Backup Document 02/22/2022 Item #16A 3 ORIGINAL DOCUMENTS CHECKLIST & ROUTING SLIP i `A 3
TO ACCOMPANY ALL ORIGINAL DOCUMENTS SENT TO
THE BOARD OF COUNTY COMMISSIONERS OFFICE FOR SIGNATURE
Print on pink paper. Attach to original document. The completed routing slip and original documents are to be forwarded to the County Attorney Office
at the lime the item is placed on the agenda. All completed routing slips and original documents must be received in the County Attorney Office no later
than Monday preceding the Board meeting.
**NEW** ROUTING SLIP
Complete routing lines#1 through#2 as appropriate for additional signatures,dates,and/or information needed. If the document is already complete with the
exception of the Chairman's signature,draw a line through routing lines#1 through#2,complete the checklist,and forward to the County Attorney Office.
Route to Addressee(s) (List in routing order) Office Initials Date
1.
2.
3. County Attorney Office County Attorney Office D� P I Li I z,Z
4. BCC Office Board of County
Commissioners Up) ►' k/ 5/3/2-
5. Minutes and Records Clerk of Court's Office fLie 5—h 2z
PRIMARY CONTACT INFORMATION
Normally the primary contact is the person who created/prepared the Executive Summary. Primary contact information is needed in the event one of the addressees
above,may need to contact staff for additional or missing information.
Name of Primary Staff Lucia S. Martin Phone Number x-2279
Contact/ Department
Agenda Date Item was 02/22/22 Agenda Item Number 16.A.3
Approved by the BCC
Type of Document Bond,Maintenance Agreement Number of Original 2
Attached Documents Attached
PO number or account
number if document is
to be recorded
INSTRUCTIONS & CHECKLIST
Initial the Yes column or mark"N/A" in the Not Applicable column,whichever is Yes N/A (Not
appropriate. (Initial) Applicable)
I. Does the document require the chairman's original signature? LM
2. Does the document need to be sent to another agency for additional signatures? If yes, N/A
provide the Contact Information(Name;Agency;Address; Phone)on an attached sheet.
3. Original document has been signed/initialed for legal sufficiency. (All documents to be
signed by the Chairman,with the exception of most letters,must be reviewed and signed
by the Office of the County Attorney. LM
4. All handwritten strike-through and revisions have been initialed by the County Attorney's N/A
Office and all other parties except the BCC Chairman and the Clerk to the Board
5. The Chairman's signature line date has been entered as the date of BCC approval of the LM
document or the final negotiated contract date whichever is applicable.
6. "Sign here"tabs are placed on the appropriate pages indicating where the Chairman's LM
signature and initials are required.
7. In most cases(some contracts are an exception),the original document and this routing slip
should be provided to the County Attorney Office at the time the item is input into SIRE.
Some documents are time sensitive and require forwarding to Tallahassee within a certain
time frame or the BCC's actions are nullified. Be aware of your deadlines!
8. The document was approved by the BCC on 02/22/22 and all changes made during
the meeting have been incorporated in the attached document. The County h e
Attorney's Office has reviewed the changes,if applicable. �✓
9. Initials of attorney verifying that the attached document is the version approved by the • ,.
BCC,all changes directed by the BCC have been made, and the document is ready for the i\t� �
Chairman's signature. J L
I:Forms/County Forms/BCC Forms/Original Documents Routing Slip WWS Original 9.03.04,Revised 1.26.05,Revised 2.24.05;Revised 11/30/12
16A 3
CONSTRUCTION AND MAINTENANCE AGREEMENT FOR SUBDIVISION IMPROVEMENTS
THIS CONSTRUCTION AND MAINTENANCE AGREEMENT FOR SUBDIVISION IMPROVEMENTS entered
into this ® day of Mq,rGh , 20 22 between Pulte Home Company, LLC
hereinafter referred to as "Developer", and Board of County Commissioners of Collier County, Florida,
hereinafter referred to as the "Board".
RECITALS:
A. Developer has, simultaneously with the delivery of this Agreement, applied for the approval by the Board
of certain plat of a subdivision to be known as: Del Webb Naples Parcels 301-303, & 311
B. Chapter 4 and 10 of the Collier County Land Development Code required the Developer to post
appropriate guarantees for the construction of the improvements required by said subdivision regulations,
said guarantees to be incorporated in a bonded agreement for the construction of the required
improvements.
NOW, THEREFORE, in consideration of the foregoing premises and mutual covenants hereinafter set
forth, Developer and the Board do hereby covenant and agree as follows:
1. Developer will cause to be constructed: all required improvements
within 36 months from the date of approval said subdivision plat, said improvements hereinafter
referred to as the required improvements.
2. Developer herewith tenders its subdivision performance security (attached hereto as Exhibit "A" and by
reference made a part hereof) in the amount of$1,835,360.76 which amount represents 10% of the total
contract cost to complete the construction plus 100% of the estimated cost of to complete the required
improvements at the date of this Agreement.
3. In the event of default by the Developer or failure of the Developer to complete such improvements within
the time required by the Land Development Code, Collier County, may call upon the subdivision
performance security to insure satisfactory completion of the required improvements.
4. The required improvements shall not be considered complete until a statement of substantial completion
by Developer's engineer along with the final project records have been furnished to be reviewed and
approved by the County Manager or his designee for compliance with the Collier County Land
Development Code.
5. The County Manager or designee shall, within sixty (60) days of receipt of the statement of substantial
completion, either: a) notify the Developer in writing of his preliminary approval of the improvements; or
b) notify the Developer in writing of his refusal to approve improvements, therewith specifying those
conditions which the Developer must fulfill in order to obtain the County Manager's approval of the
improvements. However, in no event shall the County Manager or designee refuse preliminary approval
of the improvements if they are in fact constructed and submitted for approval in accordance with the
requirements of this Agreement.
6. The Developer shall maintain all required improvements for a minimum period of one year after preliminary
approval by the County Manager or his designee. After the one-year maintenance period by the Developer
has terminated, the Developer shall petition the County Manager or designee to inspect the required
improvements. The County Manager or designee shall inspect the improvements and, if found to be still
in compliance with the Land Development Code as reflected by final approval by the Board, the Board
shall release the remaining 10% of the subdivision performance security. The Developer's responsibility
for maintenance of the required improvements shall continue unless or until the Board accepts
maintenance responsibility for and by the County.
1 6 A 3
7. Six (6) months after the execution of this Agreement and once within every six (6) months thereafter the
Developer may request the County Manager or designee to reduce the dollar amount of the subdivision
performance security on the basis of work complete, Each request for a reduction in the dollar amount of the
subdivision performance security shall be accompanied by a statement of substantial completion by the
Developer's engineer together with the project records necessary for review by the County Manager or
designee. The County Manager or designee may grant the request for a reduction in the amount of the
subdivision performance security for the improvements completed as of the date of the request.
8. In the event the Developer shall fail or neglect to fulfill its obligations under this Agreement, upon certification
of such failure, the County Manager or designee may call upon the subdivision performance security to
secure satisfactory completion, repair and maintenance of the required improvements. The Board shall have
the right to construct and maintain, or cause to be constructed or maintained, pursuant to public
advertisement and receipt and acceptance of bids, the improvements required herein. The Developer, as
principal under the subdivision performance security, shall be liable to pay and to indemnify the Board, upon
completion of such construction, the final total cost to the Board thereof, including, but not limited to,
engineering, legal and contingent costs, together with any damages, either direct or consequential, which
the Board may sustain on account of the failure of the Developer to fulfill all of the provisions of this
Agreement.
9. All of the terms, covenants and conditions herein contained are and shall be binding upon the Developer and
the respective successors and assigns of the Developer.
IN WITNESS WHEREOF, the Board and the Developer have caused this Agreement to be executed by their
duly authorized representatives this $ day of M arch , 20 22 .
SIGNED IN THE PRESENCE OF: (Name of Entity)
Pulte Home Company, LLC
Witness.
Printed Name:
��,., Luna Michael Hueniken, Vice President - Land Development
Witness: Printed Name/Title
(President, VP, or CEO)
(Provide Proper Evidence of Authority)
Printed Name:
C \lun gam,
ATTEST:
CRYSTAL K. KINZEL, CLERK BOARD OF COUNTY COMMISSIONERS
O L COON , LO
By: / �' . mihr By:..4__- r , C
De•uty Clerk Wil &V L. McDaniel, r. .
Approved as to form and legal' Cha rvian
alture olys
Der.k D, Perry
Assistant County Attorney
16A 3
EXHIBIT "A"
Subdivision Performance Security
16 * 3
PERFORMANCE BOND
BOND NO, US00116227SU22A
KNOW ALL PERSONS BY THESE PRESENTS: that
Pulte Home Company, LLC. (Name of Owner)
24311 Walden Center Dr. Ste. 300 (Address of Owner)
Bonita Springs, FL. 34134 (Address of Owner)
(Hereinafter referred to a "Owner") and
XL Specialty Insurance Company (Name of Surety)
505 Eagjeview Blvd. (Address of Surety)
Exton, PA 19341 (Address of Surety)
630-468-5600 (Telephone Number)
(hereinafter referred to as "Surety") are held and firmly bound unto Collier County Florida (hereinafter
ONE MILLION EIGHT HUNDRED THIRTY FIVE THOUSAND
referred to as "County") in the total aggregate sum ofjrRFF_HuNDRFDs1x-y .raisnon ollars
($ 1,835,360.76 ) in lawful money of the United States, for the payment of which sum well and truly
to be made, we bind ourselves, our heirs, executors, administrators, successors and assigns,jointly and
severally, firmly by these presents. Owner and Surety are used for singular or plural, as the context
requires.
THE CONDITION OF THIS OBLIGATION Is such that whereas, the Owner has submitted for approval by
the Board of a certain subdivision plat named Del Webb Naples Parcel 301-303 & 311 and
that certain subdivision shall include specific improvements which are required by Collier County
Ordinances and Resolutions (hereinafter "Land Development Regulations"). This obligation of the
Surety shall commence on the date this Bond is executed and shall continue until the date of final
acceptance by the Board of County Commissioners of the specific improvements described in the
Land Development Regulations (hereinafter the "Guaranty Period").
NOW THEREFORE, If the Owner shall well, truly and faithfully perform Its obligations and duties
in accordance with the Land Development Regulations during the guaranty period established by the
County, and the Owner shall satisfy all claims and demands Incurred and shall fully indemnify and save
harmless the County from and against all costs and damages which it may suffer by reason of owner's
failure to do so, and shall reimburse and repay the County all outlay and expense which the County may
incur in making good any default,then this obligation shall be void,otherwise to remain in full force and
effect.
PROVIDED, FURTHER, that the said Surety,for value received hereby, stipulates and agrees that
no change, extension of time, alteration, addition or deletion to the proposed specific improvements
shall in any way affect its obligation on this Bond, and It does hereby waive notice of any such change,
extension of time, alteration,addition or deletion to the proposed specific improvements.
PROVIDED, FURTHER, that it is expressly agreed that the Bond shall be deemed amended automatically
and immediately,without formal and separate amendments hereto,so as to bind the
1 6 A 3
Owner and the Surety to the full and faithful performance in accordance with the Land Development
Regulations. The term "Amendment", wherever used in this Bond, and whether referring to this Bond,
or other documents shall include any alteration,addition or modification of any character whatsoever.
IN WITNESS WHEREOF, the parties hereto have caused this PERFORMANCE BOND to be executed this
4th day of March / 20 / 22
WITNESSES: (Owner Na a and Title if Corporation) Pulte Home Company, LLC
a J
,_-4<itP ' ted Na Printed Name/Title
m�1�- >�1 Gregory S. Rives, Assistant Treasurer
Val! Y (Provide Proper Evidence of Authority) r,c "KC�I
Printed Name
E IICt.. It Lit,'l-6.1
ACKNOWLEDGEMENT
STATE OF Georgia
COUNTY OF Fulton
THE FOREGOING PERFORMANCE BOND WAS ACKNOWLEDGED BEFORE ME BY MEANS
OF ® PHYSICAL PRESENCE OR 0 ONLINE NOTARIZATION THIS DAY OF 4th / March / ,
20 22 , by GrPgnry S RivPs (NAME OF ACKNOWLEDGER) AS Assistant Treasurer
(TITLE) OF Pulte Home Company. I I C. (NAME OF COMPANY) WHO IS PERSONALLY KNOW TO
ME,OR HAS PRODUCED AS IDENTIFICATION.
Notary Public-State of Georgia
(SEAL) SHIRLEY E HUTCHINS
.... Notary Public-State of Georgia
Fulton County
Shirley E. Hutchins .� .� 14.-- My Commission Expires Mar 18.2022
�2GZ
Printed Name
WITNESSES: (Surety Name and Title if Corporation)XL Specialty Insurance Company
By ;^'b.,j<ji 4 15�
• Printed Name Prt ed Name/Title James I. Moore,Attorney-in-Fact
FL License#A183300
(Provid Proper Evidence of Authority)
f : A,x../.,r4/1 9."-__
Printed Name
A,✓c/zct✓,1, tzr-/>Ct Ke y A. 6 dner, Secretary
1 6 A 3
ACKNOWLEDGEMENT
STATE OF Illinois
COUNTY OF DuPage
THE FOREGOING PERFORMANCE BOND WAS ACKNOWLEDGED BEFORE ME BY MEANS
OF ® PHYSICAL PRESENCE OR ❑ ONLINE NOTARIZATION THIS DAY OF 4th / March /___
20 22 by James I. Moore (NAME OF ACKNOWLEDGER) AS Attorney-in-Fact
(TITLE) OF XL Specialty Insurance Company (NAME OF COMPANY) WHO IS PERSONALLY KNOW TO
ME,OR HAS PRODUCED himself AS IDENTIFICATION.
Notary Public—State of Illinois
(SEAL)
l�lV �.1�\ =�it_i I �� —_ _OFFICIAL SEAL ___
Alexa Costello
Printed Name Alexa Costello NOTARY PUBLIC.STATE OF ILLINOIS
M}Grin,aisoon Expires Nov 19.2023
i6A 3
EXHIBIT " B"
Signing Authority
1 6 A 3
Power of Attorney
XL Specialty Insurance Company BOND NUMBER US00116227SU22A
XL Reinsurance America Inc. LIMITED POWER OF ATTORNEY
A
KNOW ALL MEN BY THESE PRESENTS:That XL Specialty Insurance Company,a Delaware insurance companies with offices located at 505
Eagleview Blvd., Exton,PA 19341,and XL Reinsurance America Inc.,a New York insurance company with offices located at 70 Seaview Avenue,
Stamford,CT 06902,,do hereby nominate,constitute,and appoint:
James I. Moore
each Its true and lawful Attorney(s)-In-fact to make, execute, attest, seal and deliver for and on Its behalf, as surety, and as its act and
deed, where required, any and all bonds and undertakings in the nature thereof, , for the penal sum of no one of which is in any event to
exceed $100,000,000.00.
Such bonds and undertakings, when duly executed by the aforesaid Attorney (s) - in - Fact shall be binding upon each said Company as
fully and to the same extent as if such bonds and undertakings were signed by the President and Secretary of the Company and sealed
with its corporate seal.
The Power of Attorney is granted and is signed by facsimile under and by the authority of the following Resolutions adopted by the Board of Directors of each of the
Companies on the 26th day of July 2017.
RESOLVED, that Gary Kaplan, Daniel Riordan, Maria Duhart, Gregory Boal and Kevin Mirsch are hereby appointed by the Board as authorized
to make, execute, seal and deliver for and on behalf of the Company, any and all bonds, undertakings, contracts or obligations In surety or
co-surety with others and that the Secretary or any Assistant Secretary of the Company be and that each of them hereby is authorized to
attest the execution of any such bonds, undertakings, contracts or obligations in surety or co-surety and attach thereto the corporate seal of
the Company.
RESOLVED, FURTHER, that Gary Kaplan, Daniel Riordan, Maria Duhart, Gregory Boal and Kevin Mirsch each is hereby authorized to execute powers
of attorney qualifying the attorney named in the given power of attorney to execute, on behalf of the Company, bonds and undertakings in surety
or co-surety with others, and that the Secretary or any Assistant Secretary of the Company be, and that each of them is hereby authorized to
attest the execution of any such power of attorney,and to attach thereto the corporate seal of the Company.
RESOLVED, FURTHER, that the signature of such officers named in the preceding resolutions and the corporate seal of the Company may be
affixed to such powers of attorney or to any certificate relating thereto by facsimile, and any such power of attorney or certificate bearing such
facsimile signatures or facsimile seal shall be thereafter valid and binding upon the Company with respect to any bond, undertaking, contract or
obligation In surety or co-surety with others to which It is attached.
IN WITNESS WHEREOF, the XL SPECIALTY INSURANCE COMPANY has caused its corporate seal to be hereunto affixed, and these presents to
be signed by its duly authorized officers this April 13th, 2018.
,n XL SPECIALTY INSURANCE COMPANY
fob'
47 7Z
by:
f SEAL:Y
Gregory Boal,VICE PRESIDENT
STATE OF PENNSYLVANIA � ^
COUNTY OF CHESTER AttestefLA /k
Kevin M.Mirsch,ASSISTANT SECRETARY
On this 13th day of April, 2018, before me personally came Gregory Boal to me known, who, being duly sworn, did depose and
say: that he is Vice President of XL SPECIALTY INSURANCE COMPANY, described in and which executed the above instrument; that
he knows the seals of said Companies; that the seals affixed to the aforesaid instrument is such corporate seals and were affixed
thereto by order and authority of the Boards of Directors of said Companies; and that he executed the said instrument by like
order.
tt)lirffl
.•Gp c.Sl,q� Commonwealth of Pennsylvania Notary Seal
o.• • y Rebecca C.Shalhoub,Notary Public (----
..,...„.0
:,aY.„„.„ : Northampton County
OF s:IP E My commission expiresApril 28,2024
•4 ¢' = Commission number 1268765
pytsvtp'�z" Member.Pennsylvania Association of Notaries Rebecca C.Shalhoub,NOTARY PUBLIC
'+T4RYI Pv0•`�
SB0042
1 6 A 3
STATE OF PENNSYLVANIA
COUNTY OF CHESTER
I, Kevin M. Mirsch, Assistant Secretary of XL SPECIALTY INSURANCE COMPANY, a corporation of the State of Delaware, do hereby certify
that the above and forgoing is a full, true and correct copy of a Power of Attorney issued by said Companies, and that I have compared
same with the original and that it is a correct transcript therefrom and of the whole of the original and that the said Power of Attorney Is still
in full force and effect and has not been revoked.
IN WITNESS WHEREOF, I have hereunto set my hand and affixed the seal of said Corporation, at the City of Exton, this 4th day of
March, 2022
lt
r:O° __� Ito:O=
'W' Kevin M.Mirsch,ASSISTANT SECRETARY
3N ��
mnununs
IN WITNESS WHEREOF,XL REINSURANCE AMERICA INC.has caused its corporate seal to be hereunto affixed,and these presents to be signed by its duly
authorized officers this 13th day of April,2018.
},r°`jakti , XL REINSURANCE AMERICA INC.
IX( � Vn '4 by: 47
n
\` EAl. 1 Gregory Boa!,VICE PRESIDENT
''. yOti->
Attest:
Kevin M.Mirsch,ASSISTANT SECRETARY
STATE OF PENNSYLVANIA
COUNTY OF CHESTER
On this 13th day of April,2018,before me personally came Gregory Boal to me known,who,being duly sworn,did depose and say:that he is Vice
President of XL REINSURANCE AMERICA INC.,described In and which executed the above instrument; that he knows the seal of said Corporation;
that the seal affixed to the aforesaid instrument is such corporate seal and was affixed thereto by order and authority of the Board of Directors of
pP t•Sh'.q�'_ Commonwealth of Pennsylvania Notary Seal ---
r `o,!`0NwFq�yG. Rebecca C.Shalhoub,Notary Public (/
•us• aF =;�� Northampton County
•e s: My commission expires April 28.2024
.1.•.4'sv`4P?%a' Commission number 1268765
�
,X P•—• '
- O�~ Member,Pennsylvania Association of Notaries Rebecca C.Shalhoub,NOTARY PUBLIC
- Ry
STATE OF PENNSYLVANIA
COUNTY OF CHESTER
I, Kevin M. Mirsch, Assistant Secretary of XL REINSURANCE AMERICA INC. a corporation of the State of New York, do hereby certify that the
person who executed this Power of Attorney,with the rights, respectively of XL REINSURANCE AMERICA INC., do hereby certify that the above
and forgoing is a full,true and correct copy of a Power of Attorney issued by said Corporation,and that I have compared same with the original
and that it is a correct transcript therefrom and of the whole original and that the said Power of Attorney is still in full force and effect and has
not been revoked.
IN WITNESS WHEREOF,I have hereunto set my hand and affixed the seal of said Corporation, at the City of Exton,this 4th
day of March, 2022
•\�jiLRK ilot R, • k _tip ! A ti
{ rii
t\\ Kevin M.Mirsch,ASSISTANTSECRETARY
L'`.,, YO ..-
This Power of Attorney may not be used to execute any bond with an Inception date 4/28/2024 12:00:00AM
SB0042
16A 3
EXHIBIT "C"
Opinion of Probable Cost
1 6 A 3
Del Webb 301-303, & 311
PPL
Engineers Opinion of Probable Cost
Phase A Phase 8 Phase C Phase D Total
Paving $406,792.00 $136,630.50 $219,029.00 $169,886.00 $932,337.50
Drainage $173,760.00 $68,036.00 $111,431.00 $91,980.00 $445,207.00
Earthwork $10,651.17 $1,984.67 $3,291.22 $3,338.22 $19,265.28
Lighting $46,200.00 $16,500.00 $23,100.00 $16,500.00 $62,700.00
Landscaping $40,000.00 $45,000.00 $62,000.00 $62,000.00 $209,000.00
Sub-Total $677,403.17 $268,151.17 $418,851.22 $343,704.22 $1,668,509.78
10%O&M $67,740.32 $26,815.12 $41,885.12 $34,370.42 $166,850.98
Total $745,143.48 $294,966.28 $460,736.34 $378,074.64 $1,835,360.76
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for permitting and bonding purposes only.
2)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.
3) c on All costs
petroleum,provided
in or this
OPC
rei ay basedof materials and recent
contract
prices,or the engineer's latest known unit costs.Unit prices are subject to change due to unpredictable and uncontrollable incre`a.Asskia
conc
te,
iabo
P►4)Does not include permit fees or soft costs. ;• '� .....,,,
S)Does not include enhanced landscape or hardscape features V .�GENS
0 88638 't•
?'
s' ; Or
.'olausi.Kast> . T'T • i
FL Registratio :86a:• •:' /
COA#8636 - I�' ��O1 OP •�' 'S
%
•%
Date /„II111111110
\\
16A 3
Del Webb 301-303, & 311
PPL
PHASE A
16A 3
Del Webb 301-303, & 311- (Phase A)
PPL
Engineers Opinion of Probable Cost
Paving $406,792.00
Drainage $173,760.00
Earthwork $10,651.17
Lighting $46,200.00
Landscaping $40,000.00
Sub-Total $677,403.17
10%Contingency $67,740.32
Totall $745,143.48
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for permitting and bonding purposes only.
2)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.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten,P.E.
FL Registration#88638
COA#8636
Date
1 6 A 3
tion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 2,677 SY $6.00 $16,062.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 2,677 SY $6.00 $16,062.00
P-3 6"Limerock Base 2,677 SY $9.00 $24,093.00
P-4 12"Stabilized Subgrade 3,470 SY $2.50 $8,675.00
P-5 Type"F"Curb 1,423 LF $13.00 $18,499.00
P-6 Type"A"Curb 209 LF $12.00 $2,508.00
P-7 4"Concrete Sidewalk* 1,197 SY $32.00 $38,304.00
P-8 Signing and Marking 1 LS $5,000.00 $5,000.00
P-9 Concrete Handicap Ramps w/Detectable Surface 6 EA $750.00 $4,500.00
P-10 Remove Existing F Curb 97 LF $5.00 $485.00
SUBTOTAL= $134,188.00
LIBERTY STREET
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 5,051 SY $6.00 $30,306.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 5,051 SY $6.00 $30,306.00
P-3 6"Limerock Base 5,051 SY $9.00 $45,459.00
P-4 12"Stabilized Subgrade 6,498 SY $2.50 $16,245.00
P-S Valley Gutter 1,325 LF $11.00 $14,575.00
P-6 Type"F"Curb" 2,185 LF $13.00 $28,405.00
P-7 Type"A"Curb 327 LF $12.00 $3,924.00
P-8 4"Concrete Sidewalk* 2,652 SY $32.00 $84,864.00
P-9 Signing and Marking 1 LS $5,000.00 $5,000.00
P-10 Concrete Handicap Ramps w/Detectable Surface 12 EA $750.00 $9,000.00
P-11 Valley Gutter Crossing 1 EA $3,000.00 $3,000.00
P-12 Remove Existing Type"F"Curb 144 LF $5.00 $720.00
P-13 Remove Existing Sidewalk 160 SY $5.00 $800.00
SUBTOTAL= $272,604.00
TOTAL= $406,792.00
*Includes 8'sidewalk;optional asphalt for 8'sidewalk portion,
1 6 A 3
DRAINAGE(PHASE A)
tion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
D-1 36" RCP 180 LF $95.00 $17,100.00
D-2 42"RCP 199 LF $105.00 $20,895.00
D-3 36" Flared End 2 EA $3,475.00 $6,950.00
D-4 42" Flared End 2 EA $3,900.00 $7,800.00
D-7 Type 9 Inlet 4 EA $3,650.00 $14,600.00
D-8 Remove Existing Drainage 1 LS $2,000.00 $2,000.00
SUBTOTAL= $69,345.00
LIBERTY STREET
D-1 15"RCP 40 LF $34.00 $1,360.00
D-2 18"RCP 144 LF $40.00 $5,760.00
D-3 36" RCP 521 LF $95.00 $49,495.00
D-4 18"Flared End 2 EA $2,000.00 $4,000.00
D-5 36" Flared End 4 EA $3,475.00 $13,900.00
D-6 Valley Gutter Inlet 2 EA $4,000.00 $8,000.00
D-7 Type 9 Inlet 6 EA $3,650.00 $21,900.00
SUBTOTAL= $104,415.00
TOTAL= $173,760.00
16A 3
EARTHWORK(PHASE A)
tion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
E-1 2'Silt Fence(Single Row) 876 LF $1.50 $1,314.00
E-2 Sod(1'off BOC) 181 SY $2.50 $453.33
SUBTOTAL= $1,767.33
LIBERTY STREET
E-1 2'Silt Fence(Single Row) 5,212 LF $1.50 $7,818.00
E-2 Sod(1'off BOC) 426 SY $2.50 $1,065.83
SUBTOTAL= $8,883.83
TOTAL= $10,651.17
1 6 A 3
lion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
L-1 Lighting 5 EA $3,300.00 $16,500.00
SUBTOTAL= $16,500.00
LIBERTY STREET
L-1 Lighting 9 EA $3,300.00 $29,700.00
SUBTOTAL= $29,700.00
TOTAL= $46,200.00
1 6 A 3
LANDSCAPING(PHASE A)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
LA-1 Code Minimum Landscaping 1 LS $10,000.00 $10,000.00
SUBTOTAL= $10,000.00
LIBERTY STREET
LA-1 Code Minimum Landscaping 1 LS $30,000.00 $30,000.00
SUBTOTAL= $30,000.00
TOTAL= $40,000.00
16A 3
Del Webb 301-303, & 311
PPL
PHASE B
1 6 A 3
Del Webb 301-303, & 311- (Phase B)
PPL
Engineers Opinion of Probable Cost
Paving $136,630.50
Drainage $68,036.00
Earthwork $1,984.67
Lighting $16,500.00
Landscaping $45,000.00
Sub-Total $268,151.17
10%Contingency $26,815.12
Total) $294,966.28
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for permitting and bonding purposes only.
2)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.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
Nikolaus J.Kasten,P.E.
FL Registration#88638
COA#8636
Date
I. 6A 3
PAVING(PHASE B)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 697 SY $6.00 $4,182.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 697 SY $6.00 $4,182.00
P-3 6" Limerock Base 697 SY $9.00 $6,273.00
P-4 12"Stabilized Subgrade 902 SY $2.50 $2,255.00
P-5 Type"F"Curb" 444 LF $13.00 $5,772.00
P-6 4"Concrete Sidewalk* 345 SY $32.00 $11,040.00
P-7 Signing and Marking 1 LS $1,000.00 $1,000.00
P-8 Concrete Handicap Ramps w/Detectable Surface 2 EA $750.00 $1,500.00
SUBTOTAL= $36,204.00
LIBERTY STREET
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 1,980 SY $6.00 $11,880.00
P-2 3/4"Asphaltic Concrete(Type S-Ill)Second Lift 1,980 SY $6.00 $11,880.00
P-3 6" Limerock Base 1,980 SY $9.00 $17,820.00
P-4 12"Stabilized Subgrade 2,567 SY $2.50 $6,417.50
P-5 Valley Gutter 1,511 LF $11.00 $16,621.00
P-6 Type"A"Curb" 211 LF $12.00 $2,532.00
P-7 4"Concrete Sidewalk 868 SY $32.00 $27,776.00
P-8 Signing and Marking 1 LS $4,000.00 $4,000.00
P-9 Concrete Handicap Ramps w/Detectable Surface 2 EA $750.00 $1,500.00
SUBTOTAL= $100,426.50
TOTAL= $136,630.50
*Includes 8'sidewalk;optional asphalt for 8'sidewalk portion.
1 6 A 3
DRAINAGE(PHASE B)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
D-1 15"RCP 124 LF $34.00 $4,216.00
D-2 15" Flared End 1 EA $2,050.00 $2,050.00
D-3 Type 9 Inlet 2 EA $3,650.00 $7,300.00
SUBTOTAL= $13,566.00
LIBERTY STREET
D-1 36" RCP 416 LF $95.00 $39,520.00
D-2 36"Flared End 2 EA $3,475.00 $6,950.00
D-3 Valley Gutter Inlet 2 EA $4,000.00 $8,000.00
SUBTOTAL= $54,470.00
TOTAL= $68,036.00
1 6 A 3
EARTHWORK(PHASE B)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
E-1 2'Silt Fence(Single Row) 286 LF $1.50 $429.00
E-2 Sod(1'off BOC) 49 SY $2.50 $123.33
SUBTOTAL= $552.33
LIBERTY STREET
E-1 2'Silt Fence(Single Row) 636 LF $1.50 $954.00
E-2 Sod(1'off BOC) 191 SY $2.50 $478.33
SUBTOTAL= $1,432.33
TOTAL= $1,984.67
1 6 A 3
LANDSCAPING(PHASE B)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
LA-1 Code Minimum Landscaping 1 LS $3,000.00 $3,000.00
SUBTOTAL= $3,000.00
LIBERTY STREET
LA-1 Code Minimum Landscaping 1 LS $42,000.00 $42,000.00
SUBTOTAL= $42,000.00
TOTAL= $45,000.00
1 6 A 3
tion Estimated
Item Description Quantity Unit Unit Price Amount
CELEBRATION DRIVE
L-1 Lighting 1 EA $3,300.00 $3,300.00
SUBTOTAL= $3,300.00
LIBERTY STREET
L-1 Lighting 4 EA $3,300.00 $13,200.00
SUBTOTAL= $13,200.00
TOTAL= $16,500.00
i i i1 3
Del Webb 301-303, & 311
PPL
PHASE C
16► A 3
Del Webb 301-303, & 311- (Phase C)
PPL
Engineers Opinion of Probable Cost
Paving $219,029.00
Drainage $111,431.00
Earthwork $3,291.22
Lighting $23,100.00
Landscaping $62,000.00
Sub-Total $418,851.22
10%Contingency $41,885.12
Total! $460,736.34
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for permitting and bonding purposes only.
2)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.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten,P.E.
FL Registration#88638
COA#8636
Date
1 6 A 3
PAVING(PHASE C)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 1,867 SY $6.00 $11,202.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 1,867 SY $6.00 $11,202.00
P-3 6"Limerock Base 1,867 SY $9.00 $16,803.00
P-4 12"Stabilized Subgrade 2,421 SY $2.50 $6,052.50
P-5 Type"F"Curb" 1,436 LF $11.50 $16,514.00
P-6 4"Concrete Sidewalk* 996 SY $32.00 $31,872.00
P-7 Signing and Marking 1 LS $2,500.00 $2,500.00
P-8 Concrete Handicap Ramps w/Detectable Surface 4 EA $750.00 $3,000.00
SUBTOTAL= $99,145.50
HONOR WAY
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 2,347 SY $6.00 $14,082.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 2,347 SY $6.00 $14,082.00
P-3 6" Limerock Base 2,347 SY $9.00 $21,123.00
P-4 12"Stabilized Subgrade 3,037 SY $2.50 $7,592.50
P-5 Valley Gutter 1,864 LF $11.00 $20,504.00
P-6 Type"A"Curb" 200 LF $12.00 $2,400.00
P-7 4"Concrete Sidewalk 1,050 SY $32.00 $33,600.00
P-8 Signing and Marking 1 LS $5,000.00 $5,000.00
P-9 Concrete Handicap Ramps w/Detectable Surface 2 EA $750.00 $1,500.00
SUBTOTAL= $119,883.50
TOTAL= $219,029.00
*Includes 8'sidewalk;optional asphalt for 8'sidewalk portion.
1 6 A 3
DRAINAGE(PHASE C)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
D-1 15" RCP 109 LF $34.00 $3,706.00
D-2 36" RCP 118 LF $95.00 $11,210.00
D-3 15"Flared End 1 EA $2,050.00 $2,050.00
D-4 36"Flared End 1 EA $3,475.00 $3,475.00
D-5 Type 9 Inlet 4 EA $3,650.00 $14,600.00
SUBTOTAL= $35,041.00
HONOR WAY
D-1 18" RCP 20 LF $40.00 $800.00
D-2 24" RCP 192 LF $55.00 $10,560.00
D-3 36" RCP 419 LF $95.00 $39,805.00
D-4 24" Flared End 1 EA $2,275.00 $2,275.00
D-5 36"Flared End 2 EA $3,475.00 $6,950.00
D-6 Valley Gutter Inlet 4 EA $4,000.00 $16,000.00
SUBTOTAL= $76,390.00
TOTAL= $111,431.00
1 6 A 3
EARTHWORK(PHASE C)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
E-1 2'Silt Fence(Single Row) 851 LF $1.50 $1,276.50
E-2 Sod(1'off BOC) 160 SY $2.50 $398.89
SUBTOTAL= $1,675.39
HONOR WAY
E-1 2'Silt Fence(Single Row) 695 LF $1.50 $1,042.50
E-2 Sod (1'off BOC) 229 SY $2.50 $573.33
SUBTOTAL= $1,615.83
TOTAL= $3,291.22
1 6 A 3
lion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
L-1 Lighting 2 EA $3,300.00 $6,600.00
SUBTOTAL= $6,600.00
HONOR WAY
L-1 Lighting 5 EA $3,300.00 $16,500.00
SUBTOTAL= $16,500.00
TOTAL= $23,100.00
1 6 A 3
LANDSCAPING(PHASE C)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
LA-1 Code Minimum Landscaping 1 LS $5,000.00 $5,000.00
SUBTOTAL= $5,000.00
HONOR WAY
LA-1 Code Minimum Landscaping 1 LS $57,000.00 $57,000.00
SUBTOTAL= $57,000.00
TOTAL= $62,000.00
i6A 3
Del Webb 301-303, & 311
PPL
PHASE D
1 6 A 3
Del Webb 301-303, & 311- (Phase D)
PPL
Engineers Opinion of Probable Cost
Paving $169,886.00
Drainage $91,980.00
Earthwork $3,338.22
Lighting $16,500.00
Landscaping $62,000.00
sub-Total $343,704.22
10%Contingency $34,370.42
Totall $378,074.64
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for permitting and bonding purposes only.
2)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.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
Nikolaus J.Kasten,P.E.
FL Registration#88638
COA#8636
Date
1 6 A 3
PAVING(PHASE D)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 798 SY $6.00 $4,788.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 798 SY $6.00 $4,788.00
P-3 6" Limerock Base 798 SY $9.00 $7,182.00
P-4 12"Stabilized Subgrade 1,034 SY $2.50 $2,585.00
P-5 Type"F"Curb" 424 LF $11.50 $4,876.00
P-6 4"Concrete Sidewalk* 480 SY $32.00 $15,360.00
P-7 Signing and Marking 1 LS $2,500.00 $2,500.00
P-8 Concrete Handicap Ramps w/Detectable Surface 6 EA $750.00 $4,500.00
SUBTOTAL= $46,579.00
MEMORIAL LANE
P-1 3/4"Asphaltic Concrete(Type S-III)First Lift 2,434 SY $6.00 $14,604.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 2,434 SY $6.00 $14,604.00
P-3 6" Limerock Base 2,434 SY $9.00 $21,906.00
P-4 12"Stabilized Subgrade 3,156 SY $2.50 $7,890.00
P-5 Valley Gutter 1,901 LF $11.00 $20,911.00
P-6 Type"A"Curb" 221 LF $12.00 $2,652.00
P-7 4"Concrete Sidewalk 1,070 SY $32.00 $34,240.00
P-8 Signing and Marking 1 LS $5,000.00 $5,000.00
P-9 Concrete Handicap Ramps w/Detectable Surface 2 EA $750.00 $1,500.00
SUBTOTAL= $123,307.00
TOTAL= $169,886.00
*Includes 8'sidewalk;optional asphalt for 8'sidewalk portion.
1 6 A 3
DRAINAGE(PHASE D)
Estimated
Item Description Unit Unit Price Amount
Quantity
MEMORIAL LANE
D-1 12"HDPE 348 LF $20.00 $6,960.00
0-2 18"RCP 24 LF $40.00 $960.00
D-3 24" RCP 192 LF $55.00 $10,560.00
D-4 36"RCP 415 LF $95.00 $39,425.00
D-5 12" Flared End 1 EA $1,300.00 $1,300.00
D-5 24" Flared End 1 EA $2,275.00 $2,275.00
D-6 36" Flared End 2 EA $3,475.00 $6,950.00
D-7 Valley Gutter Inlet 4 EA $4,000.00 $16,000.00
D-8 Junction Box 1 EA $2,750.00 $2,750.00
D-9 Yard Drain 4 EA $1,200.00 $4,800.00
TOTAL= $91,980.00
1 6 A 3
EARTHWORK(PHASE D)
tion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
E-1 2'Silt Fence(Single Row) 1,175 LF $1.50 $1,762.50
E-2 Sod (1'off BOC) 47 SY $2.50 $117.78
SUBTOTAL= $1,880.28
MEMORIAL LANE
E-1 2'Silt Fence(Single Row) 579 LF $1.50 $868.50
E-2 Sod(1'off BOC) 236 SY $2.50 $589.44
SUBTOTAL= $1,457.94
TOTAL= $3,338.22
16A I
LIGHTING(PHASE D)
Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
L-1 Lighting 1 EA $3,300.00 $3,300.00
SUBTOTAL= $3,300.00
MEMORIAL LANE
L-1 Lighting 4 EA $3,300.00 $13,200.00
SUBTOTAL= $13,200.00
TOTAL= $16,500.00
I 6 A 3
LANDSCAPING(PHASE D)
tion Estimated
Item Description Unit Unit Price Amount
Quantity
CELEBRATION DRIVE
LA-1 Code Minimum Landscaping 1 LS $2,000.00 $2,000.00
SUBTOTAL= $2,000.00
MEMORIAL LANE
LA-1 Code Minimum Landscaping 1 LS $60,000.00 $60,000.00
SUBTOTAL= $60,000.00
TOTAL= $62,000.00