Agenda 12/11/2012 Item #16A1912/11/2012 Item 16.A.19.
EXECUTIVE SUMMARY
Recommendation to approve for recording the final plat of Riverstone - Plat Three
(PL20120001441), approval of the standard form Construction and Maintenance
Agreement and approval of the amount of the performance security.
OBJECTIVE: For the Board of County Commissioners (Board) to approve for recording
the final plat of Riverstone - Plat Three, a subdivision of lands located in Section 16,
Township 48 South, Range 26 East, Collier County, Florida, following the alternative
procedure for approval of subdivision plats pursuant to Resolution 99 -199. This procedure
allows for the Board of County Commissioners (Board) to approve the plat and associated
construction documents for construction purposes and recording purposes concurrently.
CONSIDERATIONS: The Engineering Services Department has completed the review of
the construction drawings, specifications, and final plat of Riverstone — Plat Three. These
documents are in compliance with the County Land Development Code and Chapter 177,
Florida Statutes. All fees have been paid. Security in the amount of 10% of the total cost of
the required improvements, and 100% of the cost of any remaining improvements, together
with a Construction and Maintenance Agreement for Subdivision Improvements, shall be
provided and accepted by the County Manager or his designee and the County Attorney's
office prior to the recording of the final plat. This procedure is in conformance with the
County Land Development Code -- Section 10.02.05 AA.b.
The Engineering Services Department recommends that the final plat of Riverstone — Plat
Three be approved for recording.
FISCAL IMPACT: The project cost is $1,121,757.05 (estimated) to be borne by the
developer.
The cost breakdown is as follows:
a) Water & Sewer $594,951.75
b) Drainage,
Paving, Grading $526,805.30
The Security amount, equal to 110% of the
project cost, is $1,233,932.76
The County will realize revenues as follows:
Fund: Growth Management Fund 131
Agency: County Manager
Cost Center: 138327 - Land Development Services
Revenue generated by this project: Total: $34,847.71
Packet Page -2306-
12/11/2012 Item 16.A.19.
The Fees are based on a construction estimate of $1,121,757.05 and were paid in August,
2012
The breakdown is as follows:
a)
Plat Review Fee ($1,000.00 + $5. /ac)
$ 1,195.00
b)
Construction Drawing Review Fee
Water &
Sewer (.75% const. est.)
$ 4,462.14
C)
Drainage,
Paving, Grading (.75% const. est.)
$ 3,951.04
d)
Construction Inspection Fee
Water &
Sewer (2.25% const. est.)
$13,386.41
e)
Drainage, Paving,
Grading (2.25 %const.est.)
$11,853.12
GROWTH MANAGEMENT IMPACT: The developer must receive a Certificate of
Adequate Public Facilities prior to the issuance of the construction plan final approval
letter.
LEGAL CONSIDERATIONS: The County Attorney's Office has reviewed and
approved this item and has determined that approval is legally sufficient and requires a
majority vote. - ERP
RECOMMENDATION: Recommendation that the Board of County Commissioners
endorse staff's recommendation to approve the final plat of Riverstone — Plat Three
(PL20120001441) for recording with the following stipulations:
1. Approve the amount of $1,233,932.76 as performance security for the required
improvements; or such lesser amount based on work completed, and as is approved by
the Engineering Services Department.
2. Approve the standard form Construction and Maintenance Agreement and direct the County
Manager or his designee:
a. To withhold Certificates of Occupancy until the required improvements have
received preliminary acceptance.
b. To delay recording of the plat until suitable security and an appropriate
Construction and Maintenance Agreement is approved and accepted by the County
Attorney's office and the Board of County Commissioners or the County Manager
or his designee, or his designee on behalf of the board pursuant to Section 10.02.05
A.4.b of the Land Development Code.
Prepared by: John Houldsworth, Senior Site Plans Reviewer, Engineering Services, Growth
Management Division, Planning and Regulation
Attachments: 1) Location Map; 2) Plat Map; and 3) Engineer's Opinion of Probable Cost
(OPC)
Packet Page -2307-
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.19.
12/11/2012 Item 16.A.19.
Item Summary: This item requires that ex parte disclosure be provided by Commission
members. Should a hearing be held on this item, all participants are required to be sworn in.
Recommendation to approve for recording the final plat of Riverstone - Plat Three
(PL20120001441), approval of the standard form Construction and Maintenance Agreement
and approval of the amount of the performance security.
Meeting Date: 12/11/2012
Prepared By
Name: HouldsworthJohn
Title: Site Plans Reviewer, Senior,Engineering & Environm
11/15/2012 9:51:41 AM
Approved By
Name: PuigJudy
Title: Operations Analyst, GMD P &R
Date: 11/16/2012 1:43:13 PM
Name: McKennaJack
Title: Manager - Engineering Review Services,Engineering & Environmental Services
Date: 11/21/2012 1:03:27 PM
Name: PepinEmily
Title: Assistant County Attorney, CAO Litigation
Date: 11/26/2012 11:44:38 AM
Name: LynchDiane
Title: Administrative Assistant
Date: 11 /26/2012 11:44:57 AM
Name: KlatzkowJeff
Title: County Attorney
Date: 11/26/2012 4:10:34 PM
Name: FinnEd
Packet Page -2308-
Title: Senior Budget Analyst, OMB
Date: 11 /27/2012 2:45:29 PM
12/11/2012 Item 16.A.19.
Name: IsacksonMark
Title: Director -Corp Financial and Mgmt Svs,CMO
Date: 11/28/2012 10:39:09 AM
Packet Page -2309-
-n x
>>M
-n C/)X
U)
y' C O
cam
�DC/)
T C
DCC)
r �?
r
Cn
O
z
;10a
a4
o-f
z
ANDERBILT CDR.
LETTE
G00�`) = — FRANK A
TAMIAMI IITRAIL
D O
D
r
III r*i
AIRPbRT—PULLINGI ROAD
`O
D
I
co
.p
rn
LOGAN BLVD
0
O
D
r
rn
p—ps
Packet Page -2310 -
12/111/2012 Item 16.A.19.
VAN ERBILT DR.
Co
n
00
Co
U.S. 41
o<��S
0
I
�I
I
I
I���Ii
1
I
IM --
C7
O I—
r m
� rn
O
O C
z
C
z
L
O
z
O
� f•�
O O
D
r
rn
12/11/2012 Item 16.A.19.
nm oF�g`a Sg� m >E
0 0 b5 m E> '� I � ; "� u . N. "" A opA- Yo g n? MU: R >CrJ
7� s� awl m �F �F ec` V N5 �Q, L,F g `� fFaA €F �A> � d
g $ $a ge A^ N 1pf :i i, ° ski -<' ego A ya$g°� g m � ��.zm o
=g " �i'$ <�' „� gR ^N z4� ".'fig �� �'t <y ^. R i+aFC 'm
n I ''iS R i� gm m "� g m STn 7 T, c9 s�C^ �P 1H gam ° Pic�LNy C Rz m R rLN �y
,� 4 isp _� i C TP3 ii yp
Q i =� i Ln77¢ tl° t^L ia' r� tF �I C)
E -� a �. �; � � � >�- "> � ^gig � g$� �ma�� 's " °$f� '� � ^O
L7 I a a m = >» a" _ mA�' '7 o$g == Am 7 HEM z
$ON" -A RSA sgg $m ” a 8
$$o� ooa A;Z
A _� ��R Ags gz mg =7 �; go n ov` A a o aid" A jj-M
o-�>z. " g- i g� g 4 ��:p =m = n gigs
$: o $og am> aF�d
2" a BLTJ
AN a
>Ao� '� c$ °9 m> b g �">4 Sao q ^�" ��7R= �° g >�
f >r>N " ; °> t> g € nc¢N z� o Qz
i122
1? °tea 7 �a
��S ° o'�
gig
g¢
C1
N�
3� �. ;_>
83 °A�i>
Aar
m
I >���m
1
g;ai m
o'
€
���I -�
��
�p
a
AN2NE
X91
gym.
o
�EA2�
°A �
Acn
I a
a
�-
AIA"
gE S
1�1
g
411
U'S' ♦T
c3i
n m 9,
ro
DN IEiTE
(RANK
��
`y
`T
m
S
gg
T-PUWN
ROAD
¢
142
A
ARE
7
K
vl=o�
z %aoALn g. €Yg9
4°ap`A�A
mzx „a �
you N;m
ar ��
K
adz
C1
n —h
=gym
7A
'ANCERBILT
R.
a
C)
a
� >' �m
Cl
gym.
y
UH;"
1�1
411
U'S' ♦T
c3i
n m 9,
vl=o�
z %aoALn g. €Yg9
4°ap`A�A
mzx „a �
you N;m
ar ��
K
(D C)
X_ 0 C
n —h
O
'ANCERBILT
R.
�
T BR.
TAMIAMI
TRAIL
U'S' ♦T
ro
DN IEiTE
(RANK
��
`y
`T
m
S
AIRP
T-PUWN
ROAD
7
N
LOCAN
BLVD
E
lk
M
�
O
y
0
Z
O
n
€-3
85
z
a
b
v? ms sT °_8w$ _ o ° o ^ ,`�� m a o $ ? i+ mr z �N�o °m�
mA 7Uga v "$ O PH U'-
g Q�o7: ^' ° >= Ei� t o 0 0 o Y 2? s s s 0 0 0 0 i o 0 0 0 o ago Q >s s mo �- �+�cgti
� v >Q'�^ �
91> A To 1 >�g ° Q s $ $ $ € o
�a Z s >z izi0=� nA�mmO
EQA g Jyg o 4 � + i �, > 4 ,q Ey R H
7 g z. gR >g 8gg a Eg �� pnoroz
¢ � v
Z A OJA
NoA�oo
Irr
N�Packet Page -2311- m' z
U �
9
Cn
Q
d
FT'I
z n
�aa u
y V1
°zd�
.-3
y °
y0'1
O z •9 O
0
m0a
.T,.. o o
root '
moo
ro
ozy
H •3
M x N
y�9>3
y N
0 3
°
°xa
2
a
ro
z °
C
.b
a
M
N O
O
M
� I
” I
i
0
� 9
r�
V
�I5
r
7
'u5 2xg�
rig; %t'4
temrN�o��
msNm �Ri
e�
S2
-fag
�qL
d
a m o..
°
�ats..
�$w a ^4Rm
12/11/2012 Item 16.A.19.
RA
R�
LR �i
Packet Page -2312-
H
4ffi =��
a �
EP
it -gg^
� I�T
m
c
0
l'46
o
I
z
n �
I
1
I
N
ro
°xo
l TJl n
Y\
y0"1
ozro
C)
I
�
Ogg
°moo
L
I
I 1
I
I
rn�z�U{
I 1
I
Y
a
p
�Op<x
n
I '
1
1
I
1 P
mm
s�
I
tv
�j
'
1
>
L J
1
z
C1
I S
0
M
I•,•
f _
II
WWII
g
1
I I
Ij
r
I
I
� a
I
I
,+iw liwLC105
S w
F
zQ
m
V
�I5
r
7
'u5 2xg�
rig; %t'4
temrN�o��
msNm �Ri
e�
S2
-fag
�qL
d
a m o..
°
�ats..
�$w a ^4Rm
12/11/2012 Item 16.A.19.
RA
R�
LR �i
Packet Page -2312-
H
4ffi =��
a �
EP
I,
4
Y
H
M
i
M
-4
N
0
n
en
P.
m
c
0
o
!�J
z
n �
ro
°xo
l TJl n
y0"1
ozro
C)
?oo
Ogg
°moo
°crop
I
n�nr
�
rn�z�U{
u
a
�Op<x
n
ZNG
mm
s�
tv
�j
m
>
L J
1
z
En
ca
0
M
I,
4
Y
H
M
i
M
-4
N
0
n
en
12/11/2012 Item 16.A.19.
�m -y C�iC
8R
x�a
omu« �o 0
&
MR
��&3��LSL
1-'S
���us'M
O
o
m 7i
R 4102
BE
MR
4as"-.
ar$
O�
O
„ a
fn
l
�ugk
1111
$$NHHHHH
PRO
�X�
i,g
i
HH��
8
HHHH
8 $$$g�$
g
gSg�g�g�gS
8
8
81
82g
iiig
l+ ro�N-
t=S$�SHLN
Aw
�-
�AfiB
°P
}R�1�xr+v.W.I��kPd8A��9R
Pow.;
�
1
101;-111°
=k-.,
�B
44p1H�o�gn�t
2H3si�S"`
- -y
-�
�
98
It-Rig,
'IN
4
113
1
Man
sJual
�NLH
L��sB
YS�
&m3�'ik�YS���
11
;fad-
4" &uc1S`H�M��
Ste$=
�Sn�uu
yR
BL921�$
yTk
+$CIY�P
LJl2'1,:
d11
S8
°-
1as2t
t3-
fSY.N���Y$aFS
`-'y
�b
ing,
?��n�H�
&88
�"
,�
C�`
M N uU '
W F'+1+AtP9�A p�.
BYLti�+l �IRSF�
a
m
c
m
0
vSi 1T1
� z �
�aa L J
H EEO
C
Om� ' ^
zd� Vll
Sy
zb 00
xo�
0
rods
mco
az�c
O
�XN
tat u
"'tea TlJ
O1" o
SEE
SEE
C C.
i�a
N
� a
s
a �
x
C+]
Cxa!
�b
9
H
N O
O
o
m 7i
O�
O
„ a
fn
12/11/2012 Item 16.A.19.
I, r .9o'K1 MAa(�aWN 4, `7 4 y33j �I � Noe wbl•E ,s,.00• "� UNE SF(FEi J pp 6
g � � ��}. i � i� � y33� i $ � � 2 �„ �,�' .Isoew•srr �si.00• � �
.YS'ISl M.00.VON I II S i� I N0sla. -.E
N ti W n
r a .lc,Kt 3QOO. r)
.9s'Yn 3.00S0.005 I 1 r po•1n M1 +•K'g
u I /YKl u00f0}005 t N \ t t` H-
pR
,08vc1
qv u (au) .el'Yft 3.00.faa0s
(an)
I
, iY'9C1 M.00i0.WN I ° 'n ° r' \\ &, J M$ °. � %��'f S 3•H »�
' N � m Ei� :iI N (aN) r `! i \ \Ji+R 4 .�9•` �+ h`'4o�` � 7 \ :P "Y SSfs`pL Ji' a{,
,srsn M.00,C0.00N
(UN)
u a y00'rfl 3.°0.[0.005
j u .oz5c1 M.00.f0A0N ,: In i + o M •/3�' >s-$ 4n ` M °� a 8, fP` 8 ux`' N
t•
S I ,OZ'SCL M.00,fa00N ^•I� ° u u t ,K'LL 3.0.CO.Oae CV
cn
_ "' � W AL'Ofl 3.00.fa005 " � m i � / "� � y44 \ 4 3• F�%� y
F ° A I _ u J. ° ��t y QT. �! /o sy 3• 2'b. �, x S e8
m}m � v .OL'SCt M.O0.fa00N N - qo� u c � $ N �_. ao �` '•R. .'L'000p1' .a S`Y \_i ''�\ \ 9•L.O� � �Ji C
.i ° y b Y h' •s' 4
° L o � I� .osoY1 3.00.taoos _ m "' v �. ` r>e� \`oV0 `� o � � 3• \ � � O
P N .asscl M.ao.faaoN m �Im q — � :—
to $i .Lu a' �o i. c'S r` a ",yam O
srDtn �ee'ta j °' ,y. L.ossel J �c � ` i � xfa /'� �' �o� � a '� 4:4° J`6} \ �7e "'`� °k 8 � 'e' Y M x r--...l
TRACT v -e, I 1 9OM.00Sa00N 4 .YL'99L 13.00.[0.005 a,a �° g w.�• tia s p'e °• 4 r Z 61
0WE CYPRZSS. N e a a �"'
yy -� ---- -- - --� -_
UNIT °azE' (� : ��'
P03. 1 -,i -I d _ — °.- v ¢ g '.$. e� �. <'J' ` �'��0g2• X L J
.0z'sc1 M.00,caoou —
TRACT BE
4 v Sa (NR) m !J 4 0 Ox 4t \%• i \\ dj` -0 �? `.. 'v N
~ � V .OL'SCL MAO.£0.00N I+ ii t35 ° 509•28' tz
O fb
J8 "W IO>.02' n � m ``I � '$. 1e i �^ \\ �
° r\ g y ay
9917 lC, 'L, i u a \ \! S `� F• W O
.Se,M M.OaCa00N , S/l (Mp + ,L95C � � A J ~
(aN) f.,tG: x
M
oo
u / N n
l
`�> m d O
m _ +U,jO w I Ozy
' I c
a ro mo
6 I ,oc•Ye .LS'u1 G'n ss•rc1 `�. >
,N'09c 3,OO.f0A0S e Z cl O
cl ro
CO r Y
CO. x
POE t�
I
S u8
«s
N
__s
z _
El
e}6.k>wY�>v=
-3
yL+N]n
—
sees_
BSSvSui
seeQ
y
LL
=8
"l
H:E,
og
Ug
I
A
eesesssg8C8G
o O -
-o
(„ a
l�
nom•
°H.
8g8
Nib'
§13=
'$'$'$iSHa
x
» »
»QeisiC,�k
x94011
889�8�
is »'"Gis
yv y8
e�....Y4q"�8•"^'
i38�Bi9��r»x)gs
88
Sep.
8888$8$
88888888888888
8�8888888888888$888888888a
I
8ffi'
ti&
NUee::
y88a88gN88fa1SiHk�88b�Cvgaaavoas8k9mt�8
s
-
�
R]
O
M
N>3
@»
OA
�LBa
�i�r"Nj4�Y
.,.
P'
YG
WNN�(f^f3
",geM�819N
ksw
»0ga
-kx�8
X
8>R>K�
§8a^'8
uu
$
199v.��C�=
����::::
�u2fu�c"`lu`°d6o3a�4yr
�!
88gi;kY
y
°we
9"cC
°�'.
�,vNB��✓u
& °8
& »m
✓r
88k'
>3
8k8S8L"
0
t
M 88SL88
ea�o
»�a`s�a�ro-
8°'8..8s
s_amuaa
�eN�:s�tzN
»eNaa�
»a��
°8C8
..YR$_
.383Rk
}��y�LY21x9
5t k
�6`°=B83Py.�8
=8
-1112111,111
5
1 RAW
an
888888888gg`g`8888888888H
DO�R���g���88
»$88888
88888888888888888888
�
aag8S�8u�6
°8x
:»,d:i�
"�"�'>A"doyh'88m8°°g883��YY8uyL"'Y_a
��`
�8£iC'aL'ulwu
>3
k
»Gels°
°�::�
$8
of
o
»Y8Lk'OIL
n
Itlit
888$gY
^'
=
v tBSS
.o�xS
°- wX
°'°3x8
°i3MMA
L8Yx=
:Au»M�»Lt
8ht�8'BxC
�8�Uae!
= »:8
Y3
» °H
I
8
5kt
8'
&' eNBeaan�isEeBk
'�"�"3'C'k'S
°82��tl4k'°
'koh'x�>RL'r8�kae`-
>e�888c��
u »w
<a�aav
»S3N�ir'g�
a
=S.v
aS=
=L
�.utacket
S�"f »NAi €u
Fo A�i FJ
_::a
"
�"SF2'.n
»¢.``}SYIC,�
Paee -2314-
ro
t-'
-3
yL+N]n
>
CU
o�y
y
(n
0
M
/ T1
og
p MEMO--.-_ -m-I
I
A
o O -
� ro
(„ a
l�
nom•
x
8
x94011
889�8�
°88
I
M
N »8L8AVi5`
8L8888a8�
s
-
�
R]
O
M
ro
t-'
3
CU
O
(n
0
M
/ T1
og
p MEMO--.-_ -m-I
�
A
o O -
� ro
(„ a
l�
sie�o9.
�x��c�f8m
aO�e
�a
�N4g �a 9
7
i.
C7jz 8
„3
Packet Page -2315-
CGCr�
12/11/2012 Item 16.A.19.
a
m
d
F"T-1
z F---i
z n L J
�naa
C ,b
H
ENO
H O 9
ozb O0
Nnz
xoo
rodCA
moo
W��
O H
to
,9az H y
�] 00y
W O
tJaH ,{ru
OOH
M I
wO ;
0 a
�x9
H
�WZ
a
o
a i
x
t�
O
b
9
H
Ctl
8$888888888888888
O
N
O
m
--4
p
4^
A
Ln
88
88888
0
888
°sss°°guuutl�u
LuL4LLM8
8 "8.mo�
g�=
�_°sgg
xt�lt��aee�
�a�S�G'H=
1111
Y�t�t�88aa
-Ei�•
�= �=
8 °88��t8�8
Packet Page -2315-
CGCr�
12/11/2012 Item 16.A.19.
a
m
d
F"T-1
z F---i
z n L J
�naa
C ,b
H
ENO
H O 9
ozb O0
Nnz
xoo
rodCA
moo
W��
O H
to
,9az H y
�] 00y
W O
tJaH ,{ru
OOH
M I
wO ;
0 a
�x9
H
�WZ
a
o
a i
x
t�
O
b
9
H
Ctl
O
N
O
m
--4
p
4^
A
Ln
o
0
12/11/2012 Item 16.A.19.
Plat Three Cost Estimate - 8130112
Category
Item
Units
Amount
Unit Price
Total
Water
8" PVC Water Main w /Fittin s
4,000
LF
$ 14.49
$ 57,960.00
8" C900 Water Main w/Fittin s
100
LF
$ 16.07
$ 1,607.00
10" PVC Water Main w /Fittin s
1,160
LF
$ 17.13
$ 19,870.80
6" Gate Valve
6
EA
$ 1,100.00
$ 6,600.00
10" Gate Valve
1
EA
$ 1,510.00
$ 1,510.00
6" Plug and BO
1
EA
$ 500.00
$ 500.00
Single Water Service Short
3
EA
$ 394.00
$ 1,182.00
Single Water Service (Long)
17
EA
$ 444.00
$ 7,548.00
Double Water Service Short
44
EA
$ 570.00
$ 25,080.00
Double Water Service Lon
27
EA
$ 620.00
$ 16,740.00
Lift Station Service - 2"
1
EA
$ 1,430.00
$ 1,430.00
Fire Hydrant w/ 6" Gate Valve
11
EA
$ 2,290.00
$ 25,190.00
Permanent Sampling Station
1
EA
$ 870.00
$ 870.00
Connection to Exist. Main
1
EA
$ 2,430.00
$ 2,430.00
Sub -total
$ 168,517.80
Sewer
8" PVC 0'-6 Cut
1,569
LF
$ 12.45
$ 19,534.05
8" PVC 6' -8' Cut
1,236
LF
$ 16.70
$ 20,641.20
8" PVC (8' -10' Cut )
1,014
LF
$ 18.95
$ 19,215.30
8" PVC (10' -12' Cut )
775
LF
$ 23.45
$ 18,173.75
8" PVC 12' -14' Cut
307
LF
$ 29.95
$ 9,194.65
Manhole 0'-6' Dee
10
EA
$ 3,910.00
$ 39,100.00
Manhole 6' -8' Dee
5
EA
$ 4,470.00
$ 22,350.00
Manhole 8' -10' Dee
4
EA
$ 5,190.00
$ 20,760.00
Manhole (10' -12' Dee
4
EA
$ 6,080.00
$ 24,320.00
Manhole (14' -16' Dee
2
EA
$ 8,020.00
$ 16,040.00
Outside Drop
3
EA
$ 2,300.00
$ 6,900.00
4" PVC Force Main w/Fittin s
1,100
LF
$ 10.25
$ 11,275.00
4" Plug Valve
1
EA
$ 740.00
$ 740.00
Connect to Exist. FM
1
EA I
$ 1,820.00
$ 1,820.00
6" Single Sewer Service Lateral
8
LF
$ 540.00
$ 4,320.00
6" Double Sewer Service Lateral
77
LF
S 650.00
$ 50,050.00
Lift Station
1
EA
$ 142,000.00
$ 142,000.00
Sub -total
$ 426,433.95
Drainage
15" RCP
423
LF
$ 18.98
$ 8,028.54
18" RCP
1,169
LF
I $ 23.79
$ 27,810.51
24" RCP
1,403
LF
$ 30.02
$ 42,118.06
36" RCP
418
LF
$ 54.04
$ 22,588.72
18" Flared -end Section
5
EA
$ 723.00
$ 3,615.00
24" Flared -end Section
4
EA
$ 819.00
$ 3,276.00
36" Flared -end Section
2
EA
$ 1,284.00
$ 2,568.00
Junction Box
6
EA
$ 1,423.00
$ 8,538.00
Valley Gutter Inlet
28
EA
$ 2,668.00
$ 74,704.00
Sub -total
$ 193,246.83
Paving
Type S -3 Asphalt 1" First Lift
12,777
SY
$ 3.54
$ 45,230.58
Type S -3 Asphalt 3/4" (Second Lift )
12,777
SY
$ 2.77
$ 35,392.29
6" Limerock Base
12,777
SY
$ 4.10
$ 52,385.70
12" Stabilized Sub grade
16,610
SY
$ 1.25
$ 20,762.50
2' Valley Gutter
9,880
LF
$ 5.60
$ 55,328.00
TValley Gutter at H/C Ramps
60
LF
$ 16.99
$ 1,019.40
Pavement Markings & Si na e
1
LS
$ 2,000.00
$ 2,000.00
Sub -total
$ 212,118.47
Landscaping/
Irrigation
Common & R/W - Landsca e/Irri .
92,400
1 SF
1 $ 0.25
$ 23,100.00
Lake Bank- Sod/Irrigation
92,400
SF
$ 0.35
$ 32,340.00
ouo-luiall
4 uu,4YV.VV
Street Lights
Street Lights
22
FA
$ 3,000.00
$ 66,000.00
Sub-totall
$ 66,000.00
Total
$ 1,121,757.05
Original Estimate $1,000,317.05 \0 \.kroF M.
This Estimate $1,121,757.05 ',eeV' v�rw •A7y :�O��i��
Net Increase $121,440.00 v
Plan Review $910.80
Inspection Fees (1/2) $1,365.75 /(V -
Total Review Fee $2,276.55 Psugrcw /"c
�El 1111
Packet Page -2316- 1!111