HomeMy WebLinkAbout2008 - Payback Agreement - Meadow Creek Subdivision - SignalIlffl 11 if 111111- -
IIfi11111 Illi 111 iglu
11111E -11
III 1 1 I I f■
- IIII II 1111 �_— - a,
i .11 II u11II1 .11, - I ._- •-11_.- _ 1
I IT, I i
-
E dills , 111 :,
inlllll as�-I�—I -_ -- I1
1I IIII ■11111
D
11
1111111171111 11111 I. -
1 vu urn 1111111■ _ " �r
ii
m —I I f1
IBII�H1111111
Illllrullllll
uu1.....Im
IIIlurtuuu�
.. 11111111.
jiiE� ms� IT�f �111�111�11 (11-11-1111111511 I 1I 1�0b�111I11 r11r1�(1
'
C
11 ■ In
■ 1f
111111111111 110a11(1■1
- 1111 1111 111■
1`-�Sr
r_
ft
millemallis
EXHIBIT "A"
ZONE 1- STUCKY ROAD
SIGNAL
ZONE 2- GRAF ST SIGNAL
& STUCKY ROAD
SIGNAL
SCALE 1" = 500'
z
0
N
5 v,
oW
D NZ N
Q
N y ZU U
U leQ
Wa Z
a a
U W U
0 m
0
Q
Ld
m
CAR as
DATE 9/28/07
KOM12/01/06
APPROVER BY:
ORW11Y ASSRMKL.
E 17 500
RE ZONE—MEADOW
PROJECT NO.soz-ososl.o
SHEET? OF 1
Bozeman City Clerk
P.O. Box 1230
Bozeman, MT 59771-1230
MEADOW CREEK SUBDIVISION PAYBACK AGREEMENT FOR TRAFFIC
SIGNAL IMPROVEMENTS
THIS AGREEMENT, made and entered into this ac day of
, 2002 by and between the CITY OF BOZEMAN, a municipal
corporation, Qkganized under the laws of the State of Montana, ("City"), and MEADOW
CREEK PARTNERS, LLC, ("Developer").
WHEREAS, the City owns and operates a traffic signal system within its
corporate limits; and
WHEREAS, Developer has constructed traffic signal improvements to the
intersections of Graf Street and South 19th Avenue and Stucky Road and South 19th
Avenue, which improvements are capable of serving the tracts described and shown on
Exhibit "A" entitled "Meadow Creek Subdivision Traffic Payback Zones" and described
on Exhibit "B" entitled "Meadow Creek Subdivision Traffic Payback Calculations",
attached hereto and incorporated herein by this reference; and
WHEREAS, the extension to said system has been finally accepted by the City for
ownership, maintenance, and operation; and
WHEREAS, the property located within the payback boundary area, Exhibit W%
and described in Exhibit "B", is within the service area for the traffic signals; and
WHEREAS, the property located within the payback boundary area, Exhibit "A",
and described in Exhibit `B", are specifically benefited from and by these improvements;
and
WHEREAS, the cost of constructing the improvements are delineated in Exhibit
"B", attached hereto and incorporated herein by this reference; and
WHEREAS, the benefited properties did not participate in the original cost of
construction of the improvements; and
WHEREAS, the Developer has transferred to the City the improvements; and
WHEREAS, the parties agree that the City, at its discretion, may charge and
collect a fair pro rata share of the costs of the improvements from each of the described
benefited properties as those properties request any Subdivision or Site Plan review and
approval. This charge will be known as a payback charge.
IIII �III� IIII ��I IIIIIIII IIII IIIIII II� IIII I�I IIII 2293491
1 of :1 : 06P
29349ip
Charlotte Mills -Gallatin Co MTMISC 83.00
NOW, THEREFORE, in consideration of the conveyance to the City of the
improvements, and the mutual covenants contained herein, it is agreed by and between
the City and Developer as follows:
1. The Developer agrees and certifies that the traffic signal improvements have
been constructed and installed in accordance with the requirements of the City. The
Developer further agrees to convey to the City good unencumbered title to the
improvements and secure or grant any necessary easements for said improvements. The
City agrees to and has accepted said improvements and easements for maintenance as
part of its traffic signal system.
2. The Developer has submitted to the City itemized invoices for labor, material,
engineering, and other costs directly attributable to the installation of the improvements
which are delineated in Exhibit `B". The Developer does hereby certify that the costs
listed in Exhibit "B" are directly and solely attributed to the installation of these
improvements.
3. The Developer has submitted an as -built set of plans together with his
professional engineer's certification that the project was completed in accordance with
the applicable laws, rules and regulations.
4. Whenever a Benefited Property applies for Subdivision or Site Plan review
and approval, the City may, in its discretion, assess a payback charge to the party
applying for review or the owner of the affected property. The payment of the payback
charge may become a condition of any approval given by the City. The payback charge
will be a pro rata share of the improvement based upon the rate calculated on Exhibit `B"
on a per gross square foot basis, the Payback Charge will be the product of the number of
square feet making up in the benefited property. This charge shall be conclusively
presumed to be a fair pro rata charge against the benefited property and will be in
addition to the usual and normal charges made by the City.
5. Within thirty (30) days of receipt of payback charge, the City will remit the
funds collected minus the administrative fee to be retained by the City, along with an
accounting to the individual designated in writing by the Developer to receiving these
proceeds. All funds distributed will be subject to a seven percent (7%) administrative
fee. No extensions or connections to these improvements shall be allowed without the
prior payment of these amounts or without the full knowledge and approval of the City.
If, for whatever reason, the City fails to collect the required fee, no liability shall arise or
any clam be made by the Developer against the City.
6. It is agreed that this agreement shall continue until Developer has recovered
fifty eight and seventy four hundredths percent (58.74%) of his total "as -built"
construction costs provided in Exhibit `B", or upon the expiration of twenty (20) years,
whichever occurs first, whereby this agreement shall be deemed terminated and of no
further force and effect. Failure of the City to recover the maximum reimbursement shall
neither create a liability on the part of the City nor extend the Agreement beyond the
period specified herein.
7. This Agreement has no effect on City charges for utility connections or impact
fees. The City may connect, free of charge, to the above described improvements and
such connections shall not constituted grounds for reimbursement.
IlilllVIIIVIII(IIINIIIIII(IIIIIIIIIIIIVIIIIIIIIIII 2293f 2
Charlotte Mills -Gallatin Cc MTMISC 63.00
8. The Developer hereby agrees to release, indemnify, defend, and hold the City,
its agents, officers, and employees harmless from and against any suit, cause of action,
claim, cost, expenses, obligation, and liability of any character, including attorney's fees,
which are brought or asserted arising out of this agreement or out of the collection or
distribution of said charges, including but not limited to error in calculation of
proportionate cost, failure to collect fees set forth herein, defects in the construction of
the improvements, and in making a determination that the property or portion thereof is
or is not benefited by said improvements. Prior to the Developer's obligations in this
paragraph, the City will provide Developer with written notice that a third party has made
a claim against the City, its agents, officers or employees. The notice shall include a
request for a tender of defense pursuant to this paragraph and will be sent to:
924 Stoneridge Drive, Suite 1, Bozeman, MT 59718
9. Developer shall not assign any right or obligation hereunder in whole or in
part, without prior written consent of the City.
10. Any amendments or modifications to this agreement or any provision herein
shall be made in writing and executed in the same manner as the original document.
11. This agreement shall be interpreted according to the laws of the State of
Montana_ Venue in any dispute arising from this agreement shall be in the Eighteenth
Judicial District, Gallatin County, Montana.
12. The undersigned for the Developer acknowledges and certifies that he has
authority to execute this agreement for the Developer.
IN WITNESS WHEREOF the Parties hereto have executed this instrument the
day and year first above written.
DEVELOPER:
By:
Ita
CITY OF BOZEMAN
By: '
Chris Kukulski, City Manager
IIIIII VIII VIII IIII IIIIIIII IIII IIIIII III IIID III IIII 229of 9
3491
Charlotte Mills -Gallatin Co MTMISC 63.00
iNnrni�ew�nAir-�s�B1Charlotte Mills -Gallatin Cc MTMISC 53.00
ATTEST:
..A X11 w
STATE OF MONTANA )
ss.
County of CJ►1�T M )
On this 201" day of 0_41%LLa,1q , 200$ before me, the
undersignM, a Notary Public for the State of Montana, pe sonally appeared
§1 � G /� I ti . ,w or'M known to me to be the 14401 w i. I 0"w— of
Meadow Creek Partners, LLC and the person whose name is subscribed to the within
instrument, acknowledged to me that he executed the within instrument for and on behalf
of Meadow Creek Partners, LLC.
IN WITNESS WHEREOF, I have hereunto set me hand and affixed my Notarial
Seal the day and year first above written.
CHRIS BUDESKI J
(&Qpublic !
State of Montana Notary Public for the State of Montan
Residing at a iLw.A A r
My Commission Expires
STATE OF MONTANA )
County of ( ) ss.
On this L4 dL- day of 200 before me, the
undersigned, a Notary Public for the Sihte of Montana, personally appeared CHRIS
KUKULSKI and STAMY ULMEN, known to me to be the City Manager and the City
Clerk, respectively, of the City of Bozeman and the persons whose names are subscribed
to the within instrument, and acknowledged to me that they executed the same for and on
behalf of the City of Bozeman.
IN WITNESS WHEREOF, I have hereunto set me hand and affixed my Notarial
Seal the day and year first above written.
(Seal)
VAL-
40tiriftbli fof the State of ntana
ilesiding at
M Conunissfon pires �_
- czfher ienve-n-w,
Meadow Creek Subdivision
BOZ-05021,02
9/27/2007
EXHIBIT "B"
MEADOW CREEK SUBDIVISION
TRAFFIC SIGNAL PAYBACK CALCULATIONS
Construction Costs (COP Construction)
Signal
Cost
Stucky/19t96,2
.25
Graf/19th
$560,387.63
Engineering
Costs (Engineering Inc.) .
Signal
Cost
Stucky/19t
$44,277.80
Graf/19th
$52,824.26
Subtotals
Signal
Subtotal
7tuckyll9t
$540,562.05
Graft -19th
$613,211.89
7% Administration Fee
Signal
Subtotal
Stuckyfl9it
$37,839.34
Graf/19th
$42,924.83
Totals
Si nal
Total
5tuckyll91
$578,401,39
Graf/19th 1
$656,136.72
Payback Rata
Si nal
Cost/SF
Stucky/19t
$0.018200
Graf/19th
$0.039577
Stucky/19th Signal
Stucky/19th Signal and Graf/19th Signal
I IIIIII IBII IIIN IIII IIIIIIII IIII ILII III VIII IIII !NI
2293491of 9
P
Charlotte Mills -Gallatin Cc MTMISC 89.00
Arab Area Prorau hnprovam6M 7%Admin Tod
100 SIOR4I LMQWDglC+IRI1An Mcfal TSFI P0NCant7.^.0 cod Fall Pa1ba6
17
51,14 119114
SLr 74 U 5E 7012kt VURA4 M MyA5W4 LESS RW
79.2) 34S5WI.).
10.179
059.753.03
1+,111.38
(G),$46.411
21
SZ-1y1;190h
KAY$ IL6l N44W" Sr.0 71 a 8E 40.773AC "my A
40."3
17€6071,0
$.12%
110;J10.2tl
47,114.73
177,124,91
30
S WkYAAh
CO,T. 251)18,J
17.16
579664,0
1679
L9,01yJ,79
15'7p;y7
T9,,S40.47I
31
Slh[4y/Imh
I11r 15t4Sec 232556700MAC NUNOR SDD 7)T
70
811)10
7.749
9444,510.7)
01.01"I
1A5,866:L4
33
Stwirvo l9th
LOT 2 St4 SEC 73 24 5E It"JACbUW A. 4110 )55
75.943
1137755:1..
7.5410
$10,7'57 16
01.)40.14
170,!47.30
11
$xMLYltO+n
211W4 :[c ]5 25 sP 11 ],F7AC $35yP'4 11755 Rw
I4].+T
5416793.7
16.19%
45],03779
50,P97,45
193,1)0.445
sic
5(r ]4
29
Studry/19th
CDS 2029 NE4 SOC 23 2S SE 2LOBSACTRACr 13-1
21.085
916462.5
2.89%
$15,622.64
$1,093.59
$16,716.23
34
Studyf0th
W6SST HIMP ONLY Of N2NW4 LESS RW SEC 24 2S SE
39.44
1738008.4
5,41%
$29,222,53
$2.045.58
$31,268.11
39.44AC
3S
Scu*/19th
IAT 1 654 SCC23 25 SE 20.00AC MDA" SOB 235
20
871200
2.74%
$u.618.73
$1,037.31
615,856.04
36
Sudty/l9m
1p4Cf 1 NE4 SEC 23 25 SE 17,0I14C ®S 1969
17.01
140959.6
2.33%
$17,603.33
$11112.23
$13,485.56
37
9tudry/19th
6OMM BUSINESS PARK SUB NEA SEC 23 25 SE
1.18
$1400.8
0.16%
$874.30
$6420
$935,51
LLMC LOT
70
Sudy/19th
GENESIS BUSINESS PARK SUB NE SEC 23 2S SE
0.92
40075.2
0.13%
$601.66
$47.72
$729.36
92AC LATS
iv
9LuAf/19th
LOr 4 NE4 5BC 2325 SE ,GSA C ENEWS BUSINESS
0.05
37026
0.12%
f629.80
$44.09
$673.86
PARK SUB
446
Study/19th
IOT 7 hE4 UIC 2325 SE.AAC GENESIS WSINM
0.87
37097.2
0.12%
$644.61
445.12
$689.74
PARK SVD
Ft
S KkV/19th
PUT 7.734 LOT 2 N& SCK 13 75 51! WC f.EAE5t5
OJ
39204
0.12%
$666.64
11,16.611,
$713,52
BUSIAMS PABX S11B
F2
Stud
Study/19th
SO
WT 1 P!4 C 2125 SE .$SAC GENESIS BUSRESS
0.55
23956
0.08%
$407.51
$28.53
$435.04
PAAX SUB
43
SNdy/19�%r1-44-8
th
A LO7464 I1E45EC 732 S $E 1.87A4
1.87
61457.2
0.26%
$1,385.55
$96.99
$1,482.54
G&M.S7S MAIL FSS PAPX SAM
44
SUdIV/19th
tOr I N64 W23 29 SE L.65AC GLNY$1S MINUS
1.05
45738
0.14%
$777.98
$54,46
$02.44
PARK SLN
a,
Study/19th
Lor a w4 SCC 2325 5E 89AC LF.NESi96U51NE55
OM
38765.4
0112%
$659.43
$46.16
$705.59
PARR SUB
,6
s"PWy/19th
IAT 7 $E4 SEC 23 25 SE 1.I IAC GENESIS BUSINESS
1.11
48351.6
0.15%
$BU.44
657.57
$880.01
PARK SIB
41
Studry/19W
IAr 27 NE SEC 23 25 SE .82ACGENESIS BUSINESS
0.82
35719.2
0111%
$607.57
$42.53
$650.10
PARK SUB
48
51udry/1901
LOT 26 NH SEC 23 2S SE 1.32AC GENESIS BUSINESS
1.32
57499.2
0.10%
$970.04
$68.46
$1.046.50
PARR SUB
49
ShMkVj19th
Lar 1M GEE5I5 Oft -MESS PARK S15UMS10N
2.19
95390.4
0.30%
$1,62216S
SLUM
$1,736.24
50
Sehdy/19th
LOT 15 NN Ai 23 2S SEAM GE4ESM BUSNESS
0.911
42680.11
0.13%
1726.12
$50.97
$776.95
PARK SE
SI
Sh€ kv/19th
LOT IIA GENESS BUSINESS PARK SUILMMM
3.03
131986.8
0.42%
$2,245.04
$157.15
$4402.19
52
6Trdry/19th
LOT 18 M SEC 23 25 SE ,52AC GEPIM WS M
0.42
35719.2
0.11%
$607.57
$42.53
$63D.10
PARK SIB ANMD
53
Sludry/111th
LOT 198 NE4 SEC 2325 SE.82AC GOOMS SUSIMMS
0.82
35719.2
DAM
$607.57
$42.53
$559.10
PARK SUB
54
Study/19th
LOT 20 NN SEC 23 3S SE .76AC GORSES S191NE49
0.76
33105.6
0.10%
$56111
039A2
$602.53
PMR SNB
55
ShPdry/191111
WT 21 UNE 21 GENESIS BUSINESS PARK SIB APO(
PROFESE[ONALCOWMR 007100
0.91
39639.6
0.12%
6674.25
$47,20
$72445
56
Sudq/19th
LOT 22 HU SBC 2125 SE MAC GBMTS BILMI BSS
0A9
35765.4
0.12%
$659.43
$46.16
$705.59
FM SUB
57
SAV/19lh
LOT 23 NEI SEC 23 25 5E .74AC GENESIS KSINE5S
0.74
32234.4
0.10%
$548.29
$30.38
$586.67
PAEL 5111
511
9-OV/19th
UOT 241E4 SLC 23 25 SE .79AC GOMM If 49*59
0.79
34412.4
0.11%
$585.34
$40.97
$626.31
PMN SIB
T
6Whq/194
PUTJ-2D441OT 27 NE4 SB 23255E.77ACGOMM
0."
33541.2
0.11%
$570.32
$39.94
$610.46
SI99B55 PARR 918
140
Mft/1981
LESS RMS SBC 1325 SE WMIC S45W4
31146
1661726.9
5.23%
$24265.24
11,971.57
113e�M.81
141
SW*1191h
LOT 2 SE4 65C 1425 SL ".35MW "MOR SUB 191-
66.5122
28991185
9.12%
"9,325.76
$3 4SLOO
$52.778.57
IM SOUTIVE N MOST 66.5722 AC ONLY
144
SUWWII91'
TPACr41 LOS COS 124SA 9:5, SBC 1/ 21132 COO 1245
4.2L49
133601.04
0.58%
1131122.97
$ULU
13,341.58
THE SOUBIEW MOST 4.2149 AC ONLY
1041
727,5601
31779690
twow*
0"!0.562.05
$37,03434
557MA01. 39
Ana
Ana
Pool.
lmprovatow Nd
7%Admin
T6La1
P4TQst 109
513MI
LOQ PI OORcriRU-
IA 91
(8F1
PamoMa9M
Cod
Fag
PAyback
17 r4wi to
30C242S361?fW0C$W4NW4 A IPNd :W4U'GSAW
7027 345,7001_)
)+1.01%
$127,716:01
10,0!0.)
6154,634.33
t9 r.-Ofl"
L%)3 061 W410114 SEC 23 n 5E A0.MW $RACTA
MM 377$0471.0
10:74'M
M45.Wi-99
KVAS1
70 V41*1gdh
WS a532TK 3
L216 S72 -WA,
3 19%
!19.597.03
S1401 44
$2$5A6J' .30'
Ey1P9i"
LOT 3 544 SBC 2.125 _Q 20.00wz MNM SAM 215
30 5717Q0
5,25%
S32.M."
ILt S5Aa
71 rW*1.964
LOT ) $C45M"75 5p 2S MAP Por4wi M 715
23.903 1 tllm$ .I
FALX
9$1,04797.47
$7.91157
T LI'All M;
1111111 IN 1111111111111111111 zz9of 9
3 906P
Charlotte mills -Gallatin Co MTMISC 63.00
Meadow Creak Subdivision
SOZ-05021.02
11129n0D5
Quantity Takeoff for Traffic Signal at South 19th Avenue and Stucky
Sl nal Improvements _
sin
No. DasedptIon
usn
Installed
Unit
Unit Price Total Coat
1 1. R1lzethn. end Jnsuranoa
1
LS
122,277.26 $23.277.23
101 Traft Control
1
LS
$17,666.67 317,699.87
102 Structural Concrete Pole Foundatiorse
12.2
CY
$1,000.00 $19,520.DO
103 Conduit. 1.51 PVC, Trench
14
LF
$8.00 $112.00
104 Condult, 2D" PVC, Trench
282
LF
$19.00 $5,358.00
105 Conduit, 20' PVC, Push
130
LF
$24.60 $3.1 08,11D
108 . COndult 2.5" PVC, Trench
183
LF
$23.00 $3,749.00
107 Conduit 2.6" PVC, Push
188
LF
$320D 58,018.00
108 Pull Box, Concrete Type 1
1
EA
$400.00 $460.00
109 Pull BOX Concrete Type 2
2
EA
$475.00 $950.00
110 Fug Balt Concrete Type 3
3
EA
$640.00 $1,920,00
111 Cable, Copper, IScNo. 14AWG (Signals)
588
LF
$3.80 $$109.60
112 Cable, Clapper, 6c Na 14AM (Signals)
220
LF
$1.60 $36200
113 Cable, Capper, x No,14AM (Opdcom)
363
LF
$1.50 $544.50
114 CaWs,Copper, Sc. ft 14AWG (P. E. C.)
90
- LF
$1.60 $158.80
115 Cable, Copper C:axlei Videa
528
LF
$3.60 $1,900.80
116 Conductor, Copper, 010 AWG, Lighting and Ground
520
LF
$1.00 $520.00
117 Conductor, Copper, A AWG
120
LF
$1.93 $222.00
118 Conductor, Copper. So AWG
678
LF
$1.50 $1,017.00
119 Suppy 8 knew SNnai Std. w160- Mas! {Type 2A)
1
EA
$9,000.00 $9,000.00
120 Suppy 8, 111eta9 Signet Std w/ 65' Maet (Type 2A)
1
FA
$t1,5D0.00 $11;500.00
121 Supply 8 LnsW Signal Sid. vd SS Mast R 16' Lumin Mast -40" Moamt (lypa 3A)
1
EA
$13,00D.01) $13,000.00
122 Supply & lnsgfl Light V& vd IS LVmin MW - 4D' Mount gyp* JOA)
3
EA
$3,000.00 $9,000.00
123 ConVoiler Cabinet Pedestal (Typo P)
1
EA
$1,800.00 $1,300.00
124 S:Jppy S Install Ccnuolar Cabinet (Type P) 6 Temdnale, i-iellvofing
1
EA
$13,000.00 $13,000.00
125 Supply &irtsWConhaWType 'p"
1
EA
$21,5DO.D0 $21,600.00
126 Suppy A Install Emergency Preemption DeWAon System
1
FA
311,DW.00 $11,000.00
127 Supply 3ln%W Video Detectors ri Tedminats
2 .
EA
$11,DDO.00 $2$000.00
128 LumInalre. 250w HFS,1ut*ftVType 13 Flat Glass
4
EA
$510.00 $2,040.00
129 12-x12-x12"TraftS� rWInd.
9
EA
$1,325.00 $11,926.00
130. Dual C - Power Suma
1
EA
$9 000: DD 53.000.00
u da 176,310.70
5f V and SWp1nq Im -rovemerrta
Na Description
uan
InstalJod
Unit
Unit Price Total Cost
IDD Mobilization an. Insurance
1
1.5
334282.aa $34,262.86
101 Traffic Cofltoi
1•
LS
$17,088.67 $17,030.57
102 Unclasalk6d Excavation
5313
CY
$8.D0 $31,878.00
103 6' Mlnus Uncrushed Sub -Same Course
3085
CY
$20.00 481 100.00
104 11 JR' Minus Crushed Gh" Base Course
1362
CY
$26.00 $34,050.00
105 Asphalt Concrete (Including 01)
1517
-TN
$54.00 $97,098.00
108 Paint -Yellow
6
GL
$100.00 $000.00
107 Point- White
5
GL
$100.00 $500.00
-1 DIFpWPaint -Yellow
35
GL
$300.00 $10,6$10.00
109 Epoxy Paint- White
24
GL
S300.00 $7,200.00
110 Sniping - WNle 60 wa Piasde, 2"ch
80
LF
$24.00 $1,92D.0d
111 Striping - Mbits 60 m9 Plastic, WoMe b Symbols
370
SF
$24.06 $8,800.00
112 Obliterate Elating Striping (4 -Inch EquNWent)
9080
LF
$0.80 $7,204.00
113 Signs - ShestAlurnlnum-High Intensity
101
SF
$20.00 $$020.00
114 Pores - Treated Thnber (44nch Marneter)
79
LF
$18.00 $1,284.00
115 Relocated Waiting Slgn (R2.1 (46)) ,
1
FFA
5300.00 $300.00
116 Remove and Dispose of Sign (2-D3 R1-1)
1
EA
$200.00 $200.00
117 Remove and Dispose of Sign (Delineator)
8
FA
$200.00 $1,200.00
118 Delineator Design W
27
FA
$60.00 III.M.D0
119 Da0neaW DasliiIn'Cr
4
EA
$60.00 SM.00
Subm9a r3`10,11113.55
TOTAL CONSTRUCTION 5498,2$8.25
Enginoadng and Ccnsiructien Adminietratlon
Marvin and Associates- DesIgn -
$23,.20120
F.nginearing, Inc. - beskin
$6,615.80
EnglnsariM his - ConaVu-,ftn Adminlslration
$12.560.50
TOTAL ENGtNeERJNG $tit, T7 W
�III�
IIII
I�IIII
III 2293491
I II1111
ll1l�
ll�l�ll
IIII
IllIIII
Illi
P
Charlotte lulls -Gallatin
Cc WKISC
63 00
Meadow Creek Subdlvlslon
BOZ-05021.02
11/29/2008
Quantity Takeoff for Traffic Signal at South 19th Avenue and Graf Street
Sl nal lm rovwonlo
W
No. Dssedpttors
wtiondly
Installed Unit Unit Price
Total Cost
100 MabBlzaWnand In:surance1
LS
S74,220-20
$24,220.2B
101 Traffic ConbV
102 Stn i;luraf Concmio POO Foundattonz
1
LS
x17,888.67
$17,888.87
103 Conduit 1,5"PVC, Trench
12.2
CY
$1,600.00
$19;520.D0.
104 Conduit 2.0" PVC, Tmn;h
545
448
LF
LF
$8.00
$19.00
$4,360:01)
$8,512.00
105 Conduit 2, 6` PITC, Trond1
222
LF
$23.00
$5.108.00
105 Conduf.2.5' PVC, Push
192
LF
$32.00
$8,144.00
107 Pull Bcx. Cowets Wps 1
4
EA
$400.00
$11800.00
108 Pull Box. COncrata•Type 2
2
EA
$475.00
$950.00-
109 Pull Box, CornomlaType 3
3
EA
$040.00
$1,920.00
110 Cable, Copper. 16c No. 14AWG (Slgnab)
644
LF
- $3.80
$2,318.40
111 C#biv. Capper, SC No. 14AWO (Signata)
210
LF
$1.60
$336:00
112 Cable, Copper, 20 No. 14AWG (Loop Lood)
803
LF
$1.50
$904.50
113 Cabe, Copper. 3C No. 14AWG (Optkwm)
392
LF
- $1.50
$589,00
114 Cable, Copper, 3c Lla 14AWO (P.E.C.)
112
LF
$1.60
$17920
115 Cable; Capper, 3C No. 14AWS (Beacon)
850
LF
$1.10
$715.00
118 Cable, Copper CcaxPet Vldao
577
LF
$3.50
$2,077.20
-117 Conductor, Coppar, 010 AWG, Llghtloq and Ground
950
LF
$1.00
$950.00
118 ConduUor. Copper, 96 AWG
170
LF
$1.89
.
$314.50
119 Conductor, Copper, #9 AVVG
Boa
LF
$1.50
$1,209.00
120 Resat Existing Signal Beacon
1
EA
$800.00
$600.00
121 Supply & ]WIA Slgral Sid. vd SO' Masi (typo 2A)
1
EA
$8,000.00
$9,000.00
122 Supply d Instalt Signs) Std. w145- M9a1 d 15' Lumin Masi .• 40"NWunt (Type 3A)
1
EA
$10,600.00
$10,800.60
123 Supply 6 hLW Signed Sid. w155' Mast E I V I.umin Most - 40' Mount (Type 3A)
1 -
EA -
$13,000.00
$13,000.00
124 Supply d Install Light Std. w115' 1.umIn Mast - 40' Mount (Type 10-A)
2
EA
$3.000.00-
46,000.00
125 Coftolter Cabinet Pedestal (Type P)
1
EA
$1,300.00
$008.00
126 Supply 3 rote C cdtolterCaNnal (7ypa P) 6 Tarnlinato F" VArIng
1
EA
$13,000.00
$13,000.09
127 Supply A 1ns#all ConhWlat Type 'P`
1
EA
$21,500.00
$21,500.00
128 Supply as ft:aN,Emerpancy Preempoon Dedadfon Sysiam
1
EA
$11,000.00
$11,000.00
129 Supply R lWalf Woo UetaUxis a. Terrnfnate
2
EA
$11,000.00
$22,000.00
130 Lundnalre, 250w NPS, full-cautirypo III Flat Glass
4
EA
$510,00
$Z040.OD
131 12'x12'k12'TrafBCSlgnatInd.
9
EA
$1,325.00
$11,925.00
132 PrefonnedLnop OeteLl 8kB'
1
EA
$1,300.00
$1,300.00
133 Dust C-PawarSup
1
rJt
$3,090-00
b3.000.00
_
SulKotnl
$184,1130 60
$treat and StripIng Un rovemonto
em
Na Description
Uunnuty
installed Unlit
Unlit Prke
Total Cost
100 obllfzallon and lnaumnca -
1
LS
1+60.304.18
540,309 15
101 Traft Conbol
1
LS
$17,866.67
$17,865.67
102 Unclassified Excavatlon
4183
CY
$6.00
$24,978.00
103 6' MMus Uncrushed Sub -Base Coupe
2402
CY
$20.00
$48,040.00
104 110 Minus Crushed Gravel Base Course
1087
CY
$25.00
$28,675.00
105 Asphalt Comate Onduding 014
1216
TN
$84.00
$77,952Do
108 Epoxy Paint -Yellow
34
GL
$100.00
$3,400.00
107 Epoxy Palm- While
23
GL
$106.00
$2,300,00
108 Striping- White SomllPlas6c,24-Inch
54
LF
$300.D0
$26,200.00
109 StdPIng - White 60 mll Plastic, Words 8 Symbols
344
SF
$300.00 $103,200.00
110 witmale Fooling SUIping (44nctr Equina"
3215
LF
$D.80
$$672.00
111 Signs- Sheat AkantInum - Hl3h Irilanally
92
SF
$20.00
$1,540.00
112 Poloo - Treaded umbar 14-1.101 Diamstar)
51
LF
$10.00
$816.00
113 Relocated Existing Sign (W3.3)
1
EA
$250.00
$250.00
114 Delineator Design I'M
18
EA
$80.00
$980.00
I I$ Delineator Des n "D'
1
EA
'S06,D4
39;3.00
Sublolal 5176,218'93
TOTAL CONSTRUCTION $580,387.67
En Inserin and ConstruiWon Adminlatratlan
a. Assoctales-DeWgn
328,351.35
Engineering, lie. - Design
$8,144.76
E Ineartng, Inc. -Cone VucllonAdminis$aa[lon
$16,378.18
T07ALENOiNEERPNG $82,824.26
llll'I lilll 1111111 INX11111111111111111111 zzs34s 1P
Charlotte Mills -Gallatin Co MTMISC 53-88
FOWLER ,.AVE.
yr
r7 i -mac
L
41.
£ 17 F
K
+� .y F
N
SOL ?! I 13 I�
I � ,
Z R
_ I
4
�_ rnr�rrdtrr
x
z z
m m _
N W
IT
I
5 (p G) 0, _
Z D Z C
Dco Dx --+
r � r j
< Ut O
D
02 O v
� as
O r
MEADOW CREEK SUBDIVISIONjzirzj�
INOIN■ IRIN0, INC.
Bufm M'A'�9 Taal Caasalllq Eyleaan and lead Smsysti
BOZEMAN. MONTANA mUldN •pXIMAN
TRAFFIC PAYBACK ZONE^
IIIIII VIII VIII IIII IIIIIII IIII IIIIII III VIII IIII IIII 2293491
Charlotte Mills -Gallatin Co MTMISC 63 00