Agenda 02/08/2022 Item #16A 2 (Final Plat of Maple Ridge at Ave Maria Phase 7B)02/08/2022
16.A.2
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 final plat of Maple Ridge at Ave Maria Phase 713, (Application Number
PL20210001851) approval of the standard form Construction and Maintenance Agreement and
approval of the performance security in the amount of $6,170,322.92.
OBJECTIVE: To have the Board of County Commissioners ('Board") approve for recording the final
plat of Maple Ridge at Ave Maria Phase 7B, a subdivision of lands located in Section 4, Township 48
South, Range 29 East, Collier County, Florida, in accordance with LDC Section 10.02.04.B.4. This
procedure allows for the Board to approve the plat and associated construction documents for
construction purposes and recording purposes concurrently.
CONSIDERATIONS: The Development Review Division of the Growth Management Department has
completed the review of the construction drawings, specifications, and final plat of Maple Ridge at Ave
Maria Phase 7B. These documents are in compliance with the County Land Development Code and
Chapter 177, Florida Statutes. This project is within the Ave Maria SRA. 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 Section
10.02.04 F.2 of the Land Development Code.
The Development Review Division recommends that the final plat of Maple Ridge at Ave Maria Phase
7B be approved for recording.
FISCAL IMPACT: The project cost is $5,609,384.47 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $2,920,365.95
b) Drainage, Paving, Grading $2,689,018.52
The Security amount, equal to 110% of the
project cost, is $6,170,322.92
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: $82,160.56
Packet Pg. 304
16.A.2
02/08/2022
The Review Fees are based on a construction estimate of $2,689,018.52 (does not include Ave Maria
Utilities) and were paid in August, 2021
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac)
$ 1,490.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.)
n/a
c) Drainage, Paving, Grading
(.75% const. est.)
$ 20,167.64
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.)
n/a
e) Drainage, Paving, Grading
(2.25% const. est.)
$60,502.92
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 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 final subdivision
plat, it shall state reasons for such denial or conditions.
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 subdivision plat, and
the Board may approve any changes that are not minor and insubstantial.
This item has been approved as to form and legality, and requires a majority vote for Board approval. -
-DDP
RECOMMENDATION: To endorse staff s recommendation to approve the final plat of Maple Ridge
at Ave Maria, Phase 7B (Application Number PL20210001851) for recording with the following
stipulations:
Approve the amount of $6,170,322.92 as performance security for the required improvements; or
such lesser amount based on work completed, and as is 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.
Packet Pg. 305
02/08/2022
16.A.2
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 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 - AMUC (PDF)
3. Opinion of Probable Cost - Collier County (PDF)
4. Plat Map (PDF)
Packet Pg. 306
16.A.2
02/08/2022
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.2
Doc ID: 20914
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 Maple Ridge at Ave Maria Phase 7B, (Application Number
PL20210001851) approval of the standard form Construction and Maintenance Agreement and approval
of the performance security in the amount of $6,170,322.92.
Meeting Date: 02/08/2022
Prepared by:
Title: Technician — Growth Management Development Review
Name: Lucia Martin
12/23/2021 12:14 PM
Submitted by:
Title: Environmental Specialist — Growth Management Department
Name: Jaime Cook
12/23/2021 12:14 PM
Approved By:
Review:
Growth Management Department Lissett DeLaRosa Growth Management Department
Growth Management Development Review
Brett Rosenblum
Engineering & Natural Resources
Jack McKenna
Additional Reviewer
Growth Management Department
Jaime Cook
Additional Reviewer
Growth Management Operations & Regulatory Management Kenneth Kovensky
Growth Management Department
Trinity Scott
Transportation
County Attorney's Office
Derek D. Perry
Level 2 Attorney Review
Growth Management Department
James C French
Growth Management
Office of Management and Budget
Debra Windsor
Level 3 OMB Gatekeeper Review
County Attorney's Office
Jeffrey A. Klatzkow Level 3 County Attorney's Office Review
Office of Management and Budget
Laura Zautcke
Additional Reviewer
County Manager's Office
Geoffrey Willig
Level 4 County Manager Review
Board of County Commissioners
Geoffrey Willig
Meeting Pending
Completed 12/23/2021 4:00 PM
Additional Reviewer Completed
Completed 12/29/2021 2:28 PM
Completed 12/30/2021 8:52 AM
Additional Reviewer Completed
Skipped 12/28/2021 9:01 AM
Completed 01/10/2022 3:25 PM
Completed 01/11/2022 9:15 AM
Completed 01/11/2022 9:18 AM
Completed 01/12/2022 9:21 AM
Completed 01/19/2022 8:51 AM
Completed 01/31/2022 9:56 AM
02/08/2022 9:00 AM
Packet Pg. 307
16.A.2.a
MAPLE RIDGE AT AVE MARIA
PHASE 76
0IL WEL1- ROAD
LOCATION MAP
r�
Q
Packet Pg. 308
1 16.A.2.b
PENINSULA
ENGINEERING
Project:
Task:
Prepared By:
Checked By:
Maple Ridge Phase 7B
Engineer's OPC for Utility Construction (Rev01)
ASJ Date: 9/27/2021
DJH
Date: 9/27/2021
Calculation Summary SUB -TOTAL TOTAL
POTABLE WATER $ 598,700.90 $ 598,700.90
SANITARY SEWER
1,848,960.90
1, 848, 960.90
IRRIGATION $ 472,704.15 $ 472,704.15
TOTAL $ 2,920,365.95 $ 2,920,365.95
NOTES:
1) This Opinion of Probable Cost shall be used for Fee Calculation Purposes Only.
2) All costs provided in this OPC are based on recent contract prices, or the Engineers' 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.
David J Digitally signed
by David J Hurst
Date: 2021.10.13
Hurst 14:04:36-04'00'
David Hurst, P.E.
FL Registration #60727
Peninsula Engineering
Certificate of Authorization #28275
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\Rev01\MR7B_OPC-AMUC.xlsx Packet Pg. 309
2 16.A.2.b
Project: Maple Ridge Phase 7B
Task: Engineer's OPC for Utility Construction (Rev01)
Prepared By: ASJ Date: 9/27/2021
Checked By: DJH Date: 9/27/2021
POTABLE WATER
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
WAT-1
8" PVC WATER MAIN C900, DR18
11,446
LF
$ 17.50
$ 200,305.00
WAT-2
8" PVC WATER MAIN C900, DR14
571
LF
$ 19.90
$ 11,362.90
WAT-3
8" GATE VALVE
33
EA
$ 1,361.00
$ 44,913.00
WAT-4
AIR RELEASE VALVE
1
EA
$ 1,713.00
$ 1,713.00
WAT-5
FIRE HYDRANT ASSEMBLY (COMPLETE)
38
EA
$ 4,129.00
$ 156,902.00
WAT-6
TEMP. BACTERIAL SAMPLE POINT
4
EA
$ 152.00
$ 608.00
WAT-7
PERM. BACTERIAL SAMPLE POINT
1
EA
$ 2,222.00
$ 2,222.00
WAT-8
1-1/2" DOUBLE WATER SERVICE (SHORT SIDE)
(COMPLETE)
67
EA
$ 977.00
$ 65,459.00
WAT-9
1-1/2" DOUBLE WATER SERVICE (LONG SIDE)
(COMPLETE)
74
EA
$ 1,214.00
$ 89,836.00
WAT-10
1" SINGLE WATER SERVICE (SHORT SIDE)
(COMPLETE)
12
EA
$ 533.00
$ 6,396.00
WAT-11
1" SINGLE WATER SERVICE (LONG SIDE) (COMPLETE)
6
EA
$ 782.00
$ 4,692.00
WAT-12
2" SINGLE WATER SERVICE TO PUMP STATIONS
(LONG SIDE) (COMPLETE)
2
EA
$ 1,646.00
$ 3,292.00
WAT-13
AUTOMATIC FLUSHING DEVICE
2
EA
$ 1,500.00
$ 3,000.00
WAT-14
TESTING
1
LS
$ 3,000.00
$ 3,000.00
WAT-15
REMOVE EX BLOW -OFF AND CONNECT TO EX.WATER
MAIN
5
EA
$ 1,000.00
$ 5,000.00
SUB -TOTAL POTABLE WATER = $ 598,700.90
NOTE:
1. Fourteen (14) potable water service connections were included in the Phase 7A Submittal. These existing connections are for Phase 713 Lots #26-34, 65-
66, 95-96, and 132.
Q
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\Rev01\MR7B_OPC-AMUC.xlsx Packet Pg. 310
3 16.A.2.b
Project: Maple Ridge Phase 7B
Task: Engineer's OPC for Utility Construction (ReV01)
Prepared By: ASJ Date: 9/27/2021
Checked By: DJH Date: 9/27/2021
SANITARY SEWER
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
SAN-1
8" SDR 26 PVC GRAVITY SEWER MAIN 0'-6' CUT
241
LF
$ 30.70
$ 7,398.70
SAN-2
8" SDR 26 PVC GRAVITY SEWER MAIN 6'-8' CUT
3,689
LF
$ 34.90
$ 128,746.10
SAN-3
8" SDR 26 PVC GRAVITY SEWER MAIN 8'-10' CUT
2,846
LF
$ 43.10
$ 122,662.60
SAN-4
8" SDR 26 PVC GRAVITY SEWER MAIN 10'-12' CUT
1,836
LF
$ 49.70
$ 91,249.20
SAN-5
8" SDR 26 PVC GRAVITY SEWER MAIN 12'-14' CUT
1,460
LF
$ 68.60
$ 100,156.00
SAN-6
8" SDR 26 PVC GRAVITY SEWER MAIN 14'-16' CUT
958
LF
$ 93.20
$ 89,285.60
SAN-7
8" SDR 26 PVC GRAVITY SEWER MAIN (16'-18' CUT)
455
LF
$ 100.00
$ 45,500.00
SAN-8
4' SANITARY SEWER MANHOLE (0'-6' CUT)
3
EA
$ 4,819.00
$ 14,457.00
SAN-9
4' SANITARY SEWER MANHOLE (6'-8' CUT)
14
EA
$ 5,830.00
$ 81,620.00
SAN-10
4' SANITARY SEWER MANHOLE (8'-10' CUT)
10
EA
$ 7,264.00
$ 72,640.00
SAN-11
4' SANITARY SEWER MANHOLE (10'-12' CUT)
4
EA
$ 8,529.00
$ 34,116.00
SAN-12
4' SANITARY SEWER MANHOLE (12'-14' CUT)
4
EA
$ 10,316.00
$ 41,264.00
SAN-13
4' SANITARY SEWER MANHOLE (14'-16' CUT)
4
EA
$ 12,478.00
$ 49,912.00
SAN-14
4' SANITARY SEWER MANHOLE (16'-18' CUT)
3
EA
$ 13,000.00
$ 39,000.00
SAN-15
4' SANITARY SEWER MANHOLE (18'-20' CUT)
1
EA
$ 14,000.00
$ 14,000.00
SAN-16
6" SERVICE LATERAL (SINGLE)
24
EA
$ 886.00
$ 21,264.00
SAN-17
6" SERVICE LATERAL (DOUBLE)
141
EA
$ 982.00
$ 138,462.00
SAN-18
LIFT STATION (COMPLETE)
2
EA
$ 300,000.00
$ 600,000.00
SAN-19
4" PVC FORCE MAIN (C900, DR18)
4,402
LF
$ 18.25
$ 80,336.50
SAN-20
4" PVC FORCE MAIN (C900, DR14)
110
LF
$ 20.00
$ 2,200.00
SAN-21
4" PLUG VALVE
7
EA
$ 1,200.00
$ 8,400.00
SAN-22
AIR RELEASE VALVE
2
EA
$ 1,713.00
$ 3,426.00
SAN-23
TELEVISION INSPECTION
11,484
LF
$ 5.30
$ 60,865.20
SAN-24
TESTING
1
LS
$ 2,000.00
$ 2,000.00
SUB -TOTAL SANITARY SEWER = $ 1,848,960.90
NOTE:
1. Eight (8) sanitary lateral connections were included in the Phase 7A submittal and flow to the existing pump staion (EX. PS-6) at the amenity center
These existing connections are for Phase 713 Lots #27-34.
Q
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\Rev01\MR7B_OPC-AMUC.xlsx Packet Pg. 311
4 16.A.2.b
Project: Maple Ridge Phase 7B
Task: Engineer's OPC for Utility Construction (ReV01)
Prepared By: ASJ Date: 9/27/2021
Checked By: DJH Date: 9/27/2021
IRRIGATION
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
IRR-1
2" PVC IRRIGATION SERVICE
902
LF
$ 9.50
$ 8,569.00
IRR-2
4" PVC IRRIGATION MAIN C900,DR18
5,273
LF
$ 15.00
$ 79,095.00
IRR-3
4" PVC IRRIGATION MAIN C900, DR14
283
LF
$ 15.75
$ 4,457.25
IRR-4
6" PVC IRRIGATION MAIN C900,DR18
883
LF
$ 17.00
$ 15,011.00
IRR-5
6" PVC IRRIGATION MAIN C900, DR14
48
LF
$ 18.50
$ 888.00
IRR-6
8" PVC IRRIGATION MAIN C900, DR18
4,002
LF
$ 19.30
$ 77,238.60
IRR-7
8" PVC IRRIGATION MAIN (C900, DR14)
41
LF
$ 20.60
$ 844.60
IRR-8
12" PVC IRRIGATION MAIN (C900, DR18)
1,586
LF
$ 36.60
$ 58,047.60
IRR-9
12" PVC IRRIGATION MAIN (C900, DR14)
169
LF
$ 41.90
$ 7,081.10
IRR-10
4" GATE VALVE
13
EA
$ 820.00
$ 10,660.00
IRR-11
6" GATE VALVE
1
EA
$ 954.00
$ 954.00
IRR-12
8" GATE VALVE
12
EA
$ 1,264.00
$ 15,168.00
IRR-13
12" GATE VALVE
6
EA
$ 2,349.00
$ 14,094.00
IRR-14
1-1/2" DOUBLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)
74
EA
$ 915.00
$ 67,710.00
IRR-15
1-1/2" DOUBLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)
67
EA
$ 1,250.00
$ 83,750.00
IRR-16
1" SINGLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)
9
EA
$ 530.00
$ 4,770.00
IRR-17
1" SINGLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)
5
EA
$ 915.00
$ 4,575.00
IRR-18
2" SINGLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)
3
EA
$ 1,144.00
$ 3,432.00
IRR-19
2" SINGLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE) INCLUDES ONE SERVICE METER
ALONG CAMP KEAIS CANAL
2
EA
$ 1,646.00
$ 3,292.00
IRR-20
TEMPORARY BLOW -OFF (INLCUDES GATE VALVE)
1
EA
$ 1,517.00
$ 1,517.00
IRR-21
PERMANENT BLOW -OFF (INCLUDES GATE VALVE)
2
EA
$ 900.00
$ 1,800.00
IRR-22
REMOVE EX. BLOW -OFF AND CONNECT TO EX.
IRRIGATION MAIN
5
EA
$ 1,450.00
$ 7,250.00
IRR-23
TESTING
1
LS
$ 2,500.00
$ 2,500.00
SUB -TOTAL IRRIGATION = $ 472, 704.15
NOTE:
1. Fourteen (14) irrigation service connections were included in the Phase 7A Submittal. These existing connections are for Phase 713 Lots #26-34, 65-66,
95-96, and 132.
Q
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\Rev01\MR7B_OPC-AMUC.xlsx Packet Pg. 312
1 16.A.2.c
PENINSULA
ENGINEERING
Project: Maple Ridge Phase 7B
Task: Engineer's OPC for Subdivision Fee Calculations (Rev00)
Prepared By: AJS Date: 7/23/2021
Checked By: DJH Date: 7/23/2021
Calculation Summary
SUB -TOTAL
TOTAL
EARTHWORK
$
118,519.50
$
118,519.50
PAVING
$
1,448,415.62
$
1,448,415.62
DRAINAGE
$
1,004,583.40
$
1,004,583.40
LANDSCAPE AND LIGHTING
$
117,500.00
$
117,500.00
TOTAL
$
2,689,018.52
$
2,689,018.52
NOTES:
1) This Opinion of Probable Cost shall be used for Budgeting Purposes Only.
2) All costs provided in this OPC are based on recent contract prices, or the Engineers' 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.
3) Estimated costs for Lake Excavation are not included within this OPC. Lake Excavation requires a separate review and inspections process.
David .1 Digitally signed
by David J Hurst
Date: 2021.10.13
Hurst
14:08:01-04'00'
David Hurst, P.E.
FL Registration #60727
Peninsula Engineering
Certificate of Authorization #28275
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\MR7B_OPC-CC Packet Pg. 313
2 16.A.2.c
Project:
Task:
Prepared By
Checked By:
EARTHWORK
Maple Ridge Phase 7B
Engineer's OPC for Subdivision Fee Calculations (Rev00)
AJS
DJH
Date: 7/23/2021
Date: 7/23/2021
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
EW-1
EROSION CONTROL (TURBIDITY BARRIER, INLET
PROTECTION, SILT FENCE)
1
LS
$ 13,910.00
$ 13,910.00
EW-2
CLEARING OF VEGETATION
1
LS
$ 69,300.00
$ 69,300.00
EW-3
INDPES MAINTENANCE
12
MONTH
$ 600.00
$ 7,200.00
EW-4
RIP -RAP
1
LS
$ 1,120.00
$ 1,120.00
EW-5
LAKE BANK SODDING (BAHIA)
1
LS
$ 25,461.00
$ 25,461.00
EW-6
EXCAVATE TEMPORARY SWALE
1
LS
$ 352.50
$ 352.50
EW-7
SOD TEMPORARY SWALE
1
LS
$ 1,176.00
$ 1,176.00
SUB -TOTAL EARTHWORK = $ 118,519.50
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\MR7B_OPC-CC Packet Pg. 314
3 16.A.2.c
Project:
Task:
Prepared By
Checked By:
PAVING
Maple Ridge Phase 7B
Engineer's OPC for Subdivision Fee Calculations (Rev00)
AJS
DJH
Date: 7/23/2021
Date: 7/23/2021
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
PAV-1
3/4" ASPHALTIC CONCRETE TYPE S-III (FIRST LIFT)
1
LS
$ 191,548.35
$ 191,548.35
PAV-2
3/4" ASPHALTIC CONCRETE TYPE S-III (SECOND LIFT)
1
LS
$ 191,548.35
$ 191,548.35
PAV-3
8" LIMEROCK BASE
1
LS
$ 283,298.40
$ 283,298.40
PAV-4
12" STABILIZED SUBGRADE
1
LS
$ 60,377.97
$ 60,377.97
PAV-5
2' VALLEY GUTTER
1
LS
$ 200,497.50
$ 200,497.50
PAV-6
4' SIDEWALK VALLEY CROSSING
1
LS
$ 11,040.00
$ 11,040.00
PAV-7
T VALLEY GUTTER CROSSING
1
LS
$ 3,145.00
$ 3,145.00
PAV-8
lCONCRETE SIDEWALK (4" THICK)
1
LS
$ 429,156.05
$ 429,156.05
PAV-9
ADA DETECTABLE MAT
1
LS
$ 10,200.00
$ 10,200.00
PAV-10
ASPHALT PUMP STATION ACCESS PATHWAY
1
LS
$ 498.00
$ 498.00
PAV-11
SODDING (BETWEEN BACK OF CURB AND SIDEWALK
AND 1' BEYOND BACK OF SIDEWALK)
1
LS
$ 53,856.00
$ 53,856.00
PAV-12
SIGNAGE & ROADWAY STRIPING
1
LS
$ 12,500.00
$ 12,500.00
PAV-13
TEMPORARY CONSTRUCTION ACCESS
1
LS
$ 750.00
$ 750.00
SUB -TOTAL PAVING = $ 1,448,415.62
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\MR7B_OPC-CC Packet Pg. 315
4 16.A.2.c
Project:
Task:
Prepared By
Checked By:
DRAINAGE
Maple Ridge Phase 7B
Engineer's OPC for Subdivision Fee Calculations (Rev00)
AJS
DJH
Date: 7/23/2021
Date: 7/23/2021
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
DRA-1
8" PVC/HP SECONDARY DRAINAGE PIPE
1
LS
$ 63,072.00
$ 63,072.00
DRA-2
10" PVC/HP SECONDARY DRAINAGE PIPE
1
LS
$ 40,656.00
$ 40,656.00
DRA-3
12" PVC/HP SECONDARY DRAINAGE PIPE
1
LS
$ 29,740.00
$ 29,740.00
DRA-4
15" PVC/HP SECONDARY DRAINAGE PIPE
1
LS
$ 15,532.00
$ 15,532.00
DRA-5
15" RCP STORM SEWER
1
LS
$ 49,816.80
$ 49,816.80
DRA-6
18" RCP STORM SEWER
1
LS
$ 56,002.80
$ 56,002.80
DRA-7
24" RCP STORM SEWER
1
LS
$ 131,084.80
$ 131,084.80
DRA-8
30" RCP STORM SEWER
1
LS
$ 162,560.00
$ 162,560.00
DRA-9
36" RCP STORM SEWER
1
LS
$ 81,663.00
$ 81,663.00
DRA-11
48" RCP STORM SEWER
1
LS
$ 29,072.00
$ 29,072.00
DRA-12
10" MITERED END
1
LS
$ 5,250.00
$ 5,250.00
DRA-13
18" FLARED END
1
LS
$ 6,434.00
$ 6,434.00
DRA-14
24" FLARED END
1
LS
$ 16,850.00
$ 16,850.00
DRA-15
30" FLARED END
1
LS
$ 20,185.00
$ 20,185.00
DRA-16
36" FLARED END
1
LS
$ 13,005.00
$ 13,005.00
DRA-17
48" FLARED END
1
LS
$ 5,400.00
$ 5,400.00
DRA-18
VALLEY GUTTER INLET (DOUBLE)
1
LS
$ 157,044.00
$ 157,044.00
DRA-19
VALLEY GUTTER INLET (SINGLE)
1
LS
$ 3,000.00
$ 3,000.00
DRA-20
DITCH BOTTOM INLET
1
LS
$ 49,950.00
$ 49,950.00
DRA-21
GRATE INLET (TYPE "X")
1
LS
$ 56,000.00
$ 56,000.00
DRA-22
YARD DRAIN
1
LS
$ 10,766.00
$ 10,766.00
DRA-23
REMOVE EXISTING STRUCTURE AND CONNECT TO
PROPOSED DRAINAGE STRUCTURE
1
LS
$ 1,500.00
$ 1,500.00
SUB -TOTAL DRAINAGE = $ 1,004,583.40
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\MR7B_OPC-CC Packet Pg. 316
5 16.A.2.c
Project:
Task:
Prepared By
Checked By:
LANDSCAPE AND LIGHTING
Maple Ridge Phase 7B
Engineer's OPC for Subdivision Fee Calculations (Rev00)
AJS
DJH
Date: 7/23/2021
Date: 7/23/2021
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
LL-1
STREET LIGHTING
1
LS
$ 76,500.00
$ 76,500.00
LL-2
LANDSCAPE (COMMON AREA TREES, CODE MIN. AND
LITTORALS)
1
LS
$ 41,000.00
$ 41,000.00
$
SUB -TOTAL LANDSCAPE AND LIGHTING = $ 117,500.00
P:\Active_Projects\P-CCAM-019\002_MapleRidge_Ph7B\Budgets\Cost_Estimates\OPC\FeeCalc\MR7B_OPC-CC Packet Pg. 317
(8L aseyd elJeW any;e OBP!N eldeW - leld leUlz 'MOO) deal leld :;uawy3ejjv
N & qS.
¢�
o OS
zZo - pw�aw M3 �oU
NIHINg Imo C
o
a5o m
oop
a z�p =oUosx�ooz�o po-po4
m��000
oyw �@=aza1wo�aaac
w6�Oooz'w J
� o
tz
g�Wm < ,. mos'?zz
Q o�
�z..a=_�aNeo��o€
h
�
z.
515
p o 3J � „s0- N o - 3. p 0=o po-oa= ( "= €oF
w "F oAo. F
Z oN<z5 �g o
w w
j€ m a�
w
ly-1 ¢ w w P -
78
W =Mwo 0 opppo Spry
V 1 W -zw, Wm S w -W=
gs wZ.
P o _ =o=_oap w wt 2pF-z p
Cw7 o U< �
w� aps a zw� —,6
p w o`s =Q�� =aa.w sWPM p
O &_ 5ppo�A 3i=aa m x <5m o&"��p�8<& �y�
z p �� paao�m _ app w-oaa on
pw "�" _ m wpNmo
E E� J _ <� wow w,Z �wm -o'PRE p
.7 FN_o 3_= 1.1. 9 zNgggs 8 sap as0 wo �Fp��E
iy) E-i avoa siv3J dwv 0 LIj
w < aio om am:�0 ■oo e �ao<a�<.�� oa�o�_ mho
IP��1'11, p a 3 CD _
w — o Lj &w o
Z <ame c� _ �Z
a 53atl d3 3 W J mW._ ion
z o o x=Qzop �< ' iJa
E" ox
a W J w o € 3 0€� aso
��wo= w- Q of
Z— z oaa 3= Is= io ig _F
x w o �pMU s j 6.
II z �p ; iia io � ��
__- _ o w o io w - w
Saw o< �= - a i,p
wo= o p r
85 w ip iJ
w ; �� s�EwLIj
° s - oo d ii<o io it _ o�al
pro i� iix
w �n<m a �� a I3= iip Io z6o o=o p i<
A G. oaa ���moao �Y�� o I< Iw
Q`G3 �0000 m vg'
.....
3 W' a�a�a
v50
3 €= 0.
a3 �3=moo
oQo o
a3 .w wV= gQ �<w1p_ m� as x=apo=ses NU
Wzs<s o
E- w_<w_-o=Mmn8
as
a _ZIT
w�
p z��p€o new aw ze ` pzmowo oN
�o� mzz� -ocm x '=_zp oak o�Ua
W F p _w - 3 o N -3 �� �� w "gpoW� _
p �p ofmo=ow
gw�<mi
pn o�p w�wo-, §96- o;�azo=sm<=aa p'
_
Q-NF�=Woaw
waQwzn3a=8Fpa
oaswffo wpflI
- z z'o oospe = �ao pi<oprc
-82�
z.
da¢ a0=uGva"pw5wWao oEa wEz �, pXPEE EH oWw - -
o
z � � .,w, �wU � " ow Sao "- w
(w/7 - po w `� €� Isw-�E opF�'� - ==gp�"=J Wao'W=om W C
a ps< mew p 5wo= sew` wow - - wo<�o�o gwwz w =I o
�W mz=w o�oo33p o�3w=w25`~8_o <'"ws6w�Ws
sw ooJaa p< �o _ " NwNpww�I cp= -
w12<oFaa <3.
wo aapoa< -
G,
o " r =€o _ m owe ry n m m "5
(8L aseyd elJeW any;e OBP!N eldeW - leld leUlz VWOz) dew leld :;uawy3elIV
N
"s $ a ___ -__ _ _$___ -a_ __ _-___ 8R __= •�L�_ 890sgr'I
g'si_
° =Q
ON z
3 m omaz4_ �ma ow otiaG� °p i�Eo z
-
Jrpwx t
aLLo a
a - "
y
99 b i, 9llo w<oQ z
.zoo �05 nerx zw3 voiar_>
Jw93�3�§
�y '� e g na ,68'lSL 1'M„If,SfAON <n ooa-
_
amN W psi �oom^�wwu'�-. romax - omowu�
g - N�o�"moo^xxxw ow o o"ozp� m
=�a q;w w}.zm� W".2n�w2-22
a-y w-zHz z.3�„ w6�nH�8oa
�l G aim V1 m_F�1 5V
_
F m slJ aLM IL0,41.00s _ o -w AS.S.S.
> o - z wcs g< w =E= a
_ s e - n
___ __ ___ o a o>< R< o m
s o
811N8A9 F 'ate p �o � '"o Wrc
___ _ __ ___ __ _ ____-__ __- _ - p = P V -
woog6 Z9
" __<Sm n >o z_�-
wgp_� sp �_
p
o
tlNOmfBi „'-y a��a<mo LG po € F mo5z->
m m n � S C" NQoo=io
N 1 0= � 4 _ p 'a p x=o'-z
O
«oz
i
I - -
j i
it
f� ago a - _
0
G� pew
�wo=�io ��i^z�ip ��i^zw�iuo�ooi �o
oww�w ^o�^oww�^oo�af<o�mG.
o �z omo� omoow�"� hp"
x" x"
o�w=„Qo-Qom<<<p a===m mpaow
rW, p>p
i013500'E 'tg* 8 ILUODS ^ Z' $ <�„iQ�xag
< p'�gamon
ooNo3° =w
------------- a m o^ <
m
wLL3 "arc`-' am am p3Zi Q'aoLL3
mw¢ J �rcx' 6b
wrc
�"= i�e�wgpN oo °
a �<oF�
"°"
r Fh+�i1 _
W ^ R ,!, - t D _ __ ___ ___ ___ ___ _ _ _ F "'Z.
Ll0 �i
A Gr ; 40 i/•l' i; _ _ _°=s�� "` Zo�w��€�= °
�saoo
.� - 6C^ "o eww ain lloo°o�$z LL<21wie�aill z om ww✓Q�.
WN04°wat+oe
5"g��=ems
„3om-'
zc
a m `
- m
m
m
gz °wp f
>m" — sop m .=w=w
m<� Qo� Sao
oz.
moo: �>
3 o
Jwo
Z.
i m o e aoozMw� p
"�
pWo oeLL " 4 woow 4<
Z ��s n g��",w
C)
80
�6�' <_oo�=�oxo:�gw€p�s`�xw° ;o«awo<�wLLhm��-wo mw�a=py�o3opp<�LL=eo°�"w"Npoaw=w.an.oLLoop �
O
Oz
o>oweo�pa�wtLLmN<�C
nwx B V A =poowLLop z 0�4i apwU408 rom
o pp me; z
F€ o
mZHE-N=�m .9<o
w=aW�=�W�w�p<e�waW
�aR
"ems"
(8L aseyd elJeW any;e a6plb aldeW - leld leulzi MR) deW field :;uauayae;;br
-.ce-asala aiavm
J I I
~ 13500
50550'127E ,g9'[9 .¢,to,rolmry
I
YS OZ9 3,GO,4I.00S
I
n
6�m
oad
,pp'9fl 3.6Z, 10.lOS
I
i
-
s
■
I
G u ,00'Sfl 3.6S,GSSON i
PI
I � ml Va
n; �w
� s
Msgsss�s ! w / I
I
/ Matsz
s� G
lo
�
•y N1 �
\
H16p1N�'�'
� 0 4i V
"'
E
an
gg £
rcEF$
o�m€€ ee
�i�gzGzG
3nFz�SO
��iFGOFG
6 §90 g
(8L aseyd e!JeW any;e a6p!N eldeW - field leU1J v460Z) dew field :;uawy3L'IIV
C_205__ — _— cxW ___
--
O � "
O
m w Q
w
0
x �
F
Z
Fr 0
----_ .... � ij—"'C195 B619
__ ____ _____________ _______
h919
�..j 1fl � ' G116
E-
F C
O
U
W
r , Q7 E-1
� W
�w
I
SL19
E- F
u
0
�y' F
O �
a
mll I
_I I
�1 I
„1 I
o' NI
g 1 I
1 I„
Ir-•i F
z/i
20.0
C3
wF�
0
ax
N F
I
"ai\ Y a Wr ras z's
.'b�v � ° •'`b i i� 0 10 �s o;h .ttsa� $ '� � p^ � /
zW \ °yam `� s. ��ys' �� � •� r „�oW
wd
wa
zo
0
E"
da
Hllil
oAG a
C151 m
rceII � 15
H���g� `��3EpWg
(8L aseyd elJeW any;e OBP!N oldeW - leld leUlz 'MOO) deal leld :;uawy3eUV
<Pn
-_zoo sI
w- -- -- -- - --- ---
0 L 138HS 38S — 3NPI H3JVK $
O m _3�_H,64'9V0i6 I15 �1
POZLI i
W OS J /,.00'Sfl ;OCA
00'LZ � _ 992 fi96------ --,IS
_______ ________
Q=WO
m
Q- [n cn
W
z
<�
�o
�w
a
r ,
L 7 E-I
-
�1
Wz
O N�
W
,00'Sil kLO.b IRON
8
,OD'SCI M.L0.4IAON
n �''
,00'Sfl M.LO,bILgN
A- x.Lorolnox
g
Li
8j 8
_____, _____
,0055
_ _
,OSZ9
,______
,OS'Z_____ 9
______
.SL'6S
.S['6S—
� �„
,Op'SFl 3,[0,91A0S
G
,64nSC 3.LO,blm6 � m
___�_—_ 64'B09 3,L0,91A06 �
i
� -
I 8H6'I 3N0)m
' A— kLO,—ON
gJ
2
i
o
,n
,n 09
- --
Z9
r
,09- _
-
00_09
____ _
-
___ __ _ _ _ __________
'�
,00'Sfl kI.,91AON
8_-OS
3O SL
1-30 ,S'L
nn
M
a
$
_
i ,00'Stl M�L0,91A0N
R 3
� 1
i R
� tl
�
W
.00'Sfl M.[0,91mN
I'30
,5�,
i
—CI 1LOIIAOS
� xs
E-I \ 1 I I bb'09 OS Z9 ,OSZ9 ,0009 F 3O S its
IN^• ba{ O
GT �
O
Q
az
AC
O
�O
E-F
U
W
O
W E"'
�i
W
A Gam.
.bb'S9Z M.LO,bIAgN
�
f
0'd ,01
.00SCI M NL —N
"
I
M.LO,bIAON
1
'� 3.L0,91A09
� i �
I g
�' eo
FFFC
,OO SfI M.LO,bImN
.00'Sfl
i
�
W
i-
I
:
w �IF II m'SCI 3LO.1IA09
�i � ,00'Sfl 3.LO,41A09
peF IFo
1 Fo
Iw gw '3'll'd Ali
Ig s
I� M
�$
I
I
$
$
.aosfl xro,binox
�� u,Lo,almry
81 � 8
.Donn
I
w
� X
G,n
I
ffi
i 3,I0,F620N
1
i
.WSFI azz,oesrox
I a
y
$
Z
.%LZN
I Cro1
't
j
WF�jO
I �oE' $�` w
�Q �i �
��, �/
Gros•' �' �R`N
o
00 �oB EY
pio R
o
o �
2
�cMN/
/
Z�
MWLO,b LOON
�r I+foB�o�n
o
a
a
-w��"g�� P
AMR MR. Rae
%
(8L aseyd elJeW any;e OBP!N oldeW - field leUlzi : MR) dew field :;uGWt43P -V
___________ _ 8 J.HHHS H-- - HNI7 - I a a
aWry
;..J -------- --------- L
__ -- au; 5Ntl7 ViI
,ZI'99Z 3,MLO,11,bIA05 el
_—(.3'OWb-..3H d�17N.L3tl'M0�_—_-
i ____________ ________d yy S m____
SZ9 1L _0055 .Z996
m
Sl -,Ob , M,[0,91AIX1
w
--
a
�oP o
el
�ryF x'n
FQ ,00'Stl 3,L0,91A09
�1 a CQ
0o'ml Le.91Ao
" C7
wz
o�
x
P O
O
G.
oil
■
w
8 ,00m 3,La.blAos 18
.aa'ml 3.La,blAos
I "
w
;'3aa ,ol
e
00sf1 x.LoxmN
_oo'aUl
1}"W
III o
I
Iz
az F
(94 'H d 'OL A-1Md) ,00m1 3,LO.bIAOS
C tlG Vf)Tlaa tll HAtl
A O yv Hsaix HZatlr¢tR
p-+�"•j bS'OZ9 3„LO,blA05
3,L0,91A09
l �
`brr � I ,00'ml 3,Lo,91Aos �a
r ' W !
I
rj
! .00'ml x.LobIAOx -I
F
21
Uw w w
------------W--
o .xM
w[- Z ! CR9A 191 _ 6Z5 T - M L0,91A0N I n
� ICII F ! C289 I
'HMV e== - _ _ _ _ _ _ __ 11_ _____ •LZ
15' 0.4 ,�1.5' O.0 -
W U �UwmA r g m' _ - .. _ _ CRA OBZO — IOZC
t
--- p_
S ZHHHS HHS - HNYI HDIVK
o $>
�/- ,
^ Q ��^a
_
+ _ _ _ _ _ __ _ _ __ _ _ _ __ ___ _ __________ _ _ _ ____ ____________ _ �.
0
— — " a $
'J x��� `, SEE SNEER =
A -50
�e� .� Apo s' / TCEvuE E E
G, H.$a
(8L aseyd BUBW any;e
a6plb eldeW -
field IeUI=l :
MR)
dew field :;uawL13L'Uy
N e
_________ ______ _ _ _________1 __________
y
- -
i
'
______! -----------I--------
__________ ____ - - - _ _
S 3HH
oo'aoaaHs
a
HH S - 0 1 H�L H 0001
oam
ga
0
n Y
a
r
—'1U
30
,SL
_ _ ____
__________ _
Y
O
^ � d S ZHHHS HHS - HNl'I
Qw Q
J S FBI
(n w3�43ro
Gt
_
HJJ,tl1Q
---8_-
I
I I
----.00'Z6Z
W
o
i
-
�I
=8888g
�
I
_
3.LO,41L05
SNtl7 MGM
- _—_—_
,00'OYZ M,LO,41mN
.00'SFI M,CO,bIAgl
qP ao'azl_ ___ �
� o0'Ozl
�_____ _ -- --- - —
,ao'sc1 M,m,mm�
g
E--
�y � o d
Fr'r
I
,OO SbI M.LO.SIAON
i .00'SYl M.L0,41AON
0 �
/y/y '
i
_4 _ - - 1
-IliHy _________.� =
-�
I
I
8i
,00541 1..41A05
8 i�
r
I
i
.00S41 1LU.51A0$
I
n
w
.00'SFI 1L0,41A05
n
r , Ey
,OOStI M,L0,41AON
�''Ii�
,00'SYl M,L0.41AON
^�---
.00'SYl M.LO.4ILON
� 9,
� � i-
'� -----�-------------1
n.
�I
---1
------------------
�
- -- i -------------------
-`--- --'--au°"w-------,
of r----N
— -------�--------- -
8'
l--� �,N as
Q x
E" E
'�-
Em
11
O
E-1 azl
\u x x
Q'
FFF--111 a Z
z E-
Q
E- 3'Od.Olf'
TAW
1
I
roI
001�
Z�I
I
3I
U
_
I m
I
I
I
,OD'S91 3.L0,4lms
X0, 1LO,5l—
x,
�
.00'Sfl 1L0,91AOS
�oa
�a
�
e o o
o6
_
Z
t9,
,00'Stl M�L0,91A0N
� ,00'S11 Mq.L0,91A0N
i .00'Sfl M,L0,9lmN
,Op'SY1 M,L0,6ImN
8'i
3'1a .al
,W S41 klo' O
22 a
- ,00 SFI M,LO.+ImN
.ao'sf1 1m.aluos
m'sYl M,Lo.xmN
.6o'sr1 M,La,41Aa+ r ;
8I�
I
,00'S41 3.LO.nA05
.6orl nm.nAax
� ,6o'm M.ca,4lmx
8 �j8
22
1 .00S41 3.LO.41A05 '
.00'sfl w,Lo.SImN
_
�I €'
n' I"d ,01
'8
.00'SFI M.L6.9lmN
'
Ogi s
;T
�
W E~ n
W A p�-I
CIOQ1
;
Gr x
w N
W
Fe
F6
a
NI
I
I
U6
A o
o
3i
,OO S91 ILO.—OO
�
30.5'L-iA
of .00's91 3,LO,blAf6
,Op'S6l 1CO,blmS
,0-1 MLO.b—
�30 .5'L
,OOSbI 1LO.bIA05 a
is
,OO'SYl 3,LO,blAf6
.00'Sfl M,L0,41AON
m
.00.1 3LO,41m5
m
5
F
$
,00'Sfl M.LO.+IAON
0 A6{
00' l 3,LO,blm
1.
I�„
y ,00' l 3 LO,bIAO ^
j f
$i ^ � �
aonv M.Lo,xmu
l I C w g
--_--_ }__-,
CIO
^ v U����m N
W
is
w
on o�� ww T€$
mU o m �€
---------- ------
13E
N g —_—_�__
litl I w� .64'69
2F
-J n
3.."
§��$ It-
I
�
I
,CL
I
'
.LZ
,00'SFI 3LO.YIA05
of ,00'SYI WLO,9IA011
,00'SYI y ,41m5
,00S61 kLO,t-N
.00'S41 ;L0,91A05
P'3'Od ,01
� ao' OZ
ao�aa
00'Sfl MLO.+ImN
.00'Sfl 1L0.41A05
m
,00'ZLI 3,OI,ilAOs
00'OIZ 1Li
S SHHHS HHS
_____ NAM _ tLZ
HNTT
----
(8L aseyd BUBW any;e a6plb oldeW - Wid IeU1= 'MOO) dew field :;Uawy3L'IIV
<sgo e
m� dq R R a aaycv�aNn s ;s
w iZ
H
w rNV ,Z l'880'l 3,l£,S£.008 J <
Q = W ('3'0 '3'V b3r NOIVVYOJ 3,[Z,StAos
a- W _ _ SZ 95_ _ 8_ 05L5___ a 95'ZSt'S94 fiIS SCAON Sfi S9_ �6�y_ __ Sfi S1__ ____ 61'l9_il_ OO LZROD'CZ � Up'�
------- $ - -- $
I-3'a szm i Rio
Spa ,sL—�I 1— __$ ____p . n $ 9 x S $ m ,ao'scln'3.Lo.91Aos
�I 30
a �
m
0 a m
i
;
z
'c� F .W'Sfl 3.LO.bIp15
Fr m w,
z �
_ �_ m______
—-------i -i- � SZ 95 ------ Os'LS i � 95'Zs -- ---Sfi S9 56'S9 SOSY IS SC i Si g
f 11 W W �' .89'9CL ilf.mAN$ r ,00'sFl iL0,9ltg5
17 W N �I ,I- ilf.S - _
�\ Hy __—_—_—_—_—_— - OOm _—,OS'Z9-'S9'BBf OS Z9 DOn - 00'SS -sm Q6Nvltq__ _�h
0 Z _ - ____ _ _ - _ _____ W �; .00'sfl 3.LO,YIA06
i
._ _________ r _�_____ ____ _ �- 30 s'L
V _ $ 8
,GOmI iL0,91A0s U
� R �; OOSfI iL6.YlA0$ � o
o0'SS R z9 OS'Z9 o0'ss ,OO' mJ-0055---
,68'ISL M.l£,S£AON-,90ZL.— p 9fiZ9 .o0'Sfl iL0,91A05
QI W .00n1 iLN.41Li0S E��xp
y--- ao =
WO 1- i---- -- f z d
� W F
[- 00'S
Er �e m .00'ml icaYlAos
.CI 3.L0,4lWS
11 E nm ~ ¢
3'Nd .01'm n ,Op'sfl M.LO,bIAON
6
rEl Uaw
W W Cs UH o
mS Q ,00'ml M,L0,91AON $ S �o W
Al. 1L0,t-s
A 0 ,o0'Sfl 3,L0,—OS
d' F
AO'SEI 3,10,91A0S
~ Z a'o .00'sfl xpro,almn t F
F
--—
W---- ------
1� O no , bL'U9 S93,LO,i1.006 sZ[ C m}'H9'95- r ZiAO r''3'nJ.01
,00'S ,00'SCl M,CO.YIAON
,fISbY iL0,41A05
WA a & @ d r 8 .00'sel 3.Lgbl.00s
.a
to 30----�
N ,bZ'fiH 3.LO,blAos ,00'S9 .00'S9 .OSZL ,99'HL
J ,Lf'60S 3,[0,91A0s ,00'ml M,L0,91AON 3
�l �' I A ,Lf'195 3.LO,blA05
W '� CF 60S M,[0,91A0N ¢y
_ ,ZZ'LS ,ZZ'LS .ZZ LS ,ZZ'LS .OS Z9 ,OSZ9_ AOSS
f�
.LZ ,00'ml CL0,91AON S
F. 8 8 8 o j8
W 3f --8... ....
_ HC54 ZS 'M'LO... -----OS'ZS-oO'ss_OSZS.__ oO0n.„___S_OIS 09_ � _ $' $ � >
- 10' P.U.E.
�_ 00 LZ e u
____ ____ ______ zz Ls -- ___zzLs ___ ____zsLs— 1 - —zz.... _ q.Z9 cool
'yM oo� _ fia'cz oo'sfl
AO'6- 6191A
3,L0,OS
L Sff3HS
385 8N �_ HJJ.tlI£
w
oWo�m„N
�
's€� e
wm Qo w
�N�go gzgt5--61-- - e .caaHs aas - 8NI7 e�ytlw s-- .00'Lfi- ��--------„----_
- ____ , ,oszs . .Ism 2 -BfSt BC'S4 - .8f S9-- ---8f 54 - .oszs
€ Z 3,CO.bl—
na ��p�3 aoW boo _—BNPI vaomsi
"3'fl'd v rc w i. z
F ��=W�3m� €�e��H Y'1vHS
:� Sri wE w 2
W T.
30 _ __________ __ _ _ _ I - — __________________ - - - - _
-0 (8L aseyd elJeW any;e OBP!N eldeW - leld leUlz 'MOO) deal leld :;uawy3elIv
N
o u um O H .L .L V 7 d N I1 0
,Z 1'980'l 3.lF,S£.005
0 6�i3ia n $o�1
V3
3Vtltl dNON
.S10
_l_____ -__�4e9_._____L0
9£_ ________ __3__0________ _
0 «`S_3'O.SL
,S
w
U�
'
tl)
-S.oB-99'ZB Sb -3—,If,SC-Aao-66
- -- ,--------- --- - - - tr----mmn d
E-.,— - 81l�p3
�r(3nnv 3nd
a am —'—
-------- --
- -------------
�ry ,Z6'066 XeIC,SfDON
$ 8Ni'I OJx9dO 3
/ m 90 - _ ___ __ ____ -
,19'95 ,19'9S .o9'S9-T--.o055 _oD-SS ___
30 ,S'L—^ 81
W W b b
a m 8 i
93
39,SL 303U ,SL
� .OSZ9 A.19'9S l9'9S 1995 0059 ,0059 .o9'SS
,68'ISL M.IF,SFAON
W w $ $ r $ -8 $ $ $ $ g&
b� � 7p
O �
F A..
az
np
6�ry
aa�
'z
aim
A
O
5m
610 ,bL'6ZS 3„LO,YI.00S
E- ;'6 ,olY s u ers ,cbz
� �T
�
E-
x] �a ry_________-i lZ _ ___ w -
u N 30 S
SZfJ SZCJ _____________ ________ _ �
.ZL'bZ.00'So9 bZ 60D'S9
A �y C� 3'n'rv'tl "and "3'0 "3'V'MON) OC 85O1 3L9.bIA6
ZMM♦ rnmd
g.
r___61fJ SIfJ £IfJ
____ __________ ___ 91t� LICJ Bli"J blt3 0'9l .ZZ'LS I�ZZ LS
C3 n,ol
-
= h ;0
W F------- ----- 1 - - - - ------------
— — -�- 9lJ-__________ ___ OICJ___ _ ----- __ _ BO-- ---- 9l -',ZZ' S. — - }-.ZZ'Ls___
i � _ ___ - _-1 ll___ __,HC'Sb ,HC'Sb_
04
t=�
o -
z w m
m - -- - ---------- --- -- - ------ ---
w n:,R -
�m
a
__ ___________ ___________
a�N BC'Sb .BCSb
LA$ � E _—_________ 9 SHHHS HHS - MIT HOIV➢[ $
O :—_________—_—_ a
�Nuosm _—_ - _—('3'n'wv"3ne 3a '3WOGTv `bri'o aT_—_
.N ro ir�m_N a H HJRLL
m op
-o-u M-5-