The URL can be used to link to this page

Agenda 03/14/2023 Item #16A 1 (Approve for recording the amended final plat of Esplande by the Islands - Phase 2 Replat approve the performance security in the amount of $2,517,064.70.)16.A.1 03/14/2023 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 Esplanade by the Islands - Phase 2 Replat, (Application Number PL20220006144) approval of the standard form Construction and Maintenance Agreement and approval of the performance security in the amount of $2,517,064.70. OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the amended final plat of Esplanade by the Islands - Phase 2 Replat, 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, in accordance with the LDC Section 10.02.04.13.4. This procedure allows for the Board to approve the plat and associated construction documents for construction purposes and recording purposes concurrently. CONSIDERATIONS: On September 14, 2021, the Board approved the final subdivision plat for Esplanade by the Islands - Phase 2 (PL20210000687). The developer has since revised the lot width of lots 277, 278, and 279 which has resulted in the addition of 2 lots, and all associated infrastructure has been revised to accommodate these changes. The required improvements for the Esplanade by the Islands - Phase 2 Replat are included within the Insubstantial Change application (ICP), PL20220006145, which replaces the previously approved PPL (PL20210000687), and necessitates this additional approval by the Board. The Development Review Division of the Growth Management Department has completed the review of the construction drawings, specifications, and amended final plat of Esplanade by the Islands - Phase 2 Replat. 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, Ord. No. 84-42, as amended. 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 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 Esplanade by the Islands - Phase 2 Replat be approved for recording. FISCAL IMPACT: The project cost associated with this amended final plat is $2,288,240.64 (estimated) to be borne by the developer. The cost breakdown is as follows: a) Water & Sewer $1,057,105.00 b) Drainage, Paving, Grading $1,231,135.64 The Security amount, equal to 110% of the project cost is $2,517,064.70 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: $1,680.46 Packet Pg. 265 16.A.1 03/14/2023 The bulk of the fees was paid under the previously approved PPL (PL2021000687) and was paid in April 2021. Additional fees for this amended final plat were paid under the approved ICP (PL20220006145) in October 2022. The breakdown is as follows: a) Plat Review Fee ($1,000.00 + $5. /ac) $ 1,361.20 b) Construction Drawing Review Fee Water & Sewer (.75% const. est.) $ 65.42 c) Drainage, Paving, Grading (.75% const. est.) $ 62.64 d) Construction Inspection Fee Water & Sewer (2.25% const. est.) $ 194.20 e) Drainage, Paving, Grading (2.25% const. est.) $ N/A 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 final 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 Antilles 2 (Application Number PL20220006144) for recording with the following stipulations: 1. Approve the amount of $2,517,064.70 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 designee: a.To withhold Certificates of Occupancy until the required improvements have received preliminary acceptance. b. To delay the recording of the plat until suitable security and an appropriate Construction and Maintenance Agreement are approved and accepted by the County Attorney's office and the Board of County Commissioners or the County Manager or designee on behalf of the Board pursuant to Section 10.02.04 F.2 of the Land Development Code. Prepared by: Lucia S. Martin, Project Manager I, Development Review Division ATTACHMENT(S) 1. Location Map (PDF) 2. Plat Map (PDF) 3. Opinion of Probable Cost (PDF) Packet Pg. 266 16.A.1 03/14/2023 COLLIER COUNTY Board of County Commissioners Item Number: 16.A.1 Doe ID: 24532 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 Esplanade by the Islands - Phase 2 Replat , (Application Number PL20220006144) approval of the standard form Construction and Maintenance Agreement and approval of the performance security in the amount of $2,517,064.70. Meeting Date: 03/14/2023 Prepared by: Title: Technician — Growth Management Development Review Name: Lucia Martin 01/27/2023 3:56 PM Submitted by: Title: Environmental Specialist — Growth Management Department Name: Jaime Cook 01/27/2023 3:56 PM Approved By: Review: Corporate Business Operations Kenneth Kovensky Additional Reviewer Growth Management Department Diane Lynch Growth Management Department Engineering & Natural Resources Jack McKenna Additional Reviewer Growth Management Department Jaime Cook Division Director Growth Management Development Review Brett Rosenblum Growth Management Department James C French Growth Management County Attorney's Office Derek D. Perry Level 2 Attorney Review 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 Ed Finn CMO Completed County Manager's Office Geoffrey Willig Level 4 County Manager Review Board of County Commissioners Geoffrey Willig Meeting Pending Completed 01/27/2023 5:12 PM Completed 01/30/2023 4:06 PM Completed 01/31/2023 9:12 AM Completed 02/10/2023 4:20 PM Additional Reviewer Completed 02/13/2023 10:31 AM Completed 02/14/2023 7:48 PM Completed 03/02/2023 9:00 AM Completed 03/02/2023 9:27 AM Completed 03/02/2023 1:19 PM Completed 03/02/2023 6:52 PM 03/05/2023 6:25 PM Completed 03/06/2023 8:56 AM 03/14/2023 9:00 AM Packet Pg. 267 16.A.1.a ESPLANADE BY THE ISLANDS REPLAT LOCATION MAP PHASE 2 a Packet Pg. 268 le.d� 4a-,P I,. o I„3- lidI I, ) d w lid 1-4— oMW=l $ poiW la g'W lit m 00ti a w w m 2 $ Q W�_ 2 6 r m f RnHco v' S I� Ircm ,p,�'^ ie� `xap a��o (1.� TRINITY PLACE ROAD O $ m 2 I�� m4� m�W Wpm $��i g ��m $ W z�_g agmm use g fop - d k o d Wo. g ggio 2> m¢ � Wm$ I ao� o�mm x W n fly ti e CW$ 12 °§p I° ze mz:o Q N Ey AVMN3mi1D agWO zb� mm o IWw fe 'w a �i 2 � � ¢ III. r� a a aW' =� Wt a ill 2 g eg �° "2mx o ii.� `� Wm�aW$m @_ l i i Ira " °Ili li�x 2 m I 2 `2 m2 1 =�az /AVWr/JJ. � � �e > c, � �p � � � m� �� a N :a alp tjTOW; N F top NNOIO=M. g „ VL u Q�m4~~ZU �F�UNIT u -�Q Fin Z �mW i Z 2io¢ $ Z A 0,z K¢r g l W IW° y m le l v ail 2 O O N I�NOtiO j I ii 5 Q V J h m� .\h0�g � °�+OWNp`� zap We ; $ I TWO n$� $�� ¢'gl e� � 2� � �2�ee� �� oh�W m�e�$�ai q g�' -gmill Y2 pp �$ Q g W 2 o q W°WW>`�,� � W a g$ � i W'�g � xg��aoQp $ � 2.j220 W m 20m 4W 11 O� gW 2W Q 2 W'a it! w (� 1, gu$Q ¢z4 Wh e$ $,k u dQ$4 o°m ��Eop! i i o� Q g by wW ug e `g3 $i��grcgi¢ � w¢ ti mo �i $�� a�� m 2ffz�N QiQasgsa°°C W ,eg Qm a °, z°zW pu Wme so�>�"ii Q t W w MCI Ego m .°c 2 z� �^ �qW �'Qe �Oe� ,."'&s `� u m � W -��m� �Q�oW � ¢�i � o� $x i &a i � 3 wg°g �$8oe i g � W"w. i,m .e �� uoW s o q�rci> x mp��kJ¢o 0 �$ �W $ c � �� k; as p W � pssge�u2� of ° � 4' ° $ a $ e a 0 $ $ q w $�nW 3 Rag, �4=�a > w � m��x m o h'`` a J��$o go ? °� �WC mi¢�zWB W $ W W $gg 2 e tie, g $z ¢.g $ '2��0 „% $ °1 g Will w¢ $¢ �� 2 �¢� I MIT W � W B p g�'o°2 W °$ e Wu IT e¢�es `$ � wQ $� °gym $� � e� � :��:eg u�°�� i°mEmm�� n u� �� ¢3 �'� g �� °s His m pal k Q 3 -. xii'� oW �' �^�e�`+�yp 31 g 2 i'ua I �m $ His W mum � �� u ` � 2 a � ¢w as z� wWg u We3 �emm 2 ° e e S W $°>¢ `� �C Wu W° a4W �zW m e Q&g 2" Q Wig g 2 � ; �W im$$�O° x u �2 2 limit 1 2N2 {zNp �u 2 pie am W S �, g°mW gW OU �$¢ _ F $ ¢� 2 6 p$$� g m�2 N �. Wc�~ W � Wm�3b �, �"2N�OO W2 ` � � 2OeWp�n4Nu � qa �ij� N�� W$ e. � h'��$� E $$m N g¢i $m 31p0m W i W F �ev,',ue h '`� 2w wog W Mal l °z o� � J $w WW g kcW$°' m W W2 ee2 ue @ ,O �k0 i W � ¢ � �NWall: `~- 2 >.. 'W �' � �$ s i g$iQoe 3' bs $ 2 g w i W eagp� Qom $ kw$ z o i �2 °t'wzi Qg`a�� 4$ e'a. m��°m �$4 O kt•4� Q �x� NR Mi egg hR 0 .:34 pGc,W tiFn c,O$ Ci ,_R 04 ei2�2 �� W VCY ��$ W o2 � �W0404� i,.d� 4a -41 Aq n,.3-1 i. I, ) d w lid 1-4— Aga oQo 6 20 Wo, W I w a" I - I N - g i F F W e 03U V7dNn E .. a 4—, wg € Qo w Q wok rc °� �W Wa F w =m" 2 to IN � LN08S-61 3 Z V ,� 9z-ls->z Nou�3s W _JO 3NIl N � 4/( '3'N 3H! JO 3N11 'N JO 3Nl) S W b" a 0321 V7dN/! W mp ZEO„ 1.NVH1 LLJ �p2lu� NK ,�a 2 w COO 00 o ry75`o. 1'1111 e I (/% e Lu CSRa Zh�Z c 26 Z18 263 0 ya ry it Lu U � Z � 262 ' 217 p v Q �n,aoU 278 w 4� �//�� N bJ O p7 ai W OR 2 VJ c� O p Q O ti osz {ez obb.L v) I� O` mom QOZU 4 IBe J W J Q ONQ�R MN ese Moro♦♦ J W � O ? O to b 1 ory� ,' sz �0 �r� `o y♦ ♦ J Z � 9b Pb S r PP � � t �♦ ♦ \ WO n3 Ptia ~JAW \ A R� 6 F` 6p Yu8i r m .[O.OSaB N Pbl � ryry1 ry'L9 zs 866 /NOu ��•YJ� ;"� I t 9Z-1S-f{ NOLLJ3B N_-_--6J013N1)3N -- 1`�I' (i, `�%d ryti5p9 iry 59 �7 LNOI1J351 9Z-lS-fl NO([�35 - 31 ¢� zo 4d<"i ryi ,6 yp� � 5 .n 55 JO 3NIl s �� 0��{hpl � ~J� ryyypBg ��N yaA43 �3goz N��}52 I � y2� y 41 ao m a9 0 o~J o P m iRP J 3 w e•��4�0 ��h y>� F��W��c"iQ�Q22W� � ��j2VY 4 UNPLAT%D O �2hW �w Vag 4k p> d 3ma4p WZZ p¢-Z2V F N W22 2 a Q Nry 203 �iW '�iWW OWQ Ki � V '^2 WJJWw W�i006�V�V � C0Rp042�,UGOi�J��J V2U�ti ®' 8 a " 8 I i,.d � 4a -41 Aq na,3. lid I, ) d w lid 4 — I w O M w N \ 1A WAYJ\ MOri�Dj�- �S��JW� €oTQom�m io P� BEL �pDEPs`c ;2•s° J o - ..11 L 250 \ \ E� 59" 0 N f,`'LPJ �• � ,�\moo. \ 2 �'.ss � o s Na w m E"O 1�� ,5a1 hh es .\ \ o 6 � = W ^ O V) Q h uNE or IHE sw U Z Z N E SECnON nIE.S£.261% 0070'66" E v '\\.O[ c 2 0 Q p M Z 0 / C3 >a0U NNYQ003�J 0 OQW 1� Jim W Q Q�Q 05 // 4h w ti3e� O ti NOti� V)O eP`'P JWUUW�W� rye 2 Con C) � gQ 3 � SZ«£t A' �311 H7dNr7 \ � � \ OP IIIIIIIIIIIIIIIIIIIIII 1,.a 4. P- -41 Aq n,.3-1 i. i, ) 6 w lid 1-4- 6EL �OMM N�TM _ PNASE 1 _ AN ESPLAN 7pACT 'LEi- PGS. 32-54) bl, (LAKE. LME.J iP B' 6y THE aO0 Ur'v�i n..o p) $ SLAND ADES N,5583) �iD a '- PG N w w rPB. j o��tm N -II II N w I gox�Qm - o Ld - - C32 10' PU E. j1 C38 C�32i / o cp 4S ��bb £b(J ZbIJ C,39N G,J5� w �agr eW� 3 mw o <g rn o4�le N Wti� N C,30 I C513 C134 I sslJ I>lJ PbIJ C,38 C,3] Gyry / I N N C62 IJ \V WO IT� J Q s V W Q/ p '^ 2 A N WhO(n¢tih� ry� = e ^ ¢ W U uu N y Z ] \ 1�1 �m�OpO T iJ� WOU� O rJ \ ryyyb0' W 2 W�Wk MW � KW ¢ � U� U C66 I / 2 H h / \ w3W333 � — 3'by1�b'p 3 IV n r �InPtrm--,� J nBZ_r3h 2N � h 7 \ 3 X3N� 4 I N FtJ \ \ \ 2ZJ � r 23wWW WWW W333333 WwWWW3333W W>°�Nh=„w�M shaeo3o I c� - I I Nam offio W aam�Q'"z PI O 0'nN �m��PP��iMN NO2m_ x w��z�zggzzzzzzx aa� Jom�- O = w aas3w3a N mwm i w�,� h„� ry�n wm�xmsxzzzzizz: m ? mm ZWa�q�o�,o< am N � GiPr P1yhfo'.anPPf,°,'a o$$a oSo$ggoag� N ti N I m Z -JO 9-331-IS W IRo i J ~WU(nU F-N 1<a I I xm00�-o^ co ¢ 2 2,. h Q W U 8 ti Q o m I N j�mQQ��a� tipQWN��30 �20 o^I W co: �oYi-, i m I I 13 ti NNYQOOmp jn Vl O m O� Z 0 rn� Q J a Q Zip �o I Qq /y" w'h o al tiNotio ti / e�'I I 1\�\ L. m W • Q N 2 Ayo � fg51 'R U) 0 \V / 97 / � v de lZ� OZ� .a I 1,.a 96 a- -41 Aq n 3 i. I, ) d w lid 9 — I I U- 3W w33ww xO�N w "w"-2hhnRF a�i,rc [�y � `m��oYrP yMN aad �w O Wmm2'^ 22222 io��rc � W=ioe�mmh i�OQz_ - rYi W 2w rovfoti==o €o�Qm _ O w J o N E P. n O p1� I N h $ � W x I h � APSE N o h5��0�� P51 yal cp6 � � I gQ�cc��g�y� PGctte .$o e 4-4 2 c9� 1, N 2gO'' C c cJ ct21 csccn�N i3fs 21 In ll�l; jNc�Q�Opa>- I2 N I r� ?WnZ�3C) } v I h 0 e Ql�h¢~ZU un /" O1u�02 ON Jw c" Uzi c�5 �i 3 i� I QJZJO UO U3 ~°0 7 A° I Q h z e Ih I � L -30 S 133 s I I= 3N17 HOl vkv e I 1-m I U- 3W w33ww xO�N w "w"-2hhnRF a�i,rc [�y � `m��oYrP yMN aad �w O Wmm2'^ 22222 io��rc � W=ioe�mmh i�OQz_ - rYi W 2w rovfoti==o €o�Qm _ O w J o N E P. n O p1� I N h $ � W x I h � APSE N o h5��0�� P51 yal cp6 � � I gQ�cc��g�y� PGctte .$o e 4-4 2 c9� 1, N 2gO'' C c cJ ct21 csccn�N i3fs 21 In ll�l; jNc�Q�Opa>- I2 N I r� ?WnZ�3C) } v I h 0 e Ql�h¢~ZU un /" O1u�02 ON Jw c" Uzi c�5 �i 3 i� I QJZJO UO U3 ~°0 7 A° I Q h z e Ih I � L -30 S 133 s I I= 3N17 HOl vkv e I 1-m I,.d� 44-,9 - -41 Aq n,.3.lid I I,:T ) 6 W lid 1-4— a 0 Ld N J+--j N N Q W � ~ I � � 11�� CW.10�W W OQ��Q?Q UO� CN W hu V7¢II--�O 0�4Ni�Qo�2l- O Q O v Z� WINK O h Q W S a 0 U coa �OY�cZil aj N 0 0 0 u 1-1 �;.41 Sao pNQti� OU, W z.Q�W W1= O N CLQ IaW O Q � 2 M w � Q � � U r� W BELLA TESORO PHASE 1 AN ESPLANADE COMMUNITY"- TRACT "LEI- 0 32-54) (LAKE L.M.E.) (P.9. 6T, .oO.84 Q � i I � ti $ U o R ti I I N Og'Oy13" W �29.84' ? ma N 002235" W 27094' 356.63' N 04'30'30" W Q 3„96, 6490 N NONEXCLUSIVE N.O.E TRACT 'LEI-25" OR. 5568, PG. 386] (LAKE, L.M.E) — — _ — — — — — — _ _ — J N 007235- W UNPLA TTED 1364.92' BELLA TESORO AN ESPLANADE COMMUNITY - PHASE 1 TRACT YEI-20" (LAKE, L.M.E.) P. 6) POS. 31-54) n ,w3wwawww d "D hoY�iPNNhM NAP Vnen� s w 9 2 W I �$$oo8go 2 w � rco�hNWn � I I poi I ? bole � �— N OIY4'4B' W 250-A. �1196f� Z �5 a8 N NONEXCLUSIVE N.O.E. O.R. 5568, PG. 3867\ TRACT L"LE7-25" (LAKE.- .M.E.) v O.R. 5568, PC. 384] _ — — — _ _ i N OO72'35-W 1364.92 h c h h C �I J m� W LINE I THE SW. 1 SECTION ib-51-2]/ W. SECTION 19E 51 1] 4 E LINE ]HE SE E LINE OF IH£ N.E. SECii 3-51-26/ SECTON / 24-51-26 I 16.A.1.c ESPLANADE BY THE ISLANDS PHASE 2 [M Atwell Engineering File No.:774-103 November 21, 2022 Previously Permitted (PL20210000687) Proposed Difference Wastewater $771,790.00 Potable Water $276,684.00 SUBTOTAL = $1,048,474.00 $771,407.00 $285,698.00 $1,057,105.00 -$383.00 $9,014.00 $8,631.00 Earthwork $21,952.50 $32,473.00 $10,520.50 Paving $643,987.00 $628,862.64 -$15,124.36 Drainage $350,770.00 $344,800.00 -$5,970.00 Lighting $100,000.00 $100,000.00 $0.00 Landscape $122,791.00 $125,000.00 $2,209.00 SUBTOTAL = $1,239,500.50 $1,231,135.64 -$8,364.86 TOTAL = $2,287,974.50 $2,288,240.64 $266.14 Fees Collier County Review Fees (0.75%) $2.00 Collier County Inspection Fees (2.25%) $5.99 Fire Review $100.00 First Sheet ( 400.00), $100.00 for each additional $2,300.00 Total $2,407.98 Notes: 1) This Opinion of I This Opinion of Probable Cost (OPC) shall be used for permitting 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. 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. by Nicholas��d Nicholas R. Walters, P.E. wavers Date: Date 16:05:56-05'00' Florida License # 94383 COA #8636 Electronic Signature Text Nicholas R. Walters State of Florida Professional Engineer, License No. 94383 This item has been digitally signed and sealed by Nicholas R. Walters, P.E., on 11/21/2022. Printed copies of this document are not considered signed and sealed and the signature must be verified on any electronic copies. Packet Pg. 276 16.A.1.c Item # Description EstimatedUnit Unit Price Amount Quantity Barcis Road WW-1 8" PVC Sanitary Sewer SDR-26 (8-10') 187 LF $38.00 $7,106.00 WW-2 4' Manhole (8-10') 1 EA $7,300.00 $7,300.00 WW-3 Television Inspection 187 LF $5.00 $935.00 SUBTOTAL = $15,341.00 Pescara Street WW-4 8" PVC Sanitary Sewer SDR-26 (0-6') 382 LF $28.00 $10,696.00 WW-5 8" PVC Sanitary Sewer SDR-26 (6-8') 268 LF $33.00 $8,844.00 WW-6 4' Manhole (0-6') 2 EA $5,200.00 $10,400.00 WW-7 4' Manhole (6-8') 1 EA $6,300.00 $6,300.00 WW-8 4' Manhole (8-10') 1 EA $7,300.00 $7,300.00 WW-9 Television Inspection 650 LF $5.00 $3,250.00 SUBTOTAL = $46,790.00 Sacile Street WW-10 8" PVC Sanitary Sewer SDR-26 (0-6') 251 LF $28.00 $7,028.00 WW-11 8" PVC Sanitary Sewer SDR-26 (6-8') 469 LF $33.00 $15,477.00 WW-12 8" PVC Sanitary Sewer SDR-26 (8-10') 25 LF $38.00 $950.00 WW-13 4' Manhole (0-6') 2 EA $5,200.00 $10,400.00 WW-14 4' Manhole (6-8') 2 EA $6,300.00 $12,600.00 WW-15 6" Double PVC Sewer Service 19 EA $1,200.00 $22,800.00 WW-16 Television Inspection 745 LF $5.00 $3,725.00 SUBTOTAL = $72,980.00 Turin Drive WW-17 8" PVC Sanitary Sewer SDR-26 (0-6') 130 LF $28.00 $3,640.00 WW-18 8" PVC Sanitary Sewer SDR-26 (6-8') 69 LF $33.00 $2,277.00 WW-19 8" PVC Sanitary Sewer SDR-26 (8-10') 283 LF $38.00 $10,754.00 WW-20 8" PVC Sanitary Sewer SDR-26 (10-12') 438 LF $43.00 $18,834.00 WW-21 8" PVC Sanitary Sewer SDR-26 (12-14') 419 LF $48.00 $20,112.00 WW-22 8" PVC Sanitary Sewer SDR-26 (14-16') 286 LF $58.00 $16,588.00 WW-23 4' Manhole (0-6') 1 EA $5,200.00 $5,200.00 WW-24 4' Manhole (8-10') 0 EA $7,300.00 $0.00 WW-25 4' Manhole (10-12') 3 EA $8,800.00 $26,400.00 WW-26 4' Manhole (12-14') 2 EA $9,900.00 $19,800.00 WW-27 4' Manhole (14-16') 2 EA $11,200.00 $22,400.00 WW-28 6" Double PVC Sewer Service 12 EA $1,200.00 $14,400.00 WW-29 6" Single PVC Sewer Service 6 EA $900.00 $5,400.00 WW-30 Television Inspection 1,625 LF $5.00 $8,125.00 WW-31 6" PVC Force Main (C900, DR-18) 1,820 LF $25.00 $45,500.00 WW-32 6" PVC Force Main (C900, DR-14) 30 LF $28.00 $840.00 WW-33 6" Plug Valve 1 EA $1,200.00 $1,200.00 WW-34 Pump Station 1 LS $403,800.00 $403,800.00 SUBTOTAL = $625,270.00 Giardino Drive WW-35 8" PVC Sanitary Sewer SDR-26 (10-12') 42 LF $43.00 $1,806.00 WW-36 8" PVC Sanitary Sewer SDR-26 (12-14') 170 LF $48.00 $8,160.00 WW-37 Television Inspection 212 LF $5.00 $1,060.00 SUBTOTAL = $11,026.00 TOTAL = $771,407.00 Packet Pg. 277 16.A.1.c EstimatedUnit Item # Description Unit Price Amount Quantity Barcis Road PW-1 10" PVC Water Main (C900, DR-18) 805 LF $34.00 $27,370.00 PW-2 8" PVC Water Main (C900, DR-14) 48 LF $30.00 $1,440.00 PW-3 10" Gate Valve 1 EA $2,500.00 $2,500.00 PW-4 8" Gate Valve 1 EA $2,000.00 $2,000.00 PW-5 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00 PW-6 Temporary Blow -Off 1 EA $2,500.00 $2,500.00 PW-7 Fire Hydrant, Complete 2 EA $5,000.00 $10,000.00 PW-8 Connect to Existing 1 EA $2,500.00 $2,500.00 SUBTOTAL = $50,310.00 Pescara Street PW-9 8" PVC Water Main (C900, DR-18) 709 LF $28.00 $19,852.00 PW-10 1.5" Double Water Service, Complete 10 LF $1,200.00 $12,000.00 PW-11 1.5" Single Water Service, Complete 3 EA $1,000.00 $3,000.00 PW-12 Fire Hydrant, Complete 1 EA $5,000.00 $5,000.00 PW-13 Temporary Blow -Off 1 EA $2,500.00 $2,500.00 SUBTOTAL = $42,352.00 Sacile Street PW-14 8" PVC Water Main (C900, DR-18) 800 LF $28.00 $22,400.00 PW-15 1.5" Single Water Service, Complete 8 EA $1,000.00 $8,000.00 PW-16 1.5" Double Water Service, Complete 15 EA $1,200.00 $18,000.00 PW-17 Fire Hydrant, Complete 1 EA $5,000.00 $5,000.00 PW-18 Temporary Blow -Off 1 EA $2,500.00 $2,500.00 SUBTOTAL = $55,900.00 Turin Drive PW-19 10" PVC Water Main (C900, DR-18) 1,710 LF $34.00 $58,140.00 PW-20 10" PVC Water Main (C900, DR-14) 138 LF $36.00 $4,968.00 PW-21 8" PVC Water Main (C900, DR-18) 28 LF $28.00 $784.00 PW-22 10" Gate Valve 4 EA $2,500.00 $10,000.00 PW-23 8" Gate Valve 2 EA $2,000.00 $4,000.00 PW-24 1.5" Single Water Service, Complete 6 EA $1,000.00 $6,000.00 PW-25 1.5" Double Water Service, Complete 12 EA $1,200.00 $14,400.00 PW-26 Temporary Blow -Off 2 EA $2,500.00 $5,000.00 PW-27 Fire Hydrant, Complete 3 EA $5,000.00 $15,000.00 SUBTOTAL = $118,292.00 Giardino Drive PW-28 8" PVC Water Main (C900, DR-18) 173 LF $28.00 $4,844.00 PW-29 1.5" Single Water Service, Complete 1 EA $1,000.00 $1,000.00 PW-30 8" Gate Valve 4 EA $2,000.00 $8,000.00 PW-31 Temporary Blow -Off 2 EA $2,500.00 $5,000.00 SUBTOTAL = $18,844.00 TOTAL = $285,698.00 0 U a� 0 0 L 0 c 0 .Q O c a� E ca Q Packet Pg. 278 16.A.1.c EstimatedUnit Item # Description Unit Price Amount Quantity EW-1 Single Row Silt Fence 9,464 LF $2.00 $18,928.00 EW-2 Double Row Silt Fence 2640 LF $4.00 $10,560.00 EW-3 Sod (1' Behind Curb) 1,194 SY $2.50 $2,985.00 SUBTOTAL = $32,473.00 Packet Pg. 279 16.A.1.c Item # Description EstimatedUnit Unit Price Amount Quantity P-1 Signing & Marking - Entire Project 1 LS $35,000.00 $35,000.00 SUBTOTAL = $35,000.00 Barcis Road P-2 3/4" Asphaltic Concrete (Type S-III) First Lift 4,050 SY $5.50 $22,275.00 P-3 3/4" Asphaltic Concrete (Type S-III) Second Lift 4,050 SY $5.50 $22,275.00 P-4 6" Limerock Base (Compacted and Primed) 4,050 SY $8.50 $34,425.00 P-5 12" Stabilized Subgrade 5,063 SY $5.00 $25,312.50 P-6 Type "F" Curb 1,644 LF $17.00 $27,948.00 P-7 Type "A" Curb 352 LF $15.00 $5,280.00 P-8 Ribbon Curb 80 LF $12.00 $960.00 P-8 ADA Warning Pads 2 EA $850.00 $1,700.00 P-9 4" Concrete Sidewalk 839 SY $28.00 $23,492.00 SUBTOTAL = $163,667.50 Pescara Street P-10 3/4" Asphaltic Concrete (Type S-III) First Lift 1,740 SY $5.50 $9,570.00 P-11 3/4" Asphaltic Concrete (Type S-III) Second Lift 1,740 SY $5.50 $9,570.00 P-12 6" Limerock Base (Compacted and Primed) 1,740 SY $8.50 $14,790.00 P-13 12" Stabilized Subgrade 2,175 SY $5.00 $10,875.00 P-14 Type"A" Curb 175 LF $15.00 $2,625.00 P-15 2' Valley Gutter 1,397 LF $13.00 $18,161.00 P-16 4" Concrete Sidewalk 791 SY $28.00 $22,148.00 SUBTOTAL = $87,739.00 Sacile Street P-17 3/4" Asphaltic Concrete (Type S-III) First Lift 2,098 SY $5.50 $11,539.00 P-18 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,098 SY $5.50 $11,539.00 P-19 6" Limerock Base (Compacted and Primed) 2,098 SY $8.50 $17,833.00 P-20 12" Stabilized Subgrade 2,623 SY $5.00 $13,112.50 P-21 Type "A" Curb 175 LF $15.00 $2,625.00 P-22 2' Valley Gutter 1,680 LF $13.00 $21,840.00 P-23 4" Concrete Sidewalk 603 EA $28.00 $16,884.00 SUBTOTAL = $95,372.50 Turin Drive P-24 3/4" Asphaltic Concrete (Type S-III) First Lift 5,162 SY $5.50 $28,391.00 P-25 3/4" Asphaltic Concrete (Type S-III) Second Lift 5,162 SY $5.50 $28,391.00 P-26 6" Limerock Base (Compacted and Primed) 5,162 SY $8.50 $43,877.00 P-27 12" Stabilized Subgrade 6,645 SY $5.00 $33,225.00 P-28 2' Valley Gutter 1,985 LF $13.00 $25,805.00 P-29 Type "F" Curb 1,311 LF $17.00 $22,287.00 P-30 ADA Warning Pads 6 EA $850.00 $5,100.00 P-31 4" Concrete Sidewalk 2,143 SY $28.00 $60,007.64 SUBTOTAL = $247,083.64 TOTAL = $628,862.64 Q Packet Pg. 280 16.A.1.c Item # Description EstimatedUnit Quantity Unit Price Amount Barcis Road D-1 15" RCP 35 LF $35.00 $1,225.00 D-2 18" RCP 117 LF $40.00 $4,680.00 D-3 24" RCP 93 LF $55.00 $5,115.00 D-4 30" RCP 349 LF $75.00 $26,175.00 D-5 36" RCP 151 LF $100.00 $15,100.00 D-6 18" Flared End 1 EA $2,300.00 $2,300.00 D-7 30" Flared End 1 EA $3,250.00 $3,250.00 D-8 36" Flared End 1 EA $3,700.00 $3,700.00 D-9 Grate Inlet 2 EA $3,000.00 $6,000.00 D-10 Type 9 Inlet 6 EA $4,800.00 $28,800.00 D-11 Junction Box 1 EA $3,300.00 $3,300.00 D-12 Inlet Protection 9 EA $1,000.00 $9,000.00 SUBTOTAL = $108,645.00 Pescara Street D-13 36" RCP 457 LF $100.00 $45,700.00 D-14 36" Flared End 2 LF $3,700.00 $7,400.00 D-15 Valley Gutter Inlet 2 LF $3,300.00 $6,600.00 D-16 Inlet Protection 2 LF $1,000.00 $2,000.00 SUBTOTAL = $61,700.00 Sacile Street D-17 12" HDPE 484 LF $20.00 $9,680.00 D-18 15" RCP 33 LF $35.00 $1,155.00 D-19 18" RCP 21 LF $40.00 $840.00 D-20 24" RCP 343 LF $55.00 $18,865.00 D-21 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00 D-22 Yard Drain 3 EA $1,000.00 $3,000.00 D-23 Grate Inlet 2 EA $3,000.00 $6,000.00 SUBTOTAL = $52,740.00 Turin Drive D-24 15" RCP 73 LF $35.00 $2,555.00 D-25 18" RCP 474 LF $40.00 $18,960.00 D-26 36" RCP 453 LF $100.00 $45,300.00 D-27 12" Flared End 0 EA $1,900.00 $0.00 D-28 18" Flared End 3 EA $2,300.00 $6,900.00 D-29 36" Flared End 2 EA $3,700.00 $7,400.00 D-30 Valley Gutter Inlet 6 EA $3,300.00 $19,800.00 D-31 Type 9 Inlet 2 EA $4,800.00 $9,600.00 D-32 Inlet Protection 8 EA $1,000.00 $8,000.00 D-33 Control Structure 0 EA $5,000.00 $0.00 SUBTOTAL = $118,515.00 Demo D-34 Demo Existing Control Structure 1 EA $1,000.00 $1,000.00 D-35 Demo Existng 30" RCP 80 LF $15.00 $1,200.00 D-36 Demo Existing 30" Flared End 1 EA $500.00 $500.00 D-37 Demo Existing Grate Inlet 1 EA $500.00 $500.00 SUBTOTAL = $3,200.00 TOTAL = $344,800.00 Packet Pg. 281 16.A.1.c EstimatedUnit Item # Description Unit Price Amount Quantity L-1 Street Lights 1 LS $100,000.00 $100,000.00 TOTAL = $100,000.00 Packet Pg. 282 16.A.1.c Item # Description EstimatedUnit Unit Price Amount Quantity L-1 Code Minimum Landscape & Secondary Irrigation 1 LS $125,000.00 $125,000.00 TOTAL = $125,000.00 Packet Pg. 283 16.A.1.c Plat Review Fees: Residential only: $1,000.00 Plus $5.00 per acre (round up to the next acreage) Number of Acres = 102.58 $ 1,515.00 Non -Residential only: $1,000.00 Plus $10.00 per acre (round up to the next acreage) Number of Acres = N/A $50 Fire review $ 50.00 r m COA application fee $200 + $25 per D.U. or per 1,000 sq. ft. commercial ($5,000 max.) N Dwelling Units= 90 $ 2,450.00 y t d Environmental Health Review Fee (if applicable) N/A N $2,500 Environmental Impact Statement review N/A c $1,000 Listed Species Survey (when EIS is not required) N/A t .r $250 Site Clearing fee (first acre or fraction of an acre, round acres up to next whole acre) $250 for the first Acre N/A plus $50 for each additional acre or fraction of an acre :($3,000 maximum) # of acres N/A ca Total Acres to be Cleared = 0.00 Q. w Utility Modeling and Analysis fee $1,000 (only applies if zoned PUD or DRI) $ 1,000.00 d Utility Plan Review & Inspection Fees Water + Wastewater Cost Estimate = $1,057,105.00 LL Utilities document review— 0.75% of probable water/sewer construction costs 04 0.75% x Cost Estimate = $7,928.29 $ 7,928.29 LO Utilities Inspection Fee —2.25% of probable water/sewer construction costs v * 100% of Construction Inspections fees to be paid prior to Pre -Construction meeting 2.25% x Cost Estimate = $23,784.8625 $ U a� Paving, Grading, Landscape, Lighting, & Drainage Review & Inspection Fees: o Cost Estimate = $1,231,135.64 d Construction document review — 0.75% of probable roadway, paving & drainage construction costs p 0.75% x Cost Estimate = $9,233.52 $9,233.52 0 Construction inspection — 2.25% of probable roadway, paving & drainage construction costs S * 100% of Construction Inspections fees to be paid prior to Pre -Construction meeting Q Q 2.25% x Cost Estimate = $27,700.55 $ a� E SUB -TOTAL: $ 22,176.80 PRE-APP CREDIT: $ - Q TOTAL: $ 22,176.80 Packet Pg. 284