractor to have fully executed contract documents 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 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. 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 stone drain inspection fees equal to four percent (4%) and material testing fees equal to two percent (2%) for a total of 6% of the developer's share of the total construction cost as stated in the construction contract. iii. 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 If applicable, the City's obligation to participate (exclusive of front foot charges) in the cost of the Improvements shall terminate if the Improvements are not completed within two (2) years provided, however, if construction of the hnprovements has started within the two year period, the developer may request that the CFA be extended for one year. If the Improvements 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. ii. 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. iii The City may utilize the Developer's financial guarantee submitted for this Agreement to cause the completion of the construction of the Improvements if at the end of two (2) years from the date of this Agreement the Improvements 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 Improvements 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. (REMAINDER OF PAGE INTENTIONALLY LEFT BLANK) Cost Summary Sheet Project Name: Alliance Town Center North Ph. 2 CFA No.: 2014-006 DOE No.: 7123 Items A. Water and Sewer Construction 1. Water Construction 2. Sewer Construction Water and Sewer Construction Total B. TPW Construction 1. Street 2. Storm Drain 3. Street Lights Installed by Developer TPW Construction Cost Total $ 372,660.50 Developer's Cost $ $ $ $ $ 257,642.50 73,638.00 41,380.00 Total Construction Cost (excluding the fees): Construction Fees: C. Water/Sewer Inspection Fee (2%) D. Water/Sewer Material Testing Fee (2%) Sub -Total for Water Construction Fees $ 372,660.50 $ $ E TPW Inspection Fee (4%) $ 13,251.22 F. TPW Material Testing (2%) $ 6,625.61 G. Street Light Inspsection Cost $ 1,655.20 H. Street Signs Installation Cost $ Sub -Total for TPW Construction Fees $ 21,532.03 Total Construction Fees: Financial Guarantee Options, choose one Bond = 100% Completion Agreement = 100% / Holds Plat Cash Escrow Water/Sanitary Sewer= 125% Cash Escrow Paving/Storm Drain = 125% Letter of Credit = 125% w/2yr expiration period $ 21,532.03 $ $ Choice Amount (ck one) 372,660.50 372,660.50 465,825.63 465,825.63 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 execut this instrument in at Fort Worth Texas this 3r. da of a,f,"�� quadruplicate, Y , 20 / 1.1 . CITY OF FORT WORTH - Recommended by: Water Department Wendy Chi-Babulal, EMBA, P.E. Development Engineering Manager Approved as to Form & Legality: Doug Black Assistant City Attorney M&C No. 4/1*. Date: ATTEST: Mary J. Kaye City Secretary ATTEST: 96PSignature (Print) Name: Joe C. Schneider Title: Vice President Transportation & Public Works Department Douglas Wiersig, P.E. Director Approved by City Manager's Office oow�o�io� Fernando Costa Assistant City Manager DEVELOPER: Hillwood Alliance Services, LLC 8 Signature (Print) Name: L. Russell Laughlin Title: Sr. Vice President OFFICIAL RECORD CITY SECRETARY ET. WORTh, TX Check items associated with the project being undertaken; checked items must be included as Attachments to this Agreement Included n LI • ►1 El IV 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) 9 1.��i��pI_ III IIIpr;uuiiuIIlIL111111IlILI�.. uuoun1iu111� u 11111 ��uw m Vuqu up _ uugoulmpnp mu9iiip iii.limighlipiniiim[ohholpiniffithimininiiiiiupi i ming hi uquuI II Hill' I mil ulugw HI 1111 11 Ipiii AIIVugmrylnw,u i,ugpuw L1 iqu ulupu 11 11 ilupupwlij I ulu[1111[I .1,111 _ I u wiII I Holtilit SITE FOUNDERS WAY • CC 0- 0 rC AMADOR �z DR rrP p� \ ?w tYp GOLDEN TRIANGLE BLVD E- ca o m to r z OA HERITAIE TRACE PF'.WY\ NORTH TARRANT PARKWAY N BEACH ST I 1 r J NORTH NOT TO SCALE ALLIANCE TOWN CENTER NORTH PHASE 2 (FOUNDERS WAY) DATE: JANUARY 2014 OWNER / DEVELOPER. HILLWOOD ALLIANCE SERVICES, L.P. 13600 HERITAGE PARKWAY, SUITE 200 FORT WORTH, TEXAS 76177 PHONE: (817) 224.- 6000 ENGINEER P E LOTO N pp LAND SOLUTIONS 5751 KROGER DRIVE SUITE 185 KELLER, TX 76244 °HONE: 817-562-3350 uw a IIII 1111 l II I I[III Ilmi uupuuum1n i. Iipuplupi 1 I �.i i, pupupuliuupugiquuwpwpauuuuyugmupwpeip,pgpuupi op uum IILi uji lwgi Rmpgii iii pill) u9wgoupi pouuw ulmgi p ii lu�ulpuylu�uque,mrywuupwmuuu�ilm,i u, iuquuuwuu uuuupw uulooyuup m!uui iiuliu wipupi i pi niqupu uqi ipu�uyuuuuw,i wqm ngnuyupu ulw tt RACETRAC PETROLEUM, INC. INST. #213156538 C.R.T.C.T AIL INVESTMENT LP TR 7E2 VOL 014315, PG 0056 TEMPORARY GRAVEL TURNAROUND LEGEND PROPOSED CONCRETE PAVEMENT SIDEWALK BY DEVELOPER H.C. RAMPS BY DEVELOPER EXHIBIT B - PAVING TRIANGLE 1-35 REALTY LTD #0206086268 1 GOLDEN TRIANGLE BLVD 28' B-B / 85' ROW .__. TEXAS HEALTH RESOURCES TR 7E1 #D209326476 55' B-B / 85' ROW 0 140 NORTH ALLIANCE TOWN CENTER NORTH PHASE 2 (FOUNDERS WAY) GRAPHIC SCALE DATE: JANUARY 2014 300' OWNER / DEVELOPER: HILLWOOD ALLIANCE SERVICES, L.P. 13600 HERITAGE PARKWAY, SUITE 200 FORT WORTH, TEXAS 76177 PHONE: (817) 224 - 6000 !i!�! P E LOTO N 'I' LAND [OLUTIONI 5751 KROGER DRIVE SUITE 185 KELLER, TX 76244 PHONE: 817-562-3350 a J. Illllll III�III II�I1IIIIIIIIIIIIIIpIIIIIII IIIIIIII 11III Ili II Ill luullll llllllllllllullllllll lllllllllillllllll!IIIIli IIIuulullllllllllllll lllLIIIIIIIIIII IIuIII(IIIIIIII IIII II IIIII Holy III II II II II IIIIIIUIIIJIIIIIIIIIIIuIIIIpIIII Tim Illllll,IIIIIIII IIIII Ills llul 1 Ilimn I 11I I IIII 111 li l ll 1[11111111111111111 I I I I I II I I I 1 IIIIIIIIIIpIIII IIIP111111II II III l [IIIII 111[11111111IIIl11 IIIIUIIII h u l l II I IIIIIIIIIIIIIIIIIIIIII ,01 ALLIANCE TOWN CENTER NORTH PHASE 2 (FOUNDERS WAY) GRAPHIC SCALE DATE: JANUARY, 2014 ' RACETRAC PETROLEUM, INC. 4 NST. 6538 38 C.R.T.C.T AIL INVESTMENT LP TR 7E2 VOL 014315, PG 0056 LEGEND P ROPOSED STORM DRAIN INLET EXIST STORM DRAIN INLET P ROPOSED STORM DRAIN MANHOLE P ROPOSED STORM DRAIN HEADWALL EXHIBIT B1- STORM DRAINAGE TRIANGLE 1-35 REALTY LTD #D206086268 co =O GOLDEN TRIANGLE BLVD 42" RCP 24" RCP 4' X 4' DROP INLET 42" RCP TEXAS HEALTH RESOURCES TR 7E1 #D209326476 0 NORTH 300' OWNER / DEVELOPER' HILLWOOD ALLIANCE SERVICES, L.P. 13600 HERITAGE PARKWAY, SUITE 200 FORT WORTH, TEXAS 76177 PHONE: (817) 224 — 6000 P E LOTO N 111 LAND SOLUTIONS 5751 KROGER DRIVE SUITE 185 KELLER, TX 76244 PHONE: 817-562-3350 w IIIIJ1I 1111I'l''Milli 11111I11I III 1 1 III Mil I I II II IJ1111II11I I IIIIIII 111111111I1 11 1111111I111J 1111111 11111111 11 1ii 1 i111 �II1111�11u111 IIII 1 II IIII I I IIII III II IIII I1111I1111111�I11L1I1111�11111111111I11I1 II1111II� II11Li1111I111m1Ii1J1111111111111I111 Bill II I1I11111!1 y.11l l I I I1,1ugi�4 uql 1u11111uulu1puu11lluuluuuuuVuupwumhuuglmr,peullloulpuuupuuquupuullpuyumuu11u1Luuupuulyumpuuu1u11muuupuuylugy11d4111I11u1u111111y11Ip11111 uuuLullVl I 1 1 1 11 I IIg11111 III 1. 1 1 wyol L i I I I I 11, II I I L I I 11gIII mWa11111uII 111Iu 11 I I •1: TRIANGLE 1-35 REALTY LTD #D206086268 GOLDEN TRIANGLE BLVD • O RACETRAC PETROLEUM, INC. INST. #213156538 C.RT.C.T AIL INVESTMENT LP TR 7E2 VOL 014315, PG 0056 LEGEND PROPOSED STREET LIGHTS EXIST STREET LIGHTS EXHIBIT C - STREET LIGHTS TEXAS HEALTH RESOURCES TR 7E1 #D209326476 ALLIANCE TOWN 0 NORTH 300' CENTER NORTH PHASE 2 (FOUNDERS WAY) GRAPHIC SCALE DATE: JANUARY, 2014 MINN MIN OWNER / DEVELOPER. HILLWOOD ALLIANCE SERVICES, L.P. 13600 HERITAGE PARKWAY, SUITE 200 FORT WORTH, TEXAS 76177 PHONE: (817) 224 - 6000 li!I P E LOTO N IIII' LAND SOLUTIONS 5751 KROGER DRIVE SUITE 185 KELLER, TX 76244 PHONE: 817-562-3350 _I'u yyuupmqueIWI@uupunp,ugi i, ipgmp iuumupmipupu iupuuuyuni 11111111111 illuu9oupuiuuynugIII 11 npuueuuwuhwu i,iumpi,ulopupmi igmp III i, muili ipuuwwi4iluginumiamiuui lwpuwp ilu iu II 1 1111 lip Ihgeluulliillillpjluw 1 1 1111.1 p INu[lip u 11 pi II pup 'Hill w ohm' iiquu ignuVdullumpliippi i. RACETRAC PETROLEUM, INC. INST. #213156538 C.R.T.CT AIL INVESTMENT LP TR 7E2 VOL 014315, PG 0056 LEGEND PROPOSED STREET NAME SIGNS 0 EXIST STREET NAME SIGNS EXHIBIT C1- STREET NAME SIGNS TRIANGLE 1-35 REALTY LTD #0206066268 1 GOLDEN TRIANGLE BLVD TEXAS HEALTH RESOURCES TR 7E1 #D209326476 300 ALLIANCE TOWN 0 NORTHCENTER NORTH PHASE 2 (FOUNDERS WAY) GRAPHIC SCALE DATE: JANUARY, 2014 OWNER / DEVELOPER' HILLWOOD ALLIANCE SERVICES, L.P. 13600 HERITAGE PARKWAY, SUITE 200 FORT WORTH, TEXAS 76177 PHONE: (817) 224 - 6000 Bill PE LOTO N 1111 LAND SOLUTIONS 5751 KROGER DRIVE SUITE 185 KELLER, TX 76244 PHONE: 817-562-3350 n • PELOTON ' I LAND SOLUTIONS 5751 KROGER DR. STE. 185 i KELLER, TX 76244 i 6t7.562.3350 ITEM NO. 3110.0101 3123.0102 3123.0101 3125.0101 3213.0103 3211.0502 3211.0400 3212.0503 3211.0400 3292.0400 9999.0000 3213.0303 9999.0001 241.01 241.05 241.13 3471.0001 3441.4006 3217.1002 3217.1004 3217.1006 3217.0001 3217.0002 3217.0003 3217.0202 3217.0501 3341.0205 3341.0402 3349.0002 3349.7001 3349.5001 3292.04 3305.0109 2605.3011 3441.1502 3441.3301 9999.0002 3441.3104 3441.3312 I 9999.0003 I 9999.0004 BID ITEM Site Clcarir Fill Material Unclassified Excavation SWPPP z 1 Acre 8" Cone Pvmt 8" Limc Treatment 8 % Hydrated Lime 6" Asphalt Base Tvpc B 7% Hydrated Lime (--30#/SY) Seeding, Hydromuleli of all Parkways & Medians Connect to Existing Header 6" Concrete Sidewalk Street Barricade Remove Sidewalk Remove Fence Remove Concrete Curb & Guttcr Traffic Control Install Alum Sign Ground Mount Lane Legend Arrow Lane Legend Only Lane LS end Bike 4" SLD Pvmt Marking HAS % 4" SLD Pvmt Marking HAS (Y) 4" BRK Pvmt Marki (W 8" SLD Pvnit Marking�S (Y) 24" SLD Pvmt Marking (W) 24" RCP, Class III 42" RCP. Class III 5' Storm Junction Box 4' Drop Inlet 10' Curb Inlet Seedin& Hvdromulch of Drainage Channels Trench Safety 2" CONDT PVC SCH 40 (T) Ground Box, Small, w/ Lid Aron ltdwv Illum Foundation Type 4 - With Stone Faced Base Rdyy Illum Assembly - Beacon Products Decorative Luminaire 15/OW MH PC Lig in Fixture Contact Enclosure, Pad Mount 'Erosion Control Existing Sums to be Relocated CFA Quantity Take Off Alliance Town Center North Ph2 Paving, Drainage, & Street Light Improvements Project Number. Prepared For: Date: File Name: UNIT 3 LS CY CY LS SY SY TON SY TON SY LF SF LF SF LF LF LS EA EA EA EA LF LF LF LF LF LF LF EA EA EA SY LF LF EA EA EA EA EA HWATCN009 Hillwood Alliance Services, L.P. January 28, 2014 CFA PROJECT QUANTITY MATRIX 755 180 120 LS LS I 8 3.113 3.400 62 1,072 16 987 54, 5.266 11s SHEET NO. 13 J 14 17 65, 2,329 63 561 1 1 2 1,436 624 I I I 7 2 2 2 972 356 972 273 24 19 1 21 SL-1 2 972 356 972 273 24 ITEM TOTAL UNIT PRICE ITEM TOTAL COST $3.500.00 65 1 $10.50 2,32E $5.50 11 $1,000.00 Total Earthwork Lnprovcmcnts 3.113 $39.50 3.40(5 $3.00 62 $160.00 1.0// $30.00 16 $160.00 987 $2.00 54. $25.00 5,26(1J $5.00 11) S25.00 755 $3.00 180 $4.00 120 $20.00 I $2,500.00 Total Paving Improvements 7 $500.00 2 $200.00 $250.00 $300.00 $2.00 $2.00 $2.00 $4.00 $12.00 Total Pavement Markings & Signagc Improvcmcnb 8651 2 63 $45.00 561 $95.00 $5,500.00 1 $3,500.00 2 $2,200.00 1.43 f $2.00 62 )) $2.00 Total Storm grain Improvements 865 $12.00 2 $750.00 $2,000.00 $2.600.00 $600.00 $3.500.00 Total Street Light Improvements 11 $3.500.00 1 $800.00 Total Miscellaneous Improvements $3.500.00 $6,877.50 $12.809.50 $1,000.00 S24.187.00 $122.963.50 $10,200.00 $9.920.00 $32,160.00 $2,560.00 $1,974.00 $1,350.00 $26.300.00 $2.875.00 $2.265.00 $720.00 $2,400.00 $2,500.00 S218.187.50 $3.500.00 $400.00 $500.00 $600.00 $1,944.00 $700.00 $1,944.00 $1,092.00 $288.00 S 10968.00 $2.835.00 $53,295.00 _ $5,500.00 $3,500.00 $4.400.00 $2.860.00 $1.248.00 S73,638.00 $10,380.00 $1,500.00 $10,000.00 $13,000.00 $3.000.00 $3,500.00 S41,380.00 $3,500.00 $800.00 $4,300.00 Total Improvements' $372,660.50