09-18-1993 Mtn Star Amend & Restated AG1k tl Of
SEMI = ,
ORA
6d
ATTEST': "'k�
Town Cler
STATE OF COLORADO )
COUNTY OF EAGLE )
ss.
TOWN OF AVON, a Colorado
municipal corporation
By:
mayor
MOUNTAIN STAR LIMITED LIABILITY
COMPANY, a Wyoming limited
liability company
BY: WFS Company, as Authorized
Agent of the Management
Committee of Mountain Star
Limited Liability Company
BY
Will Ts J. fWright, Jr.
General Partner
Subscribed and sworn to before me on this day of
, 1993, by i I� — �.c�vtoldS as
Mayor,' ana .- N)eA4IML r't , as Town Clerk, of the
Town of Avon.
Witness my hand and official
(SEAL)
seal.
My Commission expires: 9- 161- 9 3
ry Public ell
506208 B -610 P -129 05128193 10:52 PG 9 OF 15
9
C)
506208 B -610 P -129 05128193 10:52 PG 10 OF 15
STATE OF COLORADO )
) ss.
COUNTY OF EAGLE )
Subscribed and sworn to before me on this a7 day of
, 1993, by Willis J. Wright, Jr., General Partner
of WFS Company, Authorized Agent of the Management Committee of
Mountain Star Limited Liability Company, a Wyoming limited
liability company.
Witness my hand and official /seal.
a,t My Commission expire
(SEAL)
op
r
10
i
506208 B -610 P -129 05128193 10 :52 PG 11 OF 15
EXHIBIT A
to the
Amended and Restated
Subdivision Improvements Agreement
Estimated Infrastructure Costs
IN Mari
SUBDIVISION
Roads
Water System
Sewer System
Shallow Utilities
Trenching
Electrical
Gas
Telephone
Cable TV
Contingency
Engineering
Geotechnical
Surveying
Town Engineer
Project Engineer
Re- Vegetation
Other (S.I.A.)
SUBDIVISION TOTAL
BUCK CREEK
Road
Engineering
Surveying
Geotechnical
Town Engineer
Project Engineer
BUCK CREEK TOTAL
SUBDIVISION & BUCK CREEK TOTAL
Infra Costs Summary /3 -3
PHASE 1 PHASE 2 TOTAL
2,089,751
2,476,100
1,817,300
616,600
660,000
339,000
94,500
40,000
174,000
20,000
200,000
50,000
50,000
267,500
475,000
9,369,751
3,832,335
100,000
20,000
50,000
30,000
4,032,335
13,402,086
575,000
244,500
248,600
100,000
190,000
81,000
31,500
10,000
26,000
10,000
20,000
2,664,751
2,720,600
2,065,900
716,600
850,000
420,000
126,000
50,000
200,000
30,000
200,000
70,000
50,000
267,500
475,000
1,536,600 10,906,351
0
-------- - - - - --
1,536,600
3,832,335
100,000
20,000
50,000
30,000
4,032,335
14,938,686
N
506208 B -610 P -129 05128193 10:52 PG 12 OF 15
EXHIBIT B
to the
Amended and Restated
Subdivision Improvements Agreement
Lots to be Subordinated
1
2
67
68
69
70
71
72
74
75
76
77
78
79
80
81
82
83
84
85
86
87
Total Construction Costs $10,906,351
110% of Costs $11,996,986
22 lots @ $550,000 $12,100,000
4/6/93
N
C�
506208 B -610 P -129 05128193 10:52 PG 13 OF 15
EXHIBIT C
to the
Amended and Restated
Subdivision Improvements Agreement
Road
Engineering
Surveying
Geotechnical
Town Engineer
Project Engineer
Buck Creek Road Costs
100,000
20,000
50,000
30.000
TOTAL BUCK CREEK ROAD COSTS
4/6/93
$3,832,335
200,000
$4,032,335
506208 B -610 P -129 05128193 10:52 PG 14 OF 15
EXHIBIT D
to the
Amended and Restated
Subdivision Improvements Agreement
Retainage
Subdivision Roads (10% X 2,664,751) $266,000
Water (10% X 2,720,600) 272,000
Buck Creek (10% X (4,032,335) 403.000
TOTAL $941,000
4/6/93
506208 B -610 P -129 05128193 10:52 PG 15 OF 15
1 - Unit prices are based upon Avon Streetscape Project
2 - Contingency to cover raising guardrail, fillet curves,
driveway adjustments, etc.
3 - Revised 2/9/92 to $40.00 /ton asphalt
Box No. 978 • Avon, Colorado 81620 • 949 -5072 Denver 893 -1531
1420 Vance Street • Lakewood, Colorado 80215 • Phone: 232 -0158
n inter- �b�iountain
Eng1neeringLtd.
E�iIBITX r
to the
Amended and Restated
Subdivision Improvements Agreement
PRELIMINARY OPINION
OF COST ESTIMATE
NOTTINGHAM LAKE /OVERLAY
PROJECT NO.
93051E
APPROX.
UNIT
TOTAL
ITEM DESCRIPTION QUANT.
UNIT COST1
COST
1. Mobilization
L.S.
36,000
2. Adjust Valve Boxes 15
each 50
750
3. Adjust Manholes 29
each 200
5,800
4. Asphalt Overlay 4360
tons 40
174,400
5. Pavement Marking 92
gallons 95
8,740
Sub -Total
$225,690
Design Engineering
( Contract Documents)
3!k
6,770
Construction Management
3%
6,770
Materials Testing
2%
4,500
Sub -Total
$243,730
Contingency2
15.16
36,560
Total Estimated Cost
$280,290
506208 B -610 P -129 05128193 10:52 PG 15 OF 15
1 - Unit prices are based upon Avon Streetscape Project
2 - Contingency to cover raising guardrail, fillet curves,
driveway adjustments, etc.
3 - Revised 2/9/92 to $40.00 /ton asphalt
Box No. 978 • Avon, Colorado 81620 • 949 -5072 Denver 893 -1531
1420 Vance Street • Lakewood, Colorado 80215 • Phone: 232 -0158