The URL can be used to link to this page

Agenda 02/27/2018 Item #16A 102/27/2018 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 Silverwood at Ave Maria (Phase 1), (Application Number PL20170002303) approval of the standard form Construction and Maintenance Agreement and approval of the amount of the performance security. OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the final plat of Silverwood at Ave Maria (Phase 1), a subdivision of lands located in Sections 5 and 6, Township 48 South, Range 29 East, Collier County, Florida, following the alternative procedure for approval of subdivision plats pursuant to Resolution 99-199. This procedure allows for the Board to approve the 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 Silverwood at Ave Maria (Phase 1). These documents are in compliance with the County Land Development Code (LDC) and Chapter 177, Florida Statutes. This project is within the Town of Ave Maria SRA, Resolution 2005- 234A. 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 LDC. Staff recommends that the final plat of Silverwood at Ave Maria (Phase 1) be approved for recording. FISCAL IMPACT: The project cost is $3,292,981.45 (estimated) to be borne by the developer. The cost breakdown is as follows: a) Water & Sewer $1,310,756.00 b) Drainage, Paving, Grading $1,982,225.45 The Security amount, equal to 110% of the project cost, is $3,622,279.60 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: $61,100.76 16.A.1 Packet Pg. 441 02/27/2018 The Fees are based on a construction estimate of $1,982,225.45 (does not include Ave Maria Utilities) and were paid in October 2017. The breakdown is as follows: a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,634.00 b) Construction Drawing Review Fee Water & Sewer (.75% const. est.) n/a c) Drainage, Paving, Grading (.75% const. est.) $14,866.69 d) Construction Inspection Fee Water & Sewer (2.25% const. est.) n/a e) Drainage, Paving, Grading (2.25% const. est.) $44,600.07 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. This item has been approved as to form and legality, and requires a majority vote for Board approval -- SAS RECOMMENDATION: To endorse staff’s recommendation to approve the final plat of Silverwood at Ave Maria (Phase 1) (Application Number PL20170002303) for recording with the following stipulations: 1. To approve the amount of $3,622,279.60 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. To approve the standard form Construction and Maintenance Agreement and direct the County Manager or his designee: a. To withhold Certificates of Occupancy until the required improvements have received preliminary acceptance. b. To delay recording of the 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: John Houldsworth, Senior Site Plans Reviewer, Development Review Division ATTACHMENT(S) 1. Location Map (PDF) 16.A.1 Packet Pg. 442 02/27/2018 2. Plat Map (PDF) 3. Opinion of Probable Cost (PDF) 16.A.1 Packet Pg. 443 02/27/2018 COLLIER COUNTY Board of County Commissioners Item Number: 16.A.1 Doc ID: 4524 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 Silverwood at Ave Maria (Phase 1), (Application Number PL20170002303) approval of the standard form Construction and Maintenance Agreement and approval of the amount of the performance security. Meeting Date: 02/27/2018 Prepared by: Title: Technician – Growth Management Development Review Name: Lucia Martin 01/11/2018 2:22 PM Submitted by: Title: Project Manager, Principal – Growth Management Department Name: Matthew McLean 01/11/2018 2:22 PM Approved By: Review: Growth Management Department Judy Puig Level 1 Reviewer Completed 01/12/2018 3:28 PM Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 01/17/2018 7:53 AM Growth Management Operations & Regulatory Management Stephanie Amann Additional Reviewer Completed 01/19/2018 8:25 AM Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 01/19/2018 8:29 AM Growth Management Development Review Chris Scott Additional Reviewer Completed 01/22/2018 1:25 PM Growth Management Development Review John Houldsworth Additional Reviewer Completed 01/24/2018 8:46 AM Growth Management Department Matthew McLean Additional Reviewer Completed 01/30/2018 8:52 AM Growth Management Department Thaddeus Cohen Department Head Review Completed 01/30/2018 4:26 PM Growth Management Department James French Deputy Department Head Review Completed 02/07/2018 6:55 PM County Attorney's Office Scott Stone Level 2 Attorney Review Completed 02/12/2018 10:18 AM Office of Management and Budget Valerie Fleming Level 3 OMB Gatekeeper Review Completed 02/12/2018 10:54 AM Budget and Management Office Mark Isackson Additional Reviewer Completed 02/14/2018 10:26 AM County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 02/20/2018 7:52 AM County Manager's Office Leo E. Ochs Level 4 County Manager Review Completed 02/20/2018 10:56 AM Board of County Commissioners MaryJo Brock Meeting Pending 02/27/2018 9:00 AM 16.A.1 Packet Pg. 444 SILVERWOOD AT AVE MARIA (PHASE 1) 16.A.1.a Packet Pg. 445 Attachment: Location Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 446Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 447Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 448Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 449Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 450Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 451Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 452Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 16.A.1.bPacket Pg. 453Attachment: Plat Map (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 1 of 8 Project: Task: Prepared By:CW Date:12/11/2017 Checked By:DCH Date:12/13/2017 PERCENT DOLLAR EARTHWORK 262,702.20$ 0% ‐$ PAVING 809,801.15$ 0% ‐$ DRAINAGE 665,222.10$ 0% ‐$ POTABLE WATER 331,524.10$ 0% ‐$ SANITARY SEWER 726,023.00$ 0% ‐$ IRRIGATION 253,208.90$ 0% ‐$ LANDSCAPE AND LIGHTING 244,500.00$ 0% ‐$ TOTAL 3,292,981.45$ 0% ‐$ EARTHWORK, PAVING, DRAINAGE, LANDSCAPE AND LIGHTING: TOTAL O.P.C. = POTABLE WATER, SANITARY SEWER, IRRIGATION: TOTAL O.P.C. = NOTES: 1)This Opinion of Probable Cost shall be used for Review Fee Calculation Purposes Only. 2) 3) Daniel C. Hartley, P.E. FL Registration #73943 Peninsula Engineering Certificate of Authorization #28275 SUB‐TOTAL CONTINGENCY 3,292,981.45$ TOTAL Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations 665,222.10$ 726,023.00$ 1,982,225.45$ 253,208.90$ 244,500.00$ 331,524.10$ 262,702.20$ 809,801.15$ 1,310,756.00$ Review Fees for lake excavation provided in separate Review Fee, with the lake excavation permit. Calculation Summary 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. P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 454 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 2 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 EARTHWORK ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE EW-1 EROSION CONTROL (TURBIDITY BARRIER, INLET PROTECTION, SEED AND MULCH)12,772 LF 1.00$ 12,772.00$ EW-2 EMBANKMENT - EXCESS TO FUTURE DEVELOPMENT AREA / STOCKPILE 114,232 CY 1.10$ 125,655.20$ EW-3 EMBANKMENT (COMPACTED IN-PLACE) 80,450 CY 1.50$ 120,675.00$ EW-4 NDPES MAINTENANCE 6 MONTH 600.00$ 3,600.00$ -$ -$ -$ -$ -$ -$ -$ SUB-TOTAL EARTHWORK = 262,702.20$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 455 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 3 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 PAVING ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE PAV-1 3/4" ASPHALTIC CONCRETE TYPE S-III (FIRST LIFT) 18,520 SY 4.95$ 91,674.00$ PAV-2 3/4" ASPHALTIC CONCRETE TYPE S-III (SECOND LIFT) 18,520 SY 4.95$ 91,674.00$ PAV-3 8" LIMEROCK BASE 18,520 SY 8.75$ 162,050.00$ PAV-4 12" STABILIZED SUBGRADE 23,404 SY 1.55$ 36,276.20$ PAV-5 TYPE 'A' CURB 501 LF 7.50$ 3,757.50$ PAV-6 TYPE "F" CURB 4,392 LF 13.00$ 57,096.00$ PAV-7 TYPE 'D' CURB 222 LF 9.00$ 1,998.00$ PAV-9 2' VALLEY GUTTER 8,856 LF 7.95$ 70,405.20$ PAV-10 3' VALLEY GUTTER CROSSING 835 LF 25.00$ 20,875.00$ PAV-11 CONCRETE SIDEWALK (4" THICK) 52,743 SF 3.75$ 197,786.25$ PAV-13 SODDING (BOC) 8,700 SY 2.00$ 17,400.00$ PAV-14 SIGNAGE 1 LS 5,000.00$ 5,000.00$ PAV-15 ROADWAY STRIPING 1 LS 5,000.00$ 5,000.00$ PAV-16 12' ASPHALT MULTI-USE PATHWAY 2,433 SY 6.00$ 14,598.00$ PAV-17 4" LIMEROCK BASE (MULTI-USE PATHWAY) 2,433 SY 4.50$ 10,948.50$ PAV-18 WHEEL STOP 10 EA 100.00$ 1,000.00$ PAV-19 TEMPORARY LIMEROCK TURN-AROUND 278 SY 8.75$ 2,432.50$ PAV-20 FENCE 1,322 LF 15.00$ 19,830.00$ SUB-TOTAL PAVING = 809,801.15$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 456 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 4 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 DRAINAGE ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE DRA-1 8" HDPE SECONDARY DRAINAGE PIPE 1,749 LF 15.00$ 26,235.00$ DRA-2 12" HDPE SECONDARY DRAINAGE PIPE 758 LF 17.90$ 13,568.20$ DRA-2 15" RCP STORM SEWER 1,788 LF 32.10$ 57,394.80$ DRA-3 18" RCP STORM SEWER 934 LF 36.80$ 34,371.20$ DRA-4 24" RCP STORM SEWER 1,033 LF 53.70$ 55,472.10$ DRA-5 30" RCP STORM SEWER 226 LF 68.10$ 15,390.60$ DRA-6 36" RCP STORM SEWER 347 LF 82.00$ 28,454.00$ DRA-7 48" RCP STORM SEWER 84 LF 130.00$ 10,920.00$ DRA-8 54" RCP STORM SEWER 476 LF 191.20$ 91,011.20$ DRA-9 66" RCP STORM SEWER 127 LF 250.00$ 31,750.00$ DRA-10 8" MITERED END 4 EA 1,000.00$ 4,000.00$ DRA-11 15" FLARED END 3 EA 3,160.00$ 9,480.00$ DRA-12 18" FLARED END 1 EA 3,227.00$ 3,227.00$ DRA-13 24" FLARED END 3 EA 3,395.00$ 10,185.00$ DRA-14 30" FLARED END 1 EA 3,946.00$ 3,946.00$ DRA-15 36" FLARED END 2 EA 4,232.00$ 8,464.00$ DRA-16 48" FLARED END 1 EA 5,080.00$ 5,080.00$ DRA-17 54" CRADLE 2 EA 6,000.00$ 12,000.00$ DRA-18 66" CRADLE 2 EA 7,500.00$ 15,000.00$ DRA-19 VALLEY GUTTER INLET (DOUBLE) 26 EA 3,546.00$ 92,196.00$ DRA-20 CONTROL STRUCTURE 1 EA 3,500.00$ 3,500.00$ DRA-21 EX. CONTROL STRUCTURE MODIFICATION 1 EA 500.00$ 500.00$ DRA-22 DITCH BOTTOM INLET TYPE "H" 1 EA 3,500.00$ 3,500.00$ DRA-23 JUNCTION BOX 6 EA 2,887.00$ 17,322.00$ DRA-24 GRATE INLET 5 EA 2,427.00$ 12,135.00$ DRA-25 THROAT INLET 10 EA 3,008.00$ 30,080.00$ DRA-26 YARD DRAIN 68 EA 1,030.00$ 70,040.00$ SUB-TOTAL DRAINAGE = 665,222.10$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 457 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 5 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 POTABLE WATER ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE WAT-1 6" PVC WATER MAIN (C900, DR18) 4,611 LF 13.40$ 61,787.40$ WAT-2 6" PVC WATER MAIN (C900, DR14) 398 LF 14.90$ 5,930.20$ WAT-3 8" PVC WATER MAIN (C900, DR18) 73 LF 15.80$ 1,153.40$ WAT-4 8" PVC WATER MAIN (C900, DR14) 72 LF 18.00$ 1,296.00$ WAT-5 10" PVC WATER MAIN (C900, DR18) 245 LF 27.60$ 6,762.00$ WAT-6 10" PVC WATER MAIN (C900, DR14) 105 LF 29.00$ 3,045.00$ WAT-7 12" PVC WATER MAIN (C900, DR18) 522 LF 33.80$ 17,643.60$ WAT-8 12" PVC WATER MAIN (C900, DR18) 35 LF 38.90$ 1,361.50$ WAT-9 6" GATE VALVE 25 EA 914.00$ 22,850.00$ WAT-10 8" GATE VALVE 1 EA 1,241.00$ 1,241.00$ WAT-11 10" GATE VALVE 10 EA 1,294.00$ 12,940.00$ WAT-12 12" GATE VALVE 1 EA 2,204.00$ 2,204.00$ WAT-13 AIR RELEASE VALVE 4 EA 1,674.00$ 6,696.00$ WAT-14 FIRE HYDRANT ASSEMBLY (COMPLETE) 18 EA 3,798.00$ 68,364.00$ WAT-15 TEMP. BACTERIAL SAMPLE POINT 6 EA 176.00$ 1,056.00$ WAT-16 PERM. BACTERIAL SAMPLE POINT 1 EA 1,916.00$ 1,916.00$ WAT-17 1-1/2" DOUBLE WATER SERVICE (SHORT SIDE) (COMPLETE)29 EA 969.00$ 28,101.00$ WAT-18 1-1/2" DOUBLE WATER SERVICE (LONG SIDE) (COMPLETE)45 EA 1,250.00$ 56,250.00$ WAT-19 1" SINGLE WATER SERVICE (SHORT SIDE) (COMPLETE)7 EA 575.00$ 4,025.00$ WAT-20 1" SINGLE WATER SERVICE (LONG SIDE) (COMPLETE)20 EA 799.00$ 15,980.00$ WAT-21 TESTING 1 LS 5,000.00$ 5,000.00$ WAT-22 REMOVE EX BLOW-OFF AND CONNECT TO EX.WATER MAIN 2 EA 2,211.00$ 4,422.00$ WAT-23 AUTOMATIC FLUSHING DEVICE 1 EA 1,500.00$ 1,500.00$ ‐$ SUB-TOTAL POTABLE WATER = 331,524.10$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 458 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 6 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 SANITARY SEWER ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE SAN-1 8" SDR 26 PVC GRAVITY SEWER MAIN (0'-6' CUT) 121 LF 29.30$ 3,545.30$ SAN-2 8" SDR 26 PVC GRAVITY SEWER MAIN (6'-8' CUT) 1106 LF 35.60$ 39,373.60$ SAN-3 8" SDR 26 PVC GRAVITY SEWER MAIN (8'-10' CUT) 1574 LF 40.00$ 62,960.00$ SAN-4 8" SDR 26 PVC GRAVITY SEWER MAIN (10'-12' CUT) 1,308 LF 46.70$ 61,083.60$ SAN-5 8" SDR 26 PVC GRAVITY SEWER MAIN (12'-14' CUT) 695 LF 50.80$ 35,306.00$ SAN-6 8" SDR 26 PVC GRAVITY SEWER MAIN (14'-16' CUT) 72 LF 83.70$ 6,026.40$ SAN-8 4' SANITARY SEWER MANHOLE (6'-8' CUT) 8 EA 4,801.00$ 38,408.00$ SAN-9 4' SANITARY SEWER MANHOLE (8'-10' CUT) 6 EA 5,211.00$ 31,266.00$ SAN-10 4' SANITARY SEWER MANHOLE (10'-12' CUT) 7 EA 7,058.00$ 49,406.00$ SAN-11 4' SANITARY SEWER MANHOLE (12'-14' CUT) 4 EA 9,039.00$ 36,156.00$ SAN-12 4' SANITARY SEWER MANHOLE (14'-16' CUT) 2 EA 11,110.00$ 22,220.00$ SAN-13 6" SERVICE LATERAL (SINGLE) 27 EA 829.00$ 22,383.00$ SAN-14 6" SERVICE LATERAL (DOUBLE) 71 EA 908.00$ 64,468.00$ SAN-15 6" PVC FORCE MAIN (C900 DR18) 2,345 LF 13.40$ 31,423.00$ SAN-16 6" PVC FORCE MAIN (C900 DR14) 125 LF 14.90$ 1,862.50$ SAN-17 6" FORCE MAIN PLUG VALVE 5 EA 1,200.00$ 6,000.00$ SAN-18 FORCE MAIN AIR RELEASE VALVE 2 EA 2,727.00$ 5,454.00$ SAN-19 TELEVISION INSPECTION 4,876 LF 6.60$ 32,181.60$ SAN-20 PUMP STATION 1 EA 175,000.00$ 175,000.00$ SAN-21 TESTING 1 LS 1,500.00$ 1,500.00$ SUB-TOTAL SANITARY SEWER = 726,023.00$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 459 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 7 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 IRRIGATION ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE IRR-1 4" PVC IRRIGATION MAIN (C900,DR18) 4,017 LF 10.40$ 41,776.80$ IRR-2 4" PVC IRRIGATION MAIN (C900, DR14) 392 LF 11.30$ 4,429.60$ IRR-3 6" PVC IRRIGATION MAIN (C900, DR18) 3,892 LF 13.40$ 52,152.80$ IRR-4 6" PVC IRRIGATION MAIN (C900, DR14) 183 LF 14.90$ 2,726.70$ IRR-5 4" GATE VALVE 17 EA 809.00$ 13,753.00$ IRR-6 6" GATE VALVE 19 EA 914.00$ 17,366.00$ IRR-7 1-1/2" DOUBLE IRRIGATION SERVICE (SHORT SIDE) (COMPLETE)39 EA 960.00$ 37,440.00$ IRR-8 1-1/2" DOUBLE IRRIGATION SERVICE (LONG SIDE) (COMPLETE)29 EA 1,347.00$ 39,063.00$ IRR-9 1" SINGLE IRRIGATION SERVICE (SHORT SIDE) (COMPLETE)18 EA 594.00$ 10,692.00$ IRR-10 1" SINGLE IRRIGATION SERVICE (LONG SIDE) (COMPLETE)13 EA 731.00$ 9,503.00$ IRR-11 REMOVE EX. BLOW-OFF AND CONNECT TO EX. IRRIGATION MAIN 2 EA 731.00$ 1,462.00$ IRR-12 TESTING 1 LS 2,000.00$ 2,000.00$ IRR-13 TEMPORARY BLOW-OFF 7 EA 1,809.00$ 12,663.00$ IRR-14 AIR RELEASE VALVE 3 EA 2,727.00$ 8,181.00$ IRR-15 -$ SUB-TOTAL IRRIGATION = 253,208.90$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 460 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1)) 8 of 8 Project: Task: Prepared By: CW Date: 12/11/2017 Checked By: DCH Date: 12/13/2017 LANDSCAPE AND LIGHTING ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE LL-1 STREET LIGHTING 42 EA 2,250.00$ 94,500.00$ LL-2 LANDSCAPE (STREET TREES, CODE MIN. AND LITTORA 1 LS 150,000.00$ 150,000.00$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ ‐$ SUB-TOTAL LANDSCAPE AND LIGHTING = 244,500.00$ Silverwood at Ave Maria (Phase 1) Engineer's OPC for Subdivision Fee Calculations P:\Active_Projects\P-CCAM-013\001_Coq-Reserve_Ph1\Design_Permit\OPC's\FeeCalc\Rev01\Coq_Reserve_Ph1 OPC_FeeCalc(Rev01) - Project Name Revision.xlsx 16.A.1.c Packet Pg. 461 Attachment: Opinion of Probable Cost (4524 : Final Plat - Silverwood at Ave Maria (Phase 1))