Agenda 01/14/2020 Item #16A11 (Final Plat - Bella Resoro an Esplanade Community, Phase 1)01/14/2020
EXECUTIVE 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 amended final plat of Bella Tesoro an Esplanade Community - Phase 1, Application
Number PL20190001408 (f.k.a Currents of Naples an Esplanade Community - Phase 1), approval
of the standard form Construction and Maintenance Agreement and approval of the amount of the
performance security.
_____________________________________________________________________________________
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the amended
final plat of Bella Tesoro an Esplanade Community - Phase 1, a subdivision of lands located in Section
13, Township 51 South, Range 26 East, and Sections 18 and 19, Township 51 South, Range 27 East,
Collier County, Florida, following the alternative procedure for approval of subdivision plats pursuant to
Resolution 99-199. This procedure allows for the Board to approve the amended plat and associated
construction documents for construction purposes and recording purposes concurrently.
CONSIDERATIONS: On June 11, 2019, the Board approved the final subdivision plat for Curren ts of
Naples an Esplanade Community - Phase 1 PL20180003018. The developer has since modified the lot
sizes for a portion of the single-family units, the rear yard drainage on Motta Way, the elevation of
roadway and lots, and the location of the lift stations and Model Row, necessitating this additional
approval by the Board. According to Section 10.02.04 B.5.b of the Land Development Code, following
approval by the Board of the final subdivision plat, but prior to recordation, the Board may approve
amendments to the final subdivision plat. The Development Review Division of the Growth Management
Department has completed the review of the construction drawings, specifications, and amended final plat
of Bella Tesoro an Esplanade Community - Phase 1. These documents are in compliance with the County
Land Development Code and Chapter 177, Florida Statutes. This project is within the Marco Shores
/Fiddler’s Creek PUD, Ordinance No. 84-42, as amended. All fees have been paid.
Security in the amount of 10% of the total cost of the required improvements associated with this
amended final plat, 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 amended
final plat. This procedure is in conformance with Section 10.02.04 F.2 of the Land Development Code.
The Development Review Division recommends that the amended final plat of Bella Tesoro an Esplanade
Community - Phase 1 be approved for recording.
FISCAL IMPACT: The project cost associated with this amended final plat is $5,568,694.58
(estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $ 2,219,247.00
b) Drainage, Paving, Grading $ 3,349,447.58
The Security amount, equal to 110% of the
project revision cost, is $6,125,564.04
16.A.11
Packet Pg. 646
01/14/2020
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: $170,880.84
The bulk of the fees were paid under the previously approved PPL (PL20180003018) and were paid in
December 2018. Additional fees for this amended plat, are based on a construction estimate of
$5,568,694.58 and were paid in July 2019.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 3,820.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 16,644.35
c) Drainage, Paving, Grading
(.75% const. est.) $ 25,120.86
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $ 49,933.06
e) Drainage, Paving, Grading
(2.25% const. est.) $ 75,362.57
GROWTH MANAGEMENT IMPACT: The developer must receive a Certificate of Adequate Public
Facilities (COA) prior to the issuance of the construction plan final approval letter and plat recordation,
except when the applicant elects to delay obtaining a COA for non-residential developments that are
required to obtain approval of a site development plan prior to the issuance of a building permit.
LEGAL CONSIDERATIONS: The applicant is requesting approval of the amended final subdivision
plat and construction and maintenance agreement. The Board shall consider the County Manager or
designee’s recommendation and shall take evidence and testimony in regard to the final subdivision plat
requirements identified in LDC sections 10.02.04 B, 10.02.04 C, and other provisions of the LDC, as well
as Chapter 177, Florida Statutes. If the Board denies or places conditions on the amended final
subdivision plat, it shall state reasons for such denial or conditions.
The original final subdivision plat was approved by the Board on February 26, 2019. In accordance with
the LDC, the applicant is required to submit the final subdivision plat to the County Manager or designee
for recording within 18 months of the date of approval of the final subdivision plat by the Board.
However, following approval by the Board, but prior to recordation, the County Manager or designee may
approve minor insubstantial changes to the final subdivision plat, and the Board may approve any changes
that are not minor and insubstantial. The applicant’s proposed changes to the originally approved final
subdivision plat are not considered minor and insubstantial, and therefore this amended final subdivision
plat requires Board approval.
This item has been approved as to form and legality, and requires a majority vote for Board approval -
SAA
RECOMMENDATION: To endorse staff’s recommendation to approve the amended final plat of Bella
Tesoro an Esplanade Community - Phase 1 (Application Number PL20190001408) for recording with the
following stipulations:
1. Approve the amount of $6,125,564.04 as the performance security for the required improvements
associated with this amended plat; or such lesser amount based on work completed, and as is
16.A.11
Packet Pg. 647
01/14/2020
approved by the Growth Management 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 amended plat until suitable security and an appropriate Constructi on
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 on behalf of the Board
pursuant to Section 10.02.04 F.2 of the Land Development Code.
Prepared by: Lucia S. Martin, Associate Project Manager, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
2. Opinion of Probable Cost (PDF)
3. Plat Map (PDF)
16.A.11
Packet Pg. 648
01/14/2020
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.11
Doc ID: 10703
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 amended final plat of Bella Tesoro an Esplanade Community – Phase 1,
Application Number PL20190001408 (f.k.a Currents of Naples an Esplanade Community – Phase 1),
approval of the standard form Construction and Maintenance Agreement and approval of the amount of
the performance security.
Meeting Date: 01/14/2020
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
10/30/2019 11:50 AM
Submitted by:
Title: Project Manager, Principal – Growth Management Department
Name: Matthew McLean
10/30/2019 11:50 AM
Approved By:
Review:
Growth Management Operations & Regulatory Management Rose Burke Additional Reviewer Completed 10/30/2019 12:46 PM
Growth Management Development Review John Houldsworth Additional Reviewer Completed 10/31/2019 6:48 AM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 11/04/2019 9:49 AM
Growth Management Development Review Chris Scott Additional Reviewer Completed 11/04/2019 11:28 AM
Growth Management Department Judy Puig Level 1 Reviewer Completed 11/05/2019 3:21 PM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 11/06/2019 3:44 PM
Growth Management Department Matthew McLean Additional Reviewer Completed 11/08/2019 9:29 AM
Growth Management Department James C French Deputy Department Head Review Completed 11/08/2019 5:20 PM
County Attorney's Office Sally Ashkar Level 2 Attorney Review Completed 11/15/2019 10:08 AM
Growth Management Department Thaddeus Cohen Department Head Review Completed 11/19/2019 5:09 PM
Office of Management and Budget Valerie Fleming Level 3 OMB Gatekeeper Review Completed 11/20/2019 8:05 AM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 11/20/2019 9:06 AM
Office of Management and Budget Laura Zautcke Additional Reviewer Completed 11/20/2019 1:39 PM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 01/03/2020 4:32 PM
16.A.11
Packet Pg. 649
01/14/2020
Board of County Commissioners MaryJo Brock Meeting Pending 01/14/2020 9:00 AM
16.A.11
Packet Pg. 650
BELLA TESORO AN ESPLANADE
COMMUNITY – PHASE 1
LOCATION MAP
16.A.11.a
Packet Pg. 651 Attachment: Location Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Total
Wastewater $1,443,276.00
Water $775,971.00
SUBTOTAL =$2,219,247.00
Earthwork $45,663.03
Paving $1,833,395.55
Drainage $1,157,360.00
Lighting $78,000.00
Landscape $124,300.00
Off-Site $110,729.00
SUBTOTAL =$3,349,447.58
TOTAL =$5,568,694.58
10% O&M =$556,869.46
GRAND TOTAL =$6,125,564.04
Notes:
1)
2)
3)
Jeremy H. Arnold, P.E.
Date
Florida License # 66421
COA #8636
Electronic Signature Text
Jeremy H. Arnold, P.E. State of Florida Professional Engineer License No. 66421
This item has been electronically signed and sealed by Jeremy H. Arnold, P.E. on
09/09/2019 using a digital signature.
Printed copies of this document are not considered signed and sealed and the signature
must be verified on any electronic copies.
This Opinion of Probable Cost (OPC) shall be used for permitting purposes only.
This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the
date of this document. Interpretations of these construction costs may affect this OPC, and may require adjustments to delete,
decrease, or increase portions of this OPC.
All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. These costs cannot be
guaranteed at this time due to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of
materials and labor.
BELLA TESORO PHASE 1
PPLA
Opinion of Probable Cost
Rev01
September 9, 2019
SUMMARY
16.A.11.b
Packet Pg. 652 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
WW-1 8" PVC Sanitary Sewer SDR-26 (6-8')22 LF $32.00 $704.00
WW-2 8" PVC Sanitary Sewer SDR-26 (8-10')635 LF $37.00 $23,495.00
WW-3 8" PVC Sanitary Sewer SDR-26 (10-12')32 LF $44.00 $1,408.00
WW-4 4' Manhole (6-8')1 EA $6,300.00 $6,300.00
WW-5 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-6 4' Manhole (10-12')2 EA $8,800.00 $17,600.00
WW-7 6" Single PVC Sewer Service 1 EA $900.00 $900.00
WW-8 Television Inspection 689 LF $5.00 $3,445.00
SUBTOTAL =$68,452.00
Barcis Drive
WW-9 8" PVC Sanitary Sewer SDR-26 (8-10')47 LF $37.00 $1,739.00
WW-10 8" PVC Sanitary Sewer SDR-26 (10-12')316 LF $44.00 $13,904.00
WW-11 8" PVC Sanitary Sewer SDR-26 (12-14')321 LF $49.00 $15,729.00
WW-12 10" PVC Sanitary Sewer SDR-26 (12-14')124 LF $80.00 $9,920.00
WW-13 10" PVC Sanitary Sewer SDR-26 (14-16')538 LF $85.00 $45,730.00
WW-14 10" PVC Sanitary Sewer SDR-26 (16-18')326 LF $90.00 $29,340.00
WW-15 10" PVC Sanitary Sewer SDR-26 (18-20')132 LF $110.00 $14,520.00
WW-16 15" PVC Sanitary Sewer SDR-26 (16-18')54 LF $105.00 $5,670.00
WW-17 4' Manhole (10-12')1 EA $8,800.00 $8,800.00
WW-18 4' Manhole (12-14')1 EA $9,900.00 $9,900.00
WW-19 4' Manhole (14-16')1 EA $11,200.00 $11,200.00
WW-20 4' Manhole (16-18')4 EA $14,000.00 $56,000.00
WW-21 4' Manhole (18-20')2 EA $17,000.00 $34,000.00
WW-22 6" PVC Force Main (C900, DR-18)569 LF $25.00 $14,225.00
WW-23 6" PVC Force Main (C900, DR-14)88 LF $28.00 $2,464.00
WW-24 8" PVC Force Main (C900, DR-18)303 LF $30.00 $9,090.00
WW-25 Television Inspection 1,858 LF $5.00 $9,290.00
WW-26 Pump Station, Complete with Generator 1 LS $340,871.00 $340,871.00
SUBTOTAL =$632,392.00
Motta Way
WW-27 8" PVC Sanitary Sewer SDR-26 (0-6')233 LF $27.35 $6,372.55
WW-28 8" PVC Sanitary Sewer SDR-26 (6-8')267 LF $32.00 $8,544.00
WW-29 8" PVC Sanitary Sewer SDR-26 (10-12')17 LF $44.00 $748.00
WW-30 8" PVC Sanitary Sewer SDR-26 (12-14')469 LF $49.00 $22,981.00
WW-31 4' Manhole (0-6')1 EA $5,200.00 $5,200.00
WW-32 4' Manhole (6-8')2 EA $6,300.00 $12,600.00
WW-33 4' Manhole (10-12')1 EA $8,800.00 $8,800.00
WW-34 4' Manhole (12-14')2 EA $9,900.00 $19,800.00
WW-35 6" Single PVC Sewer Service 2 EA $900.00 $1,800.00
WW-36 6" Double PVC Sewer Service 7 EA $1,200.00 $8,400.00
WW-37 Television Inspection 986 LF $5.00 $4,930.00
SUBTOTAL =$100,175.55
WASTEWATER
16.A.11.b
Packet Pg. 653 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Aprile Street
WW-38 8" PVC Sanitary Sewer SDR-26 (12-14')432 LF $49.00 $21,168.00
WW-39 8" PVC Sanitary Sewer SDR-26 (14-16')527 LF $58.00 $30,566.00
WW-40 8" PVC Sanitary Sewer SDR-26 (16-18')213 LF $63.00 $13,419.00
WW-41 4' Manhole (12-14')1 EA $9,900.00 $9,900.00
WW-42 4' Manhole (14-16')2 EA $11,200.00 $22,400.00
WW-43 6" Double PVC Sewer Service 12 EA $1,200.00 $14,400.00
WW-44 6" Single PVC Sewer Service 5 EA $900.00 $4,500.00
WW-45 Television Inspection 1,172 LF $5.00 $5,860.00
SUBTOTAL =$122,213.00
Arpino Court
WW-46 8" PVC Sanitary Sewer SDR-26 (0-6')268 LF $27.35 $7,329.80
WW-47 8" PVC Sanitary Sewer SDR-26 (6-8')399 LF $32.00 $12,768.00
WW-48 8" PVC Sanitary Sewer SDR-26 (8-10')70 LF $37.00 $2,590.00
WW-49 4' Manhole (6-8')3 EA $6,300.00 $18,900.00
WW-50 8" Plug Valve 1 EA $1,500.00 $1,500.00
WW-51 8" PVC Force Main (C900, DR-18)609 LF $30.00 $18,270.00
WW-52 10" PVC Force Main (C900, DR-18)314 EA $37.00 $11,618.00
WW-53 6" Double PVC Sewer Service 10 EA $1,200.00 $12,000.00
WW-54 6" Single PVC Sewer Service 5 EA $900.00 $4,500.00
WW-55 Television Inspection 737 LF $5.00 $3,685.00
WW-56 10" Force Main Hot Tap 1 LS $3,000.35 $3,000.35
SUBTOTAL =$96,161.15
Rio Ponace Court
WW-56 8" PVC Sanitary Sewer SDR-26 (0-6')250 LF $27.35 $6,837.50
WW-57 8" PVC Sanitary Sewer SDR-26 (6-8')486 LF $32.00 $15,552.00
WW-58 8" PVC Sanitary Sewer SDR-26 (8-10')239 LF $37.00 $8,843.00
WW-59 8" PVC Sanitary Sewer SDR-26 (10-12')64 LF $44.00 $2,816.00
WW-60 4' Manhole (0-6')1 EA $5,200.00 $5,200.00
WW-61 4' Manhole (6-8')2 EA $6,300.00 $12,600.00
WW-62 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-63 6" Double PVC Sewer Service 13 EA $1,200.00 $15,600.00
WW-64 6" Single PVC Sewer Service 4 EA $900.00 $3,600.00
WW-65 Television Inspection 1,039 LF $5.00 $5,195.00
SUBTOTAL =$90,843.50
Turin Drive
WW-66 8" PVC Sanitary Sewer SDR-26 (8-10')44 LF $37.00 $1,628.00
WW-67 8" PVC Sanitary Sewer SDR-26 (10-12')467 LF $44.00 $20,548.00
WW-68 8" PVC Sanitary Sewer SDR-26 (12-14')457 LF $49.00 $22,393.00
WW-69 8" PVC Sanitary Sewer SDR-26 (14-16')244 LF $58.00 $14,152.00
WW-70 4' Manhole (10-12')3 EA $8,800.00 $26,400.00
WW-71 4' Manhole (12-14')1 EA $9,900.00 $9,900.00
WW-72 4' Manhole (14-16')1 EA $11,200.00 $11,200.00
WW-72 6" PVC Force Main (C900, DR-18)1,141 LF $25.00 $28,525.00
WW-73 6" PVC Force Main (C900, DR-14)113 LF $28.00 $3,164.00
WW-74 6" Double PVC Sewer Service 7 EA $1,200.00 $8,400.00
WW-75 6" Single PVC Sewer Service 6 EA $900.00 $5,400.00
WW-76 Television Inspection 1,212 LF $5.00 $6,060.00
SUBTOTAL =$157,770.00
16.A.11.b
Packet Pg. 654 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Tolmino Street
WW-77 8" PVC Sanitary Sewer SDR-26 (0-6')248 LF $27.35 $6,782.80
WW-78 8" PVC Sanitary Sewer SDR-26 (6-8')498 LF $32.00 $15,936.00
WW-79 8" PVC Sanitary Sewer SDR-26 (8-10')190 LF $37.00 $7,030.00
WW-80 4' Manhole (0-6')EA $5,200.00 $0.00
WW-81 4' Manhole (6-8')2 EA $6,300.00 $12,600.00
WW-82 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-83 6" Double PVC Sewer Service 22 EA $1,200.00 $26,400.00
WW-84 Television Inspection 936 LF $5.00 $4,680.00
SUBTOTAL =$88,028.80
Montello Lane
WW-85 8" PVC Sanitary Sewer SDR-26 (0-6')220 LF $27.35 $6,017.00
WW-86 8" PVC Sanitary Sewer SDR-26 (6-8')536 LF $32.00 $17,152.00
WW-87 8" PVC Sanitary Sewer SDR-26 (8-10')181 LF $37.00 $6,697.00
WW-88 8" PVC Sanitary Sewer SDR-26 (10-12')61 LF $44.00 $2,684.00
WW-89 4' Manhole (6-8')3 EA $6,300.00 $18,900.00
WW-90 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-91 6" Double PVC Sewer Service 9 EA $1,200.00 $10,800.00
WW-92 6" Single PVC Sewer Service 6 EA $900.00 $5,400.00
WW-93 Television Inspection 998 LF $5.00 $4,990.00
SUBTOTAL =$87,240.00
TOTAL =$1,443,276.00
16.A.11.b
Packet Pg. 655 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
PW-1 10" PVC Water Main (C900, DR-18)1,302 LF $35.00 $45,570.00
PW-2 12" PVC Water Main (C900, DR-18)1,087 LF $40.00 $43,480.00
PW-3 12" PVC Water Main (C900, DR-14)111 LF $43.00 $4,773.00
PW-4 1" Single Water Service, Complete 1 EA $950.00 $950.00
PW-5 10" Gate Valve 2 EA $2,500.00 $5,000.00
PW-6 12" Gate Valve 2 EA $3,000.00 $6,000.00
PW-7 12" Water Main Hot tap 1 EA $6,000.00 $6,000.00
PW-8 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-9 Temporary Blow-off 1 EA $2,500.00 $2,500.00
PW-10 Fire Hydrant, Complete 6 EA $4,300.00 $25,800.00
PW-11 Air Release Valve 1 EA $5,000.00 $5,000.00
PW-12 Connect to Existing 1 EA $2,500.00 $2,500.00
SUBTOTAL =$149,573.00
Barcis Drive
PW-13 12" PVC Water Main (C900, DR-18)1,491 LF $40.00 $59,640.00
PW-14 12" PVC Water Main (C900, DR-14)290 LF $43.00 $12,470.00
PW-15 12" Gate Valve 6 EA $3,000.00 $18,000.00
PW-16 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-17 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-18 Temporary Blow-off 2 EA $2,500.00 $5,000.00
PW-19 Air Release Valve 2 EA $5,000.00 $10,000.00
SUBTOTAL =$120,010.00
Motta Way
PW-20 8" PVC Water Main (C900, DR-14)91 LF $30.00 $2,730.00
PW-21 8" PVC Water Main (C900, DR-18)1,183 LF $28.00 $33,124.00
PW-22 8" Gate Valve 4 EA $2,000.00 $8,000.00
PW-23 1" Single Water Service, Complete 4 EA $950.00 $3,800.00
PW-24 1.5" Double Water Service, Complete 6 EA $1,000.00 $6,000.00
PW-25 Fire Hydrant, Complete 2 EA $4,300.00 $8,600.00
PW-26 Temporary Blow-off 1 EA $2,500.00 $2,500.00
PW-27 Air Release Valve 2 EA $5,000.00 $10,000.00
SUBTOTAL =$74,754.00
POTABLE WATER
16.A.11.b
Packet Pg. 656 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Aprile Street
PW-28 6" PVC Water Main (C900, DR-18)1,144 LF $20.00 $22,880.00
PW-29 6" PVC Water Main (C900, DR-14)38 LF $23.00 $874.00
PW-30 6" Gate Valve 3 EA $1,500.00 $4,500.00
PW-31 1" Single Water Service, Complete 3 EA $950.00 $2,850.00
PW-32 1.5" Double Water Service, Complete 14 EA $1,000.00 $14,000.00
PW-33 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-34 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
SUBTOTAL =$60,004.00
Arpino Court
PW-35 8" PVC Water Main (C900, DR-18)994 LF $28.00 $27,832.00
PW-36 8" PVC Water Main (C900, DR-14)49 LF $30.00 $1,470.00
PW-37 8" Gate Valve 1 EA $2,000.00 $2,000.00
PW-38 1" Single Water Service, Complete 3 EA $950.00 $2,850.00
PW-39 1.5" Double Water Service, Complete 11 EA $1,000.00 $11,000.00
PW-40 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-41 Fire Hydrant, Complete 2 EA $4,300.00 $8,600.00
PW-42 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
PW-43 Connect to Existing 1 EA $2,500.00 $2,500.00
SUBTOTAL =$61,752.00
Rio Ponace Court
PW-44 8" PVC Water Main (C900, DR-18)1,147 LF $28.00 $32,116.00
PW-45 8" PVC Water Main (C900, DR-14)51 LF $30.00 $1,530.00
PW-46 8" Gate Valve 2 EA $2,000.00 $4,000.00
PW-47 1" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-48 1.5" Double Water Service, Complete 11 EA $1,000.00 $11,000.00
PW-49 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-50 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-51 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
PW-52 Air Release Valve 2 EA $5,000.00 $10,000.00
SUBTOTAL =$82,746.00
Turin Drive
PW-53 12" PVC Water Main (C900, DR-18)1,028 LF $40.00 $41,120.00
PW-54 12" PVC Water Main (C900, DR-14)154 LF $43.00 $6,622.00
PW-55 8" PVC Water Main (C900, DR-18)26 LF $28.00 $728.00
PW-56 12" Gate Valve 5 EA $3,000.00 $15,000.00
PW-57 1" Single Water Service, Complete 3 EA $950.00 $2,850.00
PW-58 1.5" Double Water Service, Complete 9 EA $1,000.00 $9,000.00
PW-59 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-60 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-61 Temporary Blowoff w/ Automatic Flushing Device 2 EA $3,500.00 $7,000.00
SUBTOTAL =$97,220.00
16.A.11.b
Packet Pg. 657 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Tolmino Street
PW-62 8" PVC Water Main (C900, DR-18)964 LF $28.00 $26,992.00
PW-63 8" Gate Valve 1 EA $2,000.00 $2,000.00
PW-64 1" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-65 1.5" Double Water Service, Complete 18 EA $1,000.00 $18,000.00
PW-66 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-67 Fire Hydrant, Complete 2 EA $4,300.00 $8,600.00
PW-68 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
SUBTOTAL =$66,792.00
Montello Lane
PW-69 8" PVC Water Main (C900, DR-18)1,065 LF $28.00 $29,820.00
PW-70 8" Gate Valve 1 EA $2,000.00 $2,000.00
PW-71 1" Single Water Service, Complete 2 EA $950.00 $1,900.00
PW-72 1.5" Double Water Service, Complete 11 EA $1,000.00 $11,000.00
PW-73 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-74 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-75 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
SUBTOTAL =$63,120.00
TOTAL =$775,971.00
16.A.11.b
Packet Pg. 658 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
EW-1 Single Row Silt Fence 15,921 LF $2.00 $31,842.49
EW-2 Double Row Silt Fence 1,358 LF $4.00 $5,433.04
EW-3 Sod (1' Behind Curb)3,355 SY $2.50 $8,387.50
SUBTOTAL =$45,663.03
EARTHWORK
16.A.11.b
Packet Pg. 659 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
P-1 Signing & Marking - Entire Project 1 LS $70,000.00 $70,000.00
SUBTOTAL =$70,000.00
Rio Torto Drive
P-2 3/4" Asphaltic Concrete (Type S-III) First Lift 12,805 SY $5.50 $70,427.50
P-3 3/4" Asphaltic Concrete (Type S-III) Second Lift 12,805 SY $5.50 $70,427.50
P-4 6" Limerock Base (Compacted and Primed)12,805 SY $8.50 $108,842.50
P-5 12" Stabilized Subgrade 16,006 SY $5.00 $80,031.25
P-6 Type "F" Curb 5,022 LF $17.00 $85,374.00
P-7 Type "A" Curb 2556 LF $15.00 $38,340.00
P-8 Type "D" Curb 225 LF $12.00 $2,700.00
P-8 ADA Warning Pads 4 EA $850.00 $3,400.00
P-9 4" Concrete Sidewalk w/ 4" Limerock Base 4,000 SY $28.00 $112,000.00
SUBTOTAL =$571,542.75
Barcis Drive
P-10 3/4" Asphaltic Concrete (Type S-III) First Lift 5,800 SY $5.50 $31,900.00
P-11 3/4" Asphaltic Concrete (Type S-III) Second Lift 5,800 SY $5.50 $31,900.00
P-12 6" Limerock Base (Compacted and Primed)5,800 SY $8.50 $49,300.00
P-13 12" Stabilized Subgrade 7,250 SY $5.00 $36,250.00
P-14 Type "F" Curb 2,998 LF $17.00 $50,966.00
P-15 ADA Warning Pads 4 EA $850.00 $3,400.00
P-15 4" Concrete Sidewalk w/ 4" Limerock Base 1,770 SY $28.00 $49,560.00
SUBTOTAL =$253,276.00
Motta Way
P-16 3/4" Asphaltic Concrete (Type S-III) First Lift 2,543 SY $5.50 $13,986.50
P-17 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,543 SY $5.50 $13,986.50
P-18 6" Limerock Base (Compacted and Primed)2,543 SY $8.50 $21,615.50
P-19 12" Stabilized Subgrade 3,179 SY $5.00 $15,893.75
P-20 Type "F" Curb 1091 LF $17.00 $18,547.00
P-21 2' Valley Gutter 1,151 LF $13.00 $14,963.00
P-22 ADA Warning Pads 2 EA $850.00 $1,700.00
P-23 4" Concrete Sidewalk w/ 4" Limerock Base 1,272 SY $28.00 $35,602.00
SUBTOTAL =$136,294.25
Aprile Street
P-24 3/4" Asphaltic Concrete (Type S-III) First Lift 2,437 SY $5.50 $13,403.50
P-25 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,437 SY $5.50 $13,403.50
P-26 6" Limerock Base (Compacted and Primed)2,437 SY $8.50 $20,714.50
P-27 12" Stabilized Subgrade 3,046 SY $5.00 $15,231.25
P-28 2' Valley Gutter 2,193 LF $13.00 $28,506.55
P-29 ADA Warning Pads 4 EA $850.00 $3,400.00
P-30 4" Concrete Sidewalk w/ 4" Limerock Base 1,219 SY $28.00 $34,118.00
SUBTOTAL =$128,777.30
Arpino Court
P-31 3/4" Asphaltic Concrete (Type S-III) First Lift 1,911 SY $5.50 $10,510.50
P-32 3/4" Asphaltic Concrete (Type S-III) Second Lift 1,911 SY $5.50 $10,510.50
P-33 6" Limerock Base (Compacted and Primed)1,911 SY $8.50 $16,243.50
P-34 12" Stabilized Subgrade 2,389 SY $5.00 $11,943.75
P-35 Type "A" Curb 167 LF $15.00 $2,505.00
P-36 2' Valley Gutter 1,502 LF $13.00 $19,526.00
P-37 ADA Warning Pads 2 EA $850.00 $1,700.00
P-38 4" Concrete Sidewalk w/ 4" Limerock Base 956 SY $28.00 $26,754.00
SUBTOTAL =$99,693.25
PAVING
16.A.11.b
Packet Pg. 660 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Rio Ponace Court
P-39 3/4" Asphaltic Concrete (Type S-III) First Lift 2,741 SY $5.50 $15,075.50
P-40 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,741 SY $5.50 $15,075.50
P-41 6" Limerock Base (Compacted and Primed)2,741 SY $8.50 $23,298.50
P-42 12" Stabilized Subgrade 3,426 SY $5.00 $17,131.25
P-43 Type "A" Curb 167 LF $15.00 $2,505.00
P-44 2' Valley Gutter 2,263 LF $13.00 $29,419.00
P-45 ADA Warning Pads 2 EA $850.00 $1,700.00
P-46 4" Concrete Sidewalk w/ 4" Limerock Base 1,371 SY $28.00 $38,374.00
SUBTOTAL =$142,578.75
Turin Drive
P-47 3/4" Asphaltic Concrete (Type S-III) First Lift 3,578 SY $5.50 $19,679.00
P-48 3/4" Asphaltic Concrete (Type S-III) Second Lift 3,578 SY $5.50 $19,679.00
P-49 6" Limerock Base (Compacted and Primed)3,578 SY $8.50 $30,413.00
P-50 12" Stabilized Subgrade 4,473 SY $5.00 $22,362.50
P-51 Type "F" Curb 1,151 LF $17.00 $19,567.00
P-52 2' Valley Gutter 1,188 LF $13.00 $15,444.00
P-53 ADA Warning Pads 6 EA $850.00 $5,100.00
P-54 4" Concrete Sidewalk w/ 4" Limerock Base 1,789 SY $28.00 $50,092.00
SUBTOTAL =$182,336.50
Tolmino Street
P-55 3/4" Asphaltic Concrete (Type S-III) First Lift 2,099 SY $5.50 $11,544.50
P-56 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,099 SY $5.50 $11,544.50
P-57 6" Limerock Base (Compacted and Primed)2,099 SY $8.50 $17,841.50
P-58 12" Stabilized Subgrade 2,624 SY $5.00 $13,118.75
P-59 Type "A" Curb 186 LF $15.00 $2,790.00
P-60 2' Valley Gutter 1,970 LF $13.00 $25,610.00
P-61 ADA Warning Pads 2 EA $850.00 $1,700.00
P-62 4" Concrete Sidewalk w/ 4" Limerock Base 1,050 SY $28.00 $29,386.00
SUBTOTAL =$113,535.25
Montello Lane
P-63 3/4" Asphaltic Concrete (Type S-III) First Lift 2,602 SY $5.50 $14,311.00
P-64 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,602 SY $5.50 $14,311.00
P-65 6" Limerock Base (Compacted and Primed)2,602 SY $8.50 $22,117.00
P-66 12" Stabilized Subgrade 3,253 SY $5.00 $16,262.50
P-67 Type "A" Curb 166 LF $15.00 $2,490.00
P-68 2' Valley Gutter 2,134 LF $13.00 $27,742.00
P-69 ADA Warning Pads 2 EA $850.00 $1,700.00
P-70 4" Concrete Sidewalk w/ 4" Limerock Base 1,301 SY $28.00 $36,428.00
SUBTOTAL =$135,361.50
TOTAL =$1,833,395.55
16.A.11.b
Packet Pg. 661 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
D-1 15" RCP 135 LF $35.00 $4,725.00
D-2 18" RCP 81 LF $40.00 $3,240.00
D-3 36" RCP 858 LF $110.00 $94,380.00
D-4 15" Flared End 1 EA $2,100.00 $2,100.00
D-5 18" Flared End 1 EA $2,300.00 $2,300.00
D-6 36" Flared End 8 EA $3,700.00 $29,600.00
D-7 Type 9 Inlet 10 EA $4,800.00 $48,000.00
D-8 Inlet Protection 10 EA $1,000.00 $10,000.00
SUBTOTAL =$194,345.00
Barcis Drive
D-1 15" RCP 246 LF $35.00 $8,610.00
D-2 18" RCP 197 LF $40.00 $7,880.00
D-3 24" RCP 67 LF $45.00 $3,015.00
D-4 36" RCP 459 LF $110.00 $50,490.00
D-5 15" Flared End 1 EA $2,100.00 $2,100.00
D-6 18" Flared End 1 EA $2,300.00 $2,300.00
D-7 24" Flared End 1 EA $2,500.00 $2,500.00
D-8 36" Flared End 4 EA $3,700.00 $14,800.00
D-9 Junction box 1 EA $3,300.00 $3,300.00
D-10 Grate Inlet 2 EA.$3,000.00 $6,000.00
D-11 Type 9 Inlet 12 EA $4,800.00 $57,600.00
D-12 Yard Drain 5 EA $1,000.00 $5,000.00
D-13 Inlet Protection 14 EA $1,000.00 $14,000.00
SUBTOTAL =$177,595.00
Motta Way
D-14 15" RCP 20 LF $35.00 $700.00
D-15 18" RCP 69 LF $40.00 $2,760.00
D-16 24" RCP 48 LF $45.00 $2,160.00
D-17 36" RCP 320 LF $110.00 $35,200.00
D-18 18" Flared End 1 EA $2,300.00 $2,300.00
D-19 36" Flared End 2 EA $3,700.00 $7,400.00
D-20 Type 9 Inlet 2 EA $4,800.00 $9,600.00
D-21 Grate Inlet 1 EA $3,000.00 $3,000.00
D-22 Valley Gutter Inlet 2 EA $3,300.00 $6,600.00
D-23 Inlet Protection 5 EA $1,000.00 $5,000.00
SUBTOTAL =$74,720.00
DRAINAGE
16.A.11.b
Packet Pg. 662 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Aprile Street
D-24 18" RCP 28 LF $40.00 $1,120.00
D-25 24" RCP 207 LF $45.00 $9,315.00
D-26 36" RCP 453 LF $110.00 $49,830.00
D-27 24" Flared End 1 EA $2,500.00 $2,500.00
D-28 36" Flared End 2 EA $3,700.00 $7,400.00
D-29 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-30 Inlet Protection 4 EA $1,000.00 $4,000.00
SUBTOTAL =$87,365.00
Arpino Court
D-31 12" PVC 532 LF $20.00 $10,640.00
D-32 18" RCP 20 LF $40.00 $800.00
D-33 24" RCP 255 LF $45.00 $11,475.00
D-34 36" RCP 459 LF $110.00 $50,490.00
D-35 24" Flared End 1 EA $2,500.00 $2,500.00
D-36 36" Flared End 2 EA $3,700.00 $7,400.00
D-37 Yard Drain 2 EA $1,000.00 $2,000.00
D-38 Grate Inlet 4 EA $3,000.00 $12,000.00
D-39 Valley Gutter Inlet 6 EA $3,300.00 $19,800.00
D-40 Inlet Protection 10 EA $1,000.00 $10,000.00
SUBTOTAL =$127,105.00
Rio Ponace Court
D-41 12" PVC 1,536 LF $20.00 $30,720.00
D-42 24" RCP 395 LF $45.00 $17,775.00
D-43 30" RCP 320 LF $55.00 $17,600.00
D-44 36" RCP 134 LF $110.00 $14,740.00
D-45 36" Flared End 2 EA $3,700.00 $7,400.00
D-46 Yard Drain 28 EA $1,000.00 $28,000.00
D-47 Grate Inlet 4 EA $3,000.00 $12,000.00
D-48 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-49 Inlet Protection 8 EA $1,000.00 $8,000.00
SUBTOTAL =$149,435.00
Turin Drive
D-51 15" RCP 23 LF $35.00 $805.00
D-52 18" RCP 203 LF $40.00 $8,120.00
D-53 24" RCP 40 LF $45.00 $1,800.00
D-54 30" RCP 23 LF $55.00 $1,265.00
D-54 36" RCP 511 LF $110.00 $56,210.00
D-55 18" Flared End 1 EA $2,300.00 $2,300.00
D-56 36" Flared End 3 EA $3,700.00 $11,100.00
D-57 Type 9 Inlet 3 EA $4,800.00 $14,400.00
D-58 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-59 Inlet Protection 7 EA $1,000.00 $7,000.00
SUBTOTAL =$116,200.00
16.A.11.b
Packet Pg. 663 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Tolmino Street
D-60 12" PVC 756 LF $20.00 $15,120.00
D-61 18" RCP 220 LF $40.00 $8,800.00
D-62 24" RCP 245 LF $45.00 $11,025.00
D-63 30" RCP 216 LF $55.00 $11,880.00
D-64 24" Flared End 1 EA $2,500.00 $2,500.00
D-65 30" Flared End 1 EA $3,250.00 $3,250.00
D-66 Yard Drain 10 EA $1,000.00 $10,000.00
D-67 Grate Inlet 2 EA $3,000.00 $6,000.00
D-68 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-69 Inlet Protection 6 EA $1,000.00 $6,000.00
SUBTOTAL =$87,775.00
Montello Lane
D-70 18" RCP 29 LF $40.00 $1,160.00
D-71 24" RCP 210 LF $45.00 $9,450.00
D-72 36" RCP 431 LF $110.00 $47,410.00
D-73 24" Flared End 1 EA $2,500.00 $2,500.00
D-74 36" Flared End 2 EA $3,700.00 $7,400.00
D-75 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-76 Grate Inlet 4 $3,000.00 $12,000.00
D-77 Inlet Protection 4 EA $1,000.00 $4,000.00
SUBTOTAL =$97,120.00
Other
D-78 42" RCP 180 LF $115.00 $20,700.00
D-79 Double 42" Endwall 1 EA $25,000.00 $25,000.00
SUBTOTAL =$45,700.00
TOTAL =$1,157,360.00
16.A.11.b
Packet Pg. 664 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
I-1 6" PVC Irr. Main (DR-18)1,023 LF $20.00 $20,460.00
I-2 8" PVC Irr. Main (DR-18)1,228 LF $26.00 $31,928.00
I-3 8" PVC Irr. Main (DR-14)52 LF $28.00 $1,456.00
I-4 12" PVC Irr. Main (DR-14)150 LF $16.16 $2,424.00
I-5 8" Gate Valve 2 EA $1,250.00 $2,500.00
SUBTOTAL =$58,768.00
Barcis Drive
I-6 6" PVC Irr. Main (DR-18)362 LF $20.00 $7,240.00
I-7 6" PVC Irr. Main (DR-14)95 LF $24.76 $2,352.20
I-8 12" PVC Irr. Main (DR-18)869 LF $14.50 $12,600.50
I-9 6" Gate Valve 2 EA $1,000.00 $2,000.00
I-10 12" Gate Valve 4 EA $1,750.00 $7,000.00
I-11 Irrigation Pump Station 1 EA $225,000.00 $225,000.00
I-12 Temporary Blow-off 2 EA $1,575.00 $3,150.00
SUBTOTAL =$259,342.70
Motta Way
I-13 8" PVC Irr. Main (DR-18)1,097 LF $26.00 $28,522.00
I-14 8" PVC Irr. Main (DR-14)96 LF $28.00 $2,688.00
I-15 8" Gate Valve 3 EA $1,250.00 $3,750.00
I-16 1" Single Irr. Service (Complete)2 EA $550.00 $1,100.00
I-17 1.5" Double Irr. Service (Complete)7 EA $800.00 $5,600.00
I-18 Temporary Blow-off 1 EA $1,575.00 $1,575.00
SUBTOTAL =$43,235.00
Aprile Street
I-19 6" PVC Irr. Main (DR-18)1,130 LF $20.00 $22,594.00
I-20 6" PVC Irr. Main (DR-14)50 LF $24.76 $1,238.00
I-21 6" Gate Valve 2 EA $1,000.00 $2,000.00
I-22 1" Single Irr. Service (Complete)5 EA $550.00 $2,750.00
I-23 1.5" Double Irr. Service (Complete)13 EA $800.00 $10,400.00
SUBTOTAL =$38,982.00
Arpino Court
I-24 6" PVC Irr. Main (DR-18)766 LF $20.00 $15,320.00
I-25 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-26 1" Single Irr. Service (Complete)5 EA $550.00 $2,750.00
I-27 1.5" Double Irr. Service (Complete)6 EA $800.00 $4,800.00
I-28 Temporary Blow-off 1 EA $1,575.00 $1,575.00
SUBTOTAL =$25,445.00
IRRIGATION
16.A.11.b
Packet Pg. 665 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Rio Ponace Court
I-29 6" PVC Irr. Main (DR-18)1,095 LF $20.00 $21,902.00
I-30 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-31 Permanent Blow-off 1 EA $1,000.00 $1,000.00
I-32 1" Single Irr. Service (Complete)6 EA $550.00 $3,300.00
I-33 1.5" Double Irr. Service (Complete)12 EA $800.00 $9,600.00
SUBTOTAL =$36,802.00
Turin Drive
I-34 6" PVC Irr. Main (DR-18)117 LF $20.00 $2,340.00
I-35 6" PVC Irr. Main (DR-14)89 LF $24.76 $2,203.64
I-36 10" PVC Irr. Main (DR-18)1,170 LF $30.00 $35,100.00
I-37 10" PVC Irr. Main (DR-14)95 LF $32.00 $3,040.00
I-38 10" Gate Valve 4 EA $1,500.00 $6,000.00
I-39 1" Single Irr. Service (Complete)2 EA $550.00 $1,100.00
I-40 1.5" Double Irr. Service (Complete)9 EA $800.00 $7,200.00
I-41 Temporary Blow-off 2 EA $1,575.00 $3,150.00
SUBTOTAL =$57,793.64
Tolmino Street
I-42 6" PVC Irr. Main (DR-18)989 LF $20.00 $19,780.00
I-43 6" PVC Irr. Main (DR-14)45 LF $24.76 $1,114.20
I-44 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-45 1" Single Irr. Service (Complete)8 EA $550.00 $4,400.00
I-46 1.5" Double Irr. Service (Complete)18 EA $800.00 $14,400.00
I-47 Permanent Blow-off 1 EA $1,000.00 $1,000.00
SUBTOTAL =$41,694.20
Montello Lane
I-48 6" PVC Irr. Main (DR-18)1,097 LF $20.00 $21,940.00
I-49 6" PVC Irr. Main (DR-14)50 LF $24.76 $1,238.00
I-50 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-51 1" Single Irr. Service (Complete)4 EA $550.00 $2,200.00
I-52 1.5" Double Irr. Service (Complete)10 EA $800.00 $8,000.00
I-53 Permanent Blow-off 1 EA $1,000.00 $1,000.00
SUBTOTAL =$35,378.00
SUBTOTAL =$597,440.54
16.A.11.b
Packet Pg. 666 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
L-1 Street Lights 1 LS $78,000.00 $78,000.00
TOTAL =$78,000.00
LIGHTING
16.A.11.b
Packet Pg. 667 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
L-1 Code Minimum Landscape & Secondary Irrigation 1 LS $124,300.00 $124,300.00
TOTAL =$124,300.00
LANDSCAPE
16.A.11.b
Packet Pg. 668 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
O-1 4" Concrete Sidewalk 140 SY $32.00 $4,480.00
O-2 3/4" Asphaltic Concrete (Type S-III) First Lift 1173 SY $6.50 $7,624.50
O-3 3/4" Asphaltic Concrete (Type S-III) Second Lift 1173 SY $6.50 $7,624.50
O-4 Right Turn Lane 1 LS $35,500.00 $35,500.00
O-5 Left Turn Lane 1 LS $35,500.00 $35,500.00
O-6 Signage and Stripping 1 LS $10,000.00 $10,000.00
O-7 MOT 1 LS $10,000.00 $10,000.00
TOTAL =$110,729.00
OFF-SITE
16.A.11.b
Packet Pg. 669 Attachment: Opinion of Probable Cost (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 670Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 671Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 672Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 673Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 674Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 675Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 676Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 677Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 678Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 679Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 680Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 681Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 682Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 683Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 684Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 685Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 686Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 687Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 688Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 689Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 690Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 691Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)
16.A.11.cPacket Pg. 692Attachment: Plat Map (10703 : Final Plat - Bella Tesoro an Esplanade Community - Phase 1)