HomeMy WebLinkAbout2017 - Payback Agreement - Pine Meadow - Streetcd a>
p O O
¢ cn O r
C13
Ln
ell
ol u En cd
cn Z cd cn cd cn m
Cd cd un
z O O S~p c—CS�i� U N O+ .'N N N O N �b�A O O >C C,3 +U .0�
'd � ^" '� U�i' � S~i � � 'O .0 N O Ol) •+' O N � sN. � � � N O � � �. �' �: f"'p�/] O �" N
U .+
(T� +�
Cd M
1 9
p O V) CS
� cn Ocn V +1 N . ,
N O S, N bb U a V r++ 1, 0O O cd 'Cm
a� -� �, a� o cd
0 ' a� 4-i U a� cn Q, 4a > ', a
En 0
cts
+U��+ +ncd LO >, -c) 0Cd 0 U cd d
UU N O
O+N ^d U U V.4-4 Cd
Z U 4-' rn '0
Cd y N O CdQ
U p N• O rA cd N N ^��
En
c3d cd� U �N
4-1
41 O p cn , ycd c�d
O 'C -0 U '� g!p O cd N
�
4-4 +,
J �oV� O�}' "
N ^�;� + N
2" N N
+ cd �]Oi +�YO N
O ¢ r. n LnP, +S 0 n U u U (4 1 'O cn � U ` O N,� W9C
O W o p-��.� 03a�
N
En U � ,� U a� U P, U � bA a� a� ,.-� U rn En
'd 4, O
.0-." CSN -di 7cn' �yy NQN cd
+UN r3O 6c9 U
� 44 +UO 0 cn t+- t5b'00 +r QO�
Q-��
C-N�N N
c�
I UJSr" ' QsOUU!
i+UCccddnr c ' ,cs
SO'd -oS '
N N NLn cd r, +
H O a N O O
zW N b �� �'4-4 $-, ��
U 4+
+, QO O C=]
+ 0� U>1
O cdN
N Cd O N O Cd
0 a)
0 00
N O Q N s� bA C/] . U V1 U Vl N cn O V1 4-i W N cd N cd '' Qy V)
rn
p > W 7jC7 W o W 'v� W W `� W s� >; W U '� ... rn ani Gq
s�-, O �+ '� r�2i +p r� �> x ,3 N r� "" ^d '� Q, L��, N V O Q .aA y
ry, W O a'"i °� Q aMiCd21� cn
v W u
U x P, -,I-cn
T
O
N
�, o
o
o C)
zr�vd
CA
U c'
Cd
c�
c°
�Q
�• U
4.1Cd
a�
a�
-�
O Cd
a
o
�
°
>,
�
O
U
O
z
CIS
U
bo
ca
O
N
n cd
o
Cd N U) U
�'
O
° d
'3
En
(7
too
U
�
O
N
fs-1
m
w c0u a
Z_ c m 'a
Q �5'rtc wN
2' ° co
3 0).;5o a
Z e� c,
itam'm�E�
izc�,o -a
O,��irry �
y`��y Cly Uj�P�lr
-'s
w
M
o
CA
-�
cd .
a
bA4-4
°
>,
O
O
i cn �+
O
z
a
U
fs-1
m
w c0u a
Z_ c m 'a
Q �5'rtc wN
2' ° co
3 0).;5o a
Z e� c,
itam'm�E�
izc�,o -a
O,��irry �
y`��y Cly Uj�P�lr
-'s
w
M
i
T E ]1- 1 i L
;r -
Dur
G
f •I s �—
Cerea_Gfr
EXHIBIT B
1
PINE MEADOW SUBDIVISION
!
DRAWN BY:
MRM
DESIGNED BY:
1
BOZEMAN, MONTANA���
QUALITY CHECK:
Engineering
DATE:
11!712076
PAYBACK PROPERTIES
I
JOB NO.
976-0305
tdhenglneenng.com
I -AD NO,
EXHIBITS
Exhibit C
Pine Meadow Subdivision
Final Costs
11/7/2016
Item No.
rovements
I
TD&
En ineed
9 9
Quantity I Units I Unit Price I Amount
101
Connect to b6sting Water Main
2
EA
1 $
3,370.00 1
$
6, MUM
102
8" Water Main
735
LF
$
60.00
$
44,100.00
103
Fire Hydrant
4
EA
$
5.770.00
$
23,080.00
104
Testing
1 1
LS
$
3,000.001
$
3,000.00
201
Connect to Existing SSMH
1
EA
1 $
2,520.00 1
$
2,520.00
202
8" Sewer Main
971
LF
$
33.00
$
32,043.00
203
1
4' Diameter Manhole
5.0
EA
$
3,480.001
$
17,400.00
204
Testing
1
LS
1 $
2,330.001
$
2,330.00
West Side Services
401
1" Water Service 8
EA
$
2,210.00
$ 17,680.00
402
4" Sewer Service 8
EA
$
1,790.00
$ 14,320.00
403
Tree Trimming And Removal
LS
$
5,860.00
$ -
404
Sidewalk and Boulevard Fill
CY
$
8.00
$
405
Sidewalk
SF
$
6.80
$
406
Replace Landscaping
LS
$
4.000.00
$
407
Approach Transition
EA
$
2,650.00
$ -
408
Connect Water Services to Structure
EA
$
3,120.00
$ _ -
409
Connect Sewer Services
EA
$
3,490.00
$ -
410
Yard Restoration
EA
$
2,000.00
$ -
1P
501
Widen Existing Road
SF
$
1.25
$ -
502
Install Base
1,562 CY
$
29.00
$ 45,298.00
503
Curb and Gutter
2,920 LF
$
23.00
$ 67,160.00
504
Sidewalk
SF
$
6.80
$ -
505
Asphalt
44,520 SF
$
1.69
$ 75,194.28
506 1
Backfill Behind Curb
LS
$
1,940.00
$ -
Storm Drain Improvements
601
Install Inlets
EA
1 $
3,040.00 1
$ -
602
12" Storm Drain
25 LF
$
70.00
$ 1,750.00
603
Pond Excavation
100 CY
$
4.90
$ 490.00
604
COB Outlet Structure
1 EA
1 $
1,990.001
$ 1,990.00
ITEM
Discription
Split
Total
es 51de
Costs
West
Side Costs
Per Lot
100
Water Improvements
per lot
$
23,667.69
$
2,958.46
200
Sewer Improvements
per lot
$
16,705.54
$
2,088.19
300
East Side Services
no split
$
-
$
-
400
West Side Services
no split
$
32,000.00
$
4,000.00
500
Street Improvements
50/50
$
93,826.14
$
11,728.27
600
Storm Drain Improvements
50/50
$
2,115.00
$
264.38
700
Miscellaneous Improvements
no split
$
-
$
-
800
Engineering, Planning & Permits
per lot
$
-
$
-
26 total lots with 8 on the west side.
Grand Total 1 $ 168,314.37 1 $ 21,039.30
1 OF 1