Agenda 12/10/2024 Item #16A 9 (Approve for recording the plat of Esplanade By The Islands - Phase 4 Application Number PL20240006275)12/10/2024
Item # 16.A.9
ID# 2024-1924
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 plat of Esplanade By The
Islands - Phase 4 (Application Number PL20240006275) approval of the standard form Construction and Maintenance
Agreement and approval of the performance security in the amount of $4,220,586.70.
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the plat of Esplanade By
The Islands – Phase 4, a subdivision of lands located in Sections 18 and 19, Township 51 South, Range 27 East, Collier
County, Florida, in accordance with the 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 plat of Esplanade By The Islands – Phase 4. 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. 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 his designee and the County Attorney’s office prior to the recording of the 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 plat of Esplanade By The Islands – Phase 4 be approved for
recording.
FISCAL IMPACT: The project cost is $3,836,897 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $1,976,948
b) Drainage, Paving, Grading $1,859,949
The Security amount, equal to 110% of the project cost, is $4,220,586.70
The County will realize revenues as follows:
Fund: Growth Management Fund 1014
Agency: County Manager
Cost Center: 138327 -- Land Development Services
Revenue generated by this project: Total: $116,336.91
The Fees are based on a construction estimate of $3,836,897 and were paid on May 29, 2024.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,230.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $14,827.11
c) Drainage, Paving, Grading
(.75% const. est.) $13,949.62
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $44,481.33
e) Drainage, Paving, Grading
(2.25% const. est.) $41,848.85
Page 4121 of 10663
12/10/2024
Item # 16.A.9
ID# 2024-1924
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 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 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 subdivision plat, it shall state reasons for such denial or conditions.
In accordance with the LDC, the applicant is required to submit the subdivision plat to the County Manager or designee
for recording within 18 months of the date of approval of the 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
RECOMMENDATIONS: To endorse staff’s recommendation to approve the final plat of Esplanade By The Islands -
Phase 4 (Application Number PL20240006275) for recording with the following stipulations:
1. Approve the amount of $4,220,586.70 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 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
ATTACHMENTS:
1. Location Map
2. Plat Map
3. Opinion of Probable Cost
Page 4122 of 10663
ESPLANADE BY THE ISLANDS – PHASE 4
LOCATION MAP
Page 4123 of 10663
John Scott Rhodes, PSM LS5739Digitally signed by John Scott Rhodes, PSM LS5739 Date: 2024.10.08 08:08:51 -04'00'Page 4124 of 10663
Page 4125 of 10663
Page 4126 of 10663
Page 4127 of 10663
Page 4128 of 10663
Page 4129 of 10663
Page 4130 of 10663
Page 4131 of 10663
Page 4132 of 10663
Page 4133 of 10663
Page 4134 of 10663
Page 4135 of 10663
Page 4136 of 10663
Total
Wastewater $1,365,932.00
Potable Water $611,016.00
SUBTOTAL = $1,976,948.00
Earthwork $24,323.50
Paving $936,550.50
Drainage $649,075.00
Lighting $75,000.00
Landscape $175,000.00
SUBTOTAL = $1,859,949.00
TOTAL = $3,836,897.00
10% O&M = $383,689.70
GRAND TOTAL = $4,220,586.70
1)
2)
3)
Nicholas R. Walters, P.E.
Date
Florida License # 94383
COA #8636
All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. These costs cannot be
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.
SUMMARY
This Opinion of Probable Cost (OPC) shall be used for permitting purposes only.
Notes:
ESPLANADE BY THE ISLANDS PHASE 4
PPL
Opinion of Probable Cost
Rev01
July 23, 2024
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 7/23/2024.
Printed copies of this document are not
considered signed and sealed and the
signature must be verified on any electronic
copies.
Digitally signed by
Nicholas Walters
Date: 2024.07.23
16:22:44-04'00'
Page 4137 of 10663
Item # Description
Estimated
Quantity Unit Unit Price Amount
Barcis Drive
WW-1 8" PVC Sanitary Sewer SDR-26 (12-14')50 LF $48.00 $2,400.00
WW-2 8" PVC Sanitary Sewer SDR-26 (14-16')655 LF $58.00 $37,990.00
WW-3 8" PVC Sanitary Sewer SDR-26 (16-18')320 LF $63.00 $20,160.00
WW-4 8" PVC Sanitary Sewer SDR-26 (18-20')1010 LF $74.00 $74,740.00
WW-5 8" PVC Sanitary Sewer SDR-26 (20-22') 123 LF $85.00 $10,455.00
WW-6 4' Manhole (14-16') 1 EA $11,200.00 $11,200.00
WW-7 4' Manhole (16-18') 3 EA $14,000.00 $42,000.00
WW-8 4' Manhole (18-20') 4 EA $17,000.00 $68,000.00
WW-9 4' Manhole (20-22') 1 EA $20,000.00 $20,000.00
WW-10 6" Double PVC Sewer Service 4 EA $1,200.00 $4,800.00
WW-11 6" Single PVC Sewer Service 5 EA $900.00 $4,500.00
WW-12 Television Inspection 2,158 LF $5.00 $10,790.00
WW-13 10" PVC Force Main (C900, DR-18) 1,418 LF $37.00 $52,466.00
WW-14 10" PVC Force Main (C900, DR-14) 161 LF $42.00 $6,762.00
WW-15 12" PVC Force Main (C900, DR-18) 645 LF $44.00 $28,380.00
WW-16 12" PVC Force Main (C900, DR-14) 87 LF $49.00 $4,263.00
WW-17 Pump Station, Complete with Generator 1 EA $240,871.00 $240,871.00
WW-18 Air Release Valve 2 EA $5,000.00 $10,000.00
WW-19 12" Gate Valve 2 EA $2,000.00 $4,000.00
WW-20 Connect to Existing Force Main 1 EA $5,000.00 $5,000.00
SUBTOTAL = $658,777.00
Caravita Place
WW-21 8" PVC Sanitary Sewer SDR-26 (12-14') 422 LF $48.00 $20,256.00
WW-22 8" PVC Sanitary Sewer SDR-26 (14-16') 239 LF $58.00 $13,862.00
WW-23 8" PVC Sanitary Sewer SDR-26 (16-18') 472 LF $63.00 $29,736.00
WW-24 4' Manhole (12-14') 1 EA $9,900.00 $9,900.00
WW-25 4' Manhole (14-16') 2 EA $11,200.00 $22,400.00
WW-26 4' Manhole (16-18') 2 EA $14,000.00 $28,000.00
WW-27 6" Double PVC Sewer Service 8 EA $1,200.00 $9,600.00
WW-28 6" Single PVC Sewer Service 3 EA $900.00 $2,700.00
WW-29 Television Inspection 1,133 LF $5.00 $5,665.00
WW-30 12" PVC Force Main (C900, DR-18) 1,013 LF $44.00 $44,572.00
WW-31 12" PVC Force Main (C900, DR-14) 65 LF $49.00 $3,185.00
SUBTOTAL = $189,876.00
Gavello Street
WW-32 8" PVC Sanitary Sewer SDR-26 (0-6')314 LF $28.00 $8,792.00
WW-33 8" PVC Sanitary Sewer SDR-26 (6-8')49 LF $33.00 $1,617.00
WW-34 4' Manhole (0-6') 1 EA $5,200.00 $5,200.00
WW-35 4' Manhole (6-8') 1 EA $6,300.00 $6,300.00
WW-36 6" Double PVC Sewer Service 7 EA $1,200.00 $8,400.00
WW-37 Television Inspection 363 LF $5.00 $1,815.00
SUBTOTAL = $32,124.00
WASTEWATER
Page 4138 of 10663
Torino Drive
WW-38 8" PVC Sanitary Sewer SDR-26 (10-12')397 LF $43.00 $17,071.00
WW-39 8" PVC Sanitary Sewer SDR-26 (12-14') 54 LF $48.00 $2,592.00
WW-40 4' Manhole (10-12') 2 EA $8,800.00 $17,600.00
WW-41 4' Manhole (12-14') 1 EA $9,900.00 $9,900.00
WW-42 6" Double PVC Sewer Service 2 EA $1,200.00 $2,400.00
WW-43 6" Single PVC Sewer Service 3 EA $900.00 $2,700.00
WW-44 Television Inspection 451 LF $5.00 $2,255.00
WW-45 12" PVC Force Main (C900, DR-18) 1,105 LF $44.00 $48,620.00
WW-46 12" PVC Force Main (C900, DR-14) 42 LF $49.00 $2,058.00
WW-47 Connect to Existing Force Main 1 EA $5,000.00 $5,000.00
SUBTOTAL = $110,196.00
Genova Drive
WW-48 8" PVC Sanitary Sewer SDR-26 (8-10')502 LF $38.00 $19,076.00
WW-49 8" PVC Sanitary Sewer SDR-26 (10-12')468 LF $43.00 $20,124.00
WW-50 8" PVC Sanitary Sewer SDR-26 (12-14')474 LF $48.00 $22,752.00
WW-51 8" PVC Sanitary Sewer SDR-26 (14-16')464 LF $58.00 $26,912.00
WW-52 8" PVC Sanitary Sewer SDR-26 (16-18') 253 LF $63.00 $15,939.00
WW-53 8" PVC Sanitary Sewer SDR-26 (18-20') 19 LF $74.00 $1,406.00
WW-54 4' Manhole (8-10') 1 EA $7,300.00 $7,300.00
WW-55 4' Manhole (10-12') 3 EA $8,800.00 $26,400.00
WW-56 4' Manhole (12-14') 2 EA $9,900.00 $19,800.00
WW-57 4' Manhole (14-16') 2 EA $11,200.00 $22,400.00
WW-58 4' Manhole (16-18') 2 EA $14,000.00 $28,000.00
WW-59 6" Double PVC Sewer Service 27 EA $1,200.00 $32,400.00
WW-60 6" Single PVC Sewer Service 14 EA $900.00 $12,600.00
WW-61 Television Inspection 2,180 LF $5.00 $10,900.00
SUBTOTAL = $266,009.00
Modena Street
WW-62 8" PVC Sanitary Sewer SDR-26 (8-10')195 LF $38.00 $7,410.00
WW-63 8" PVC Sanitary Sewer SDR-26 (10-12')390 LF $43.00 $16,770.00
WW-64 8" PVC Sanitary Sewer SDR-26 (12-14') 465 LF $48.00 $22,320.00
WW-65 4' Manhole (10-12') 2 EA $8,800.00 $17,600.00
WW-66 4' Manhole (12-14') 2 EA $9,900.00 $19,800.00
WW-67 6" Double PVC Sewer Service 9 EA $1,200.00 $10,800.00
WW-68 6" Single PVC Sewer Service 10 EA $900.00 $9,000.00
WW-69 Television Inspection 1,050 LF $5.00 $5,250.00
SUBTOTAL = $108,950.00
TOTAL = $1,365,932.00
Page 4139 of 10663
Item #Description Estimated
Quantity Unit Unit Price Amount
Barcis Drive
PW-1 6" PVC Water Main (C900, DR-18) 157 LF $22.00 $3,454.00
PW-2 6" PVC Water Main (C900, DR-14) 80 LF $24.00 $1,920.00
PW-3 8" PVC Water Main (C900, DR-18) 79 LF $28.00 $2,212.00
PW-4 8" PVC Water Main (C900, DR-14) 90 LF $30.00 $2,700.00
PW-5 12" PVC Water Main (C900, DR-18) 2,008 LF $40.00 $80,320.00
PW-6 12" PVC Water Main (C900, DR-14) 188 LF $43.00 $8,084.00
PW-7 Fire Hydrant, Complete 5 EA $5,000.00 $25,000.00
PW-8 1.5" Single Water Service, Complete 1 EA $950.00 $950.00
PW-9 1.5" Double Water Service, Complete 6 EA $1,200.00 $7,200.00
PW-10 6" Gate Valve 5 EA $1,500.00 $7,500.00
PW-11 8" Gate Valve 2 EA $2,000.00 $4,000.00
PW-12 12" Gate Valve 9 EA $3,000.00 $27,000.00
PW-13 Air Release Valve 7 EA $5,000.00 $35,000.00
PW-14 Temporary Blow-Off 5 EA $2,500.00 $12,500.00
PW-15 Connect to Existing 1 EA $5,000.00 $5,000.00
SUBTOTAL = $222,840.00
Caravita Place
PW-16 8" PVC Water Main (C900, DR-18) 106 LF $28.00 $2,968.00
PW-17 8" PVC Water Main (C900, DR-14) 40 LF $30.00 $1,200.00
PW-18 12" PVC Water Main (C900, DR-18) 1,000 LF $40.00 $40,000.00
PW-19 12" PVC Water Main (C900, DR-14) 42 LF $43.00 $1,806.00
PW-20 Fire Hydrant, Complete 3 EA $5,000.00 $15,000.00
PW-21 1.5" Double Water Service, Complete 9 EA $1,200.00 $10,800.00
PW-22 1.5" Single Water Service, Complete 2 EA $950.00 $1,900.00
PW-23 8" Gate Valve 2 EA $2,000.00 $4,000.00
PW-24 12" Gate Valve 2 EA $3,000.00 $6,000.00
PW-25 Air Release Valve 5 EA $5,000.00 $25,000.00
PW-26 Temporary Blow-Off 1 EA $2,500.00 $2,500.00
SUBTOTAL = $111,174.00
Gavello Street
PW-27 8" PVC Water Main (C900, DR-18) 336 LF $28.00 $9,408.00
PW-28 Fire Hydrant, Complete 1 EA $5,000.00 $5,000.00
PW-29 1.5" Double Water Service, Complete 3 EA $1,200.00 $3,600.00
PW-30 1.5" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-31 Connect to Existing 1 EA $5,000.00 $5,000.00
SUBTOTAL = $28,708.00
Torino Drive
PW-32 6" PVC Water Main (C900, DR-18) 49 LF $22.00 $1,078.00
PW-33 6" PVC Water Main (C900, DR-14) 33 LF $24.00 $792.00
PW-34 12" PVC Water Main (C900, DR-18) 1,158 LF $40.00 $46,320.00
PW-35 Fire Hydrant, Complete 1 EA $5,000.00 $5,000.00
PW-36 1.5" Single Water Service, Complete 1 EA $950.00 $950.00
PW-37 1.5" Double Water Service, Complete 3 EA $1,200.00 $3,600.00
PW-38 6" Gate Valve 1 EA $1,500.00 $1,500.00
PW-39 12" Gate Valve 1 EA $3,000.00 $3,000.00
PW-40 Air Release Valve 2 EA $5,000.00 $10,000.00
PW-41 Temporary Blow-Off 1 EA $2,500.00 $2,500.00
PW-42 Connect to Existing 1 EA $5,000.00 $5,000.00
SUBTOTAL = $79,740.00
Genova Drive
PW-42 6" PVC Water Main (C900, DR-18) 2,319 LF $22.00 $51,018.00
PW-43 6" PVC Water Main (C900, DR-14) 38 LF $24.00 $912.00
PW-44 Fire Hydrant, Complete 4 EA $5,000.00 $20,000.00
PW-45 1.5" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-46 1.5" Double Water Service, Complete 31 EA $1,200.00 $37,200.00
PW-47 6" Gate Valve 2 EA $1,500.00 $3,000.00
SUBTOTAL = $117,830.00
Modena Street
PW-1 6" PVC Water Main (C900, DR-18) 992 LF $22.00 $21,824.00
PW-2 Fire Hydrant, Complete 2 EA $5,000.00 $10,000.00
PW-3 1.5" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-4 1.5" Double Water Service, Complete 11 EA $1,200.00 $13,200.00
SUBTOTAL = $50,724.00
TOTAL =$611,016.00
POTABLE WATER
Page 4140 of 10663
Item #Description Estimated
Quantity Unit Unit Price Amount
EW-1 Single Row Silt Fence 10,118 LF $2.00 $20,236.00
EW-2 Sod (1' Behind Curb) 1,635 SY $2.50 $4,087.50
SUBTOTAL = $24,323.50
EARTHWORK
Page 4141 of 10663
Item #Description Estimated
Quantity Unit Unit Price Amount
P-1 Signing & Marking - Entire Project 1 LS $35,000.00 $35,000.00
SUBTOTAL = $35,000.00
Barcis Drive
P-2 3/4" Asphaltic Concrete (Type S-III) First Lift 6,834 SY $5.50 $37,587.00
P-3 3/4" Asphaltic Concrete (Type S-III) Second Lift 6,834 SY $5.50 $37,587.00
P-4 6" Limerock Base (Compacted and Primed) 6,834 SY $8.50 $58,089.00
P-5 12" Stabilized Subgrade 8,464 SY $5.00 $42,320.00
P-6 2' Valley Gutter 679 LF $13.00 $8,827.00
P-6 Type "F" Curb 3,920 LF $17.00 $66,640.00
P-7 ADA Warning Pads 14 EA $850.00 $11,900.00
P-8 5" Concrete Sidewalk 2,563 SY $28.00 $71,764.00
SUBTOTAL = $334,714.00
Caravita Place
P-9 3/4" Asphaltic Concrete (Type S-III) First Lift 2,736 SY $5.50 $15,048.00
P-10 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,736 SY $5.50 $15,048.00
P-11 6" Limerock Base (Compacted and Primed) 2,736 SY $8.50 $23,256.00
P-12 12" Stabilized Subgrade 3,505 SY $5.00 $17,525.00
P-13 Type "F" Curb 1,117 LF $17.00 $18,989.00
P-14 2' Valley Gutter 1,068 LF $13.00 $13,884.00
P-15 ADA Warning Pads 4 EA $850.00 $3,400.00
P-16 5" Concrete Sidewalk 1,217 SY $28.00 $34,076.00
SUBTOTAL = $141,226.00
Gavello Street
P-17 3/4" Asphaltic Concrete (Type S-III) First Lift 791 SY $5.50 $4,350.50
P-18 3/4" Asphaltic Concrete (Type S-III) Second Lift 791 SY $5.50 $4,350.50
P-19 6" Limerock Base (Compacted and Primed) 791 SY $8.50 $6,723.50
P-20 12" Stabilized Subgrade 1,046 SY $5.00 $5,230.00
P-21 Type "F" Curb 77 LF $17.00 $1,309.00
P-22 2' Valley Gutter 635 LF $13.00 $8,255.00
P-23 5" Concrete Sidewalk 387 EA $28.00 $10,836.00
SUBTOTAL = $41,054.50
Torino Drive
P-24 3/4" Asphaltic Concrete (Type S-III) First Lift 97 SY $5.50 $533.50
P-25 3/4" Asphaltic Concrete (Type S-III) Second Lift 97 SY $5.50 $533.50
P-26 6" Limerock Base (Compacted and Primed) 97 SY $8.50 $824.50
P-27 12" Stabilized Subgrade 99 SY $5.00 $495.00
P-28 2' Valley Gutter 365 LF $13.00 $4,745.00
P-29 Type "F" Curb 402 LF $17.00 $6,834.00
P-30 5" Concrete Sidewalk 453 SY $28.00 $12,684.00
SUBTOTAL = $26,649.50
Genova Drive
P-31 3/4" Asphaltic Concrete (Type S-III) First Lift 5,158 SY $5.50 $28,369.00
P-32 3/4" Asphaltic Concrete (Type S-III) Second Lift 5,158 SY $5.50 $28,369.00
P-33 6" Limerock Base (Compacted and Primed) 5,158 SY $8.50 $43,843.00
P-34 12" Stabilized Subgrade 6,703 SY $5.00 $33,515.00
P-35 2' Valley Gutter 3,660 LF $13.00 $47,580.00
P-36 Type "F" Curb 892 LF $17.00 $15,164.00
P-37 5" Concrete Sidewalk 2,534 SY $28.00 $70,952.00
SUBTOTAL = $267,792.00
PAVING
Page 4142 of 10663
Modena Street
P-38 3/4" Asphaltic Concrete (Type S-III) First Lift 2,114 SY $5.50 $11,627.00
P-39 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,114 SY $5.50 $11,627.00
P-40 6" Limerock Base (Compacted and Primed) 2,114 SY $8.50 $17,969.00
P-41 12" Stabilized Subgrade 2,766 SY $5.00 $13,830.00
P-42 Type "f" Curb 1,844 LF $17.00 $31,348.00
P-43 2' Valley Gutter 59 LF $13.00 $767.00
P-44 5" Concrete Sidewalk 1,057 SY $28.00 $29,596.00
SUBTOTAL = $116,764.00
TOTAL = $936,550.50
Page 4143 of 10663
Item #Description Estimated
Quantity Unit Unit Price Amount
Barcis Road
D-1 12" HDPE 337 LF $18.00 $6,066.00
D-2 15" RCP 220 LF $32.00 $7,040.00
D-3 18" RCP 337 LF $38.00 $12,806.00
D-4 24" RCP 176 LF $52.00 $9,152.00
D-5 30" RCP 178 LF $72.00 $12,816.00
D-6 36" RCP 622 LF $98.00 $60,956.00
D-7 18" Flared End 2 EA $2,300.00 $4,600.00
D-8 24" Flared End 1 EA $2,500.00 $2,500.00
D-9 36" Flared End 5 EA $3,500.00 $17,500.00
D-10 Type 9 Inlet 12 EA $4,700.00 $56,400.00
D-11 Valley Gutter Inlet 2 EA $3,200.00 $6,400.00
D-12 Grate Inlet 4 EA $3,000.00 $12,000.00
D-13 Yard Drain 7 EA $1,000.00 $7,000.00
D-14 Junction Box 1 EA $3,199.78 $3,199.78
D-15 Inlet Protection 18 EA $992.07 $17,857.26
SUBTOTAL = $236,293.04
Caravita Place
D-16 15" RCP LF $32.00 $0.00
D-17 18" RCP 22 LF $38.00 $836.00
D-18 24" RCP 194 LF $52.00 $10,088.00
D-19 36" RCP 308 LF $98.00 $30,184.00
D-20 24" Flared End 1 EA $2,500.00 $2,500.00
D-21 36" Flared End 2 EA $3,500.00 $7,000.00
D-22 Type 9 Inlet 2 EA $4,700.00 $9,400.00
D-23 Valley Gutter Inlet 2 EA $3,200.00 $6,400.00
D-24 Inlet Protection 4 EA $992.07 $3,968.28
SUBTOTAL = $70,376.28
Gavello Street
D-25 36" RCP 440 LF $98.00 $43,120.00
D-26 36" Flared End 2 EA $3,500.00 $7,000.00
D-27 Valley Gutter Inlet 2 EA $3,200.00 $6,400.00
D-28 Inlet Protection 2 EA $992.07 $1,984.14
SUBTOTAL = $58,504.14
DRAINAGE
Page 4144 of 10663
Torino Drive
D-29 15" RCP 22 LF $32.00 $704.00
D-30 18" RCP 191 LF $38.00 $7,258.00
D-31 18" Flared End 1 EA $2,300.00 $2,300.00
D-32 Type 9 Inlet 1 EA $4,700.00 $4,700.00
D-33 Valley Gutter Inlet 1 EA $3,200.00 $3,200.00
D-34 Inlet Protection 2 EA $992.07 $1,984.14
SUBTOTAL = $20,146.14
Genova Drive
D-35 12" HDPE 593 LF $18.00 $10,674.00
D-36 15" RCP 156 LF $32.00 $4,992.00
D-37 18" RCP 188 LF $38.00 $7,144.00
D-38 24" RCP 702 LF $52.00 $36,504.00
D-39 36" RCP 417 LF $98.00 $40,866.00
D-40 24" Flared End 3 EA $2,500.00 $7,500.00
D-41 36" Flared End 2 EA $3,500.00 $7,000.00
D-42 Type 9 Inlet 2 EA $4,700.00 $9,400.00
D-43 Valley Gutter Inlet 8 EA $3,200.00 $25,600.00
D-44 Grate Inlet 2 EA $3,000.00 $6,000.00
D-45 Yard Drain 6 EA $1,000.00 $6,000.00
D-46 Inlet Protection 12 EA $992.07 $11,904.84
SUBTOTAL = $173,584.84
Modena Street
D-47 12" HDPE 277 LF $18.00 $4,986.00
D-48 15" RCP 341 LF $32.00 $10,912.00
D-49 18" RCP 246 LF $38.00 $9,348.00
D-50 24" RCP 394 LF $52.00 $20,488.00
D-51 18" Flared End 1 EA $2,300.00 $2,300.00
D-52 24" Flared End 2 EA $2,500.00 $5,000.00
D-53 Valley Gutter Inlet 6 EA $3,200.00 $19,200.00
D-54 Grate Inlet 2 EA $3,000.00 $6,000.00
D-55 Yard Drain 4 EA $1,000.00 $4,000.00
D-56 Inlet Protection 8 EA $992.07 $7,936.56
SUBTOTAL = $90,170.56
TOTAL = $649,075.00
Page 4145 of 10663
Item #Description Estimated
Quantity Unit Unit Price Amount
L-1 Street Lights 1 LS $75,000.00 $75,000.00
TOTAL = $75,000.00
LIGHTING
Page 4146 of 10663
Item #Description Estimated
Quantity Unit Unit Price Amount
L-1 Code Minimum Landscape & Secondary Irrigation 1 LS $175,000.00 $175,000.00
TOTAL = $175,000.00
LANDSCAPE
Page 4147 of 10663