Backup Documents 05/14/2013 Item #16A21ORIGINAL DOCUMENTS CHECKLIST & ROUTING SLIP
TO ACCOMPANY ALL ORIGINAL DOCUMENTS SENT TO 16A21
THE BOARD OF COUNTY COMMISSIONERS OFFICE FOR SIGNATURE -
Print on pink paper. -Attach to original document. The completed routing slip and original documents f1re to be forwarded to the County Attorney Office
at the time 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..
Complete routing lines #I 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 #I through #2, complete the checklist, and forward to the County Attorney Office.
Route to Addressees (List in routing order)
Office
Initials
Date
1.
Initial)
Applicable)
2.
May 14, 2013
Agenda Item Number
46 -A36'
3. County Attorney Office
County Attorney Office
n
(0/41-3
4. BCC Office
Board of County
Commissioners
G iA
Two
5. Minutes and Records
Clerk of Court's Office
Documents Attached
h1
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
John Houldsworth
Phone Number
x -5757
Contact / Department
Initial)
Applicable)
Agenda Date Item was
May 14, 2013
Agenda Item Number
46 -A36'
Approved by the BCC
Does the document need to be sent to another agency for additional signatures? If yes,
JH
Type of Document
Construction & Maintenance Agreement
Number of Original
Two
Attached
. and Performance Bond
Documents Attached
h1
PO number or account
signed by the Chairman, with the exception of most letters, must be reviewed and signed .
Sk by
number if document is
by the Office of the County Attorney.
ch, NOV" arm
to be recorded
All handwritten strike - through and revisions have been initialed by the County Attorney's
IY
INSTRUCTIONS & CHECKLIST
1: Forms/ County Forms/ BCC Forms/ Original Documents Routing Slip W WS Original 9.03.04, Revised 1.26.05, Revised 2.24.05; Revised 11/30/12
i
Initial the Yes column or mark "N /A" in the Not Applicable column, whichever is
Yes
N/A (Not .;
appropriate.
Initial)
Applicable)
1.
Does the document require the chairman's original signature?
JH
2.
Does the document need to be sent to another agency for additional signatures? If yes,
JH
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
JH
signed by the Chairman, with the exception of most letters, must be reviewed and signed .
by the Office of the County Attorney.
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
JH
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
signature and initials are required.
7.
In most cases (some contracts are an exception), the original document and this routing slip
Q/A
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 May 14, 2013 and all changes made
during the meeting have been incorporated in the attached document. The County
Attorne '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 ha been made, and the document is ready for the
Chairman's si ature. 4
1: Forms/ County Forms/ BCC Forms/ Original Documents Routing Slip W WS Original 9.03.04, Revised 1.26.05, Revised 2.24.05; Revised 11/30/12
i
16A21
CONSTRUCTION AND MAINTENANCE AGREEMENT FOR SUBDIVISION IMPROVEMENTS
TH I C TRUCTION AND MAINTENANCE AGREEMENT FOR SUBDIVISION IMPROVEMENTS entered into this
day of May / / 20 r 3 between TayW Morrison Esplanade Naples, LLC
hereinafter referred to as "Developer ", and the 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: Esplanade Goer and Country Club of Naples
B. Chapters 4 and 10 of the Collier County land Development Code requires 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:
I. Developer will cause to be constructed: TIATL k"01R>Cr.b ' LAUW11 NNblli!►
within 12 months from the date of approval of 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 $ 4,563.388.58 - which amount represents 10% of the
total contract cost to complete the construction plus 100% of the estimated cost 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 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 such 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 his 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,
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 his
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 his designee to inspect
the required improvements. The County Manager or his 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.
16A21
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 his 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 his designee. The County Manager or his 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 his 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 of 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 _ (,CI - day of / 20_L?
SIGNED IN THE PRESENCE OF:
(Name e )
By:
Prin a ame
5 at v 1 n j/CE - /dzrua a&r
Printed Name /Title
, oWV SEER
(President, VP, or CEO)
(Provide Proper Evidence of Authority)
Printed Name
A17f §14
DWIGHT E. BROCK, ,LEAK
BOARD OF COUN COMMISSIONERS OF COLLIER
•'M
CO TY, L RID
B r !1 •
By:
eputyClA ""�' �QA�St as to Chairman's
C- �
ure on LK`vQA�
t�y: -
-\
Approved as to forma
�Sa .Ii
�{.ss.stau�r w-� rY meY
16A2.i
PERFORMANCE BOND Bond No. 1093813
KNOW ALL PERSONS BY THESE PRESENTS: that
Taylor Morrison Esplanade Naples LLC
551 North Cattlemen Road, Suite 200
Sarasota, Florida 34232
(hereinafter referred to as "Owner ") and
(NAME OF SURETY)
(ADDRESS OF SURETY)
(ADDRESS OF SURETY)
(NAME OF OWNER)
(ADDRESS OF OWNER)
(ADDRESS OF OWNER)
Lexon Insurance Companv
12890 Lebanon Road
Mt. Juliet, TN 37122
(TELEPHONE NUMBER OF SURETY) (615) 553 -9500
(hereinafter referred to as "Surety ") are held and firmly bound unto Collier County, Florida,
(hereinafter referred to as "County ") in the total aggregate sum of Four Million Five Hundred Sixty
Three Thousand Three Hundred Eighty Eight and 58/100 Dollars ($4,563,388.58) 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 a certain subdivision plat named Esplanade Golf and Country Club of
Naples 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
16A21
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
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 13th day of May, 2013.
WI NESSES
(Owner Name and Title if Corporation)Taylor Morrison Esplanade Naples, LLC
B
By: V-&A %.'bS►044%--
inted Name
Printed Name /Title
MAW uw� w ",
Provide Proper Evidence of Authority)
Printed Name
ACKNOWLEDGEMENT
STATE OF FLORIDA
COUNTY OF
THE FOREGOING PERFORMANCE BOND WAS ACKNOWLEDGED BEFORE ME THIS DAY OF
20 , BY (NAME OF
ACKNOWLEDGER) AS (TITLE) OF (NAME OF COMPANY) WHO IS PERSONALLY KNOWN TO
ME, OR HAS PRODUCED AS IDENTIFICATION.
Notary Public - State of
(SEAL)
Printed Name
WITNESSES:
(Surety Name and Title if Corporation) Lexon Insurance Company
B
By:
16A21
Printed Name
Linda Horn
Printed Name /Title
Carol H. Hermes, Attorney -in -Fact I* FL Licensed Resident Agent
(Provide Proper Evidence of Authority)
By:
PrAe lade
Jinin DeFrancesco
ACKNOWLEDGMENT C/O w!LLIS OF FLORIDA
5000 BAYPORT DRIVE, #300
STATE OF Florida TAMPA, FL 33607 INQUIRIES: (813) 281 -2095
COUNTY OF Hillsborough
THE FOREGOING PERFORMANCE BOND WAS ACKNOWLEDGED BEFORE ME THIS 131' DAY
OF May, 2013, BY Carol H. Hermes AS Attorney -in -Fact OF Lexon Insurance Company, WHO
IS PERSONALLY KNOWN TO ME, OR HAS PRODUCED n/a AS IDENTIFICATION.
Notary Public - State of Florida
(SEAL) . =�W.
MARGARET A. GINEM
;.: Commission # EE 046816
Printed Name: Margaret A. Ginem Expires January 8, 2015
BMW TNUTmyFaWhusra8 Mt9
POWER OF ATTORNEY J. V
Lexon Insurance Company LX- 067202
KNOW ALL MEN BY THESE PRESENTS, that LEXON INSURANCE COMPANY, a Texas Corporation, with its principal office in
Louisville, Kentucky, does hereby constitute and appoint:
Carol H. Hermes, David H. Carr, Anett Cardinale * * * * * *
its true and lawful Attorney(s) -In -Fact to make, execute, seal and deliver for, and on its behalf as surety, any and all bonds, undertakings or
other writings obligatory in nature of a bond.
This authority is made under and by the authority of a resolution which was passed by the Board of Directors of LEXON
INSURANCE COMPANY on the 1 st day of July, 2003 as follows:
Resolved, that the President of the Company is hereby authorized to appoint and empower any representative of the Company or
other person or persons as Attorney -In -Fact to execute on behalf of the Company any bonds, undertakings, policies, contracts of indemnity
or other writings obligatory in nature of a bond not to exceed $ 5,000,000.00 Five million dollars •_•_•••__••••____•__•_••••__+ ___ + +___._..,•....,.►, =,s + + „ +=,
dollars, which the Company might execute through its duly elected officers, and affix the seal of the Company thereto. Any said execution of
such documents by an Attorney -In -Fact shall be as binding upon the Company as if they had been duly executed and acknowledged by the
regularly elected officers of the Company. Any Attorney -In -Fact, so appointed, may be removed for good cause and the authority so granted
may be revoked as specified in the Power of Attorney.
Resolved, that the signature of the President and the seal of the Company may be affixed by facsimile on any power of attorney
granted, and the signature of the Assistant Secretary, and the seal of the Company may be affixed by facsimile to any certificate of any such
power and any such power or certificate bearing such facsimile signature and seal shall be valid and binding on the Company. Any such
power so executed and sealed and certificate so executed and sealed shall, with respect to any bond of undertaking to which it is attached,
continue to be valid and binding on the Company.
IN WITNESS THEREOF, LEXON INSURANCE COMPANY has caused this instrument to be signed by its President, and its
Corporate Seal to be affixed this 21st day of September, 2009.
OINSURANCE LEXON INSURANCE COMPANY
0 • �2'0 iD � BY
David E. Campbell
President
ACKNOWLEDGEMENT
On this 21st day of September, 2009, before me, personally came David E. Campbell to me known, who being duly sworn, did
depose and say that he is the President of LEXON INSURANCE COMPANY, the corporation described in and which executed the above
instrument; that he executed said instrument on behalf of the corporation by authority of his office under the By -laws of said corporation.
"OFFICIAL SEAL”
MAL'REEN K. AYE
Notary Public, State of Illinois
I
My Commission Expires 09/21/13
Maureen K. Aye
CERTIFICATE
Notary Public
I, the undersigned, Assistant Secretary of LEXON INSURANCE COMPANY, A Texas Insurance Company, DO HEREBY CERTIFY
that the original Power of Attorney of which the foregoing is a true and correct copy, is in full force and effect and has not been revoked and
the resolutions as set forth are now in force.
Signed and Sealed at Woodridge, Illinois this , Day of 201.3
A
TEXAS
INSURANCE D
COMPANY '?
Philip G. Lauer
Assistant Secretary
"WARNING: Any person who knowingly and with intent to defraud any insurance company or other person, files an application for insurance or
statement of claim containing any materially false information, or conceals for the purpose of misleading, information concerning any fact materi-
al thereto, commits a fraudulent insurance act, which is a crime and subjects such person to criminal and civil penalties."
ra
�1
CERTIFICATE OF INCUMBENCY AND AUTHORITY
TAYLOR MORRISON OF FLORIDA, INC.
I, the undersigned, hereby certify as follows:
1. I am the Assistant Secretary of TAYLOR MORRISON OF FLORIDA, INC., f/k/a Taylor
Woodrow Homes Florida Inc., a Florida corporation (the "Corporation ").
2. The Corporation is duly organized and existing under the laws of the State of Florida.
3. In conformity with the provisions of the Corporation's Articles Of Incorporation, as amended, and
Bylaws, the following individuals have been elected officers of the Corporation:
Andruss, Derek L.
Vice President
Boyd, Calvin
Treasurer, Vice President
Campbell, Michelle M.
Vice President
Earl, Steven R.
Vice President
Estrada, Caroline G.
Assistant Secretary
Iqbal, Anas
Vice President
Johnson, Maurice B.
Vice President
Kempton, John Steven
Vice President
Lee, Sang P.
Vice President
Longenecker, Cammie Larhae
Vice President
Mansfield, Michael E.
Vice President
Menzel, Jeff
Vice President
Merrill, S. Todd
Assistant Secretary
Miller, Douglas D.
Vice President
Rushnell, Devon S.
Vice President
Sherman, Darrell C.
Secretary, Vice President
Squitieri, Anthony
Vice President
Steffens, Louis E.
President
Wethor, Stephen J.
Vice President
White, Jonathan
Vice President
Wilmeth, Richard M.
Vice President
Wright, John Asa
Vice President
4. It is within the scope of authority of the President or any Vice President listed above to execute
documentation on behalf of the Corporation, including without limitation, contracts, applications for
utilities and permits, and documents to convey real and personal property.
k
16A21
IN WITNESS WHEREOF, I hereunto subscribe my name on July t, 2012.
S. odd Merrill
Assistant Secretary
STATE OF FLORIDA
COUNTY OF HILLSBOROUGH
This instrument was acknowledged before me on July "br ; 2012, by S. Todd Merrill, Assistant
Secretary of Taylor Morrison of Florida, Inc., on behalf of said corporation. He is personally known to
me.
Notary lic — State of Florida
4p g
C
W�'
Naary Pubk saa a FtWds
Elaine A Stuac'
My COR M"kn EE053881
Expires 03/2"15
t
16A21
ESPLANADE GOLF AND COUNTRY
CLUB OF NAPLES
PHASE 1 OPINION OF PROBABLE COST
SUMMARY
Earthwork
$129,358.94
Paving
$1,067,856.84
Wastewater
$1,297,494.86
Water
$703,386.81
Drainage
$432,661.50
Irrigation
$461,346.12
Lighting
$56,430.00
Subtotal $4,148,535.07
10% Maintenance $414,853.51
Total $4,563,388.58
Notes:
1) 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 adiustments 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. ,t%J1111111111/
,%% • JEREtijy
a �i
cc2.. y� .
�6' N : Z
m . 0 _=
JeremA(� r
' ;O
Date —x% •.• i A .: 4
Lic6p��# 6a,41.•••'•� ��
Florida
J: \276-04 (Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond Rev00
1of17
ESPLANADE GOLF AND COUNTRY
CLUB OF NAPLES
SDP #1 OPINION OF PROBABLE COST
SUMMARY
Earthwork
$101,095.78
Paving
$311,381.73
Wastewater
$507,563.55
Water
$175,843.71
Drainage
$102,719.48
Irrigation
$256,082.13
Lighting
$33,858.00
Total $1,488,544.37
16A21
1: \27604 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond Rev00 2 of 17
16A21
E -1 Sod (8' Behind Curb)
E -2 2' Silt Fence (Single Row)
E -3 2' Silt Fence (Double Row)
6,756.00 SY $1.30 $8,755.78
7,684.00 LF $1.35 $10,373.40
30,358.00 LF $2.70 $81,966.60
SUBTOTAL= $101,095.78
TOTAL = $101,095.78
1: \276 -04 (Esplanade Naples) PPLOI \Ezcel\County OPC\Phase 1 Plat Bond RevOO 3 of 17
Estimated
Item #
Description
Unit
Unit Price
Amount
Quantity
E -1 Sod (8' Behind Curb)
E -2 2' Silt Fence (Single Row)
E -3 2' Silt Fence (Double Row)
6,756.00 SY $1.30 $8,755.78
7,684.00 LF $1.35 $10,373.40
30,358.00 LF $2.70 $81,966.60
SUBTOTAL= $101,095.78
TOTAL = $101,095.78
1: \276 -04 (Esplanade Naples) PPLOI \Ezcel\County OPC\Phase 1 Plat Bond RevOO 3 of 17
16A21
Item #
Description
Estimated
Unit
Unit Price
Amount
P -2
3/4" Asphaltic Concrete (Modified Type S -III) 2nd Lift
Quanti
SY
$3.15
$48,626.55
P -1
3/4" Asphaltic Concrete (Modified Type S -III) 1st Lift
15,437
SY
$3.42
$52,794.54
P -2
3/4" Asphaltic Concrete (Modified Type S -III) 2nd Lift
15,437
SY
$3.15
$48,626.55
P -3
6" Limerock Base (Compacted and Primed)
15,437
SY
$3.83
$59,046.53
P -4
12" Stabilized Subgrade (Onsite Material)
19,544
SY
$1.62
$31,661.28
P -5
Valley Gutter Crossing
2
EA
$1,462.50
$2,925.00
P -6
Type "A" Curb & Gutter
1,842
LF
$6.66
$12,267.72
P -7
Type "D" Curb & Gutter
584
LF
$7.29
$4,257.36
P -8
Type "F" Curb & Gutter
7,125
LF
$8.24
$58,674.38
P -9
Signing and Marking
1
LS
$4,972.50
$4,972.50
P -10
8' Sidewalk (Esplanade Blvd.) (1" Asphalt w/ 6" Baserock)
2,998
SY
$12.06
$36,155.88
SUBTOTAL=
$311,381.73
TOTAL = $311,381.73
1: \276 -04 (Esplanade Naples) PPLOI \Excel\County OPC\Phase 1 Plat Bond RevOO 4 of 17
16A21
WW -1
Connect to Existing Force Main
Estimated
EA
$2,772.00
$2,772.00
Item #
Description
459
Unit
Unit Price
Amount
WW -3
8" PVC Sanitary Sewer SDR -26 (12 -14')
Quantity
LF
$51.08
$20,225.70
WW -1
Connect to Existing Force Main
1
EA
$2,772.00
$2,772.00
WW -2
8" PVC Sanitary Sewer SDR -26 (10 -12')
459
LF
$44.55
$20,448.45
WW -3
8" PVC Sanitary Sewer SDR -26 (12 -14')
396
LF
$51.08
$20,225.70
WW -4
15" PVC Sanitary Sewer SDR -26 (14 -16')
60
LF
$81.90
$4,914.00
WW -5
Manhole (10 -12')
1
EA
$6,079.50
$6,079.50
WW -6
Manhole (14 -16')
3
EA
$6,313.50
$18,940.50
WW -7
Pump Station (Complete)
1
EA
$295,200.00
$295,200.00
WW -8
4" PVC Force Main DR -18
2,080
LF
$9.90
$20,592.00
WW -9
4" PVC Force Main DR -14
56
LF
$10.35
$579.60
WW -10
8" PVC Force Main DR -18
446
LF
$23.63
$10,536.75
WW -11
10" PVC Force Main DR -18
3,006
LF
$20.03
$60,195.15
WW -12
10" PVC Force Main DR -14
100
LF
$23.54
$2,353.50
WW -13
4" Plug Valve
2
EA
$859.50
$1,719.00
WW -14
8" Plug Valve
1
EA
$1,732.50
$1,732.50
WW -15
10" Plug Valve
2
EA
$2,407.50
$4,815.00
WW -16
6" PVC Sewer Lateral
212
LF
$12.60
$2,671.20
WW -17A
Television Inspection - Preliminary
915
LF
$1.89
$1,729.35
WW -17B
Television Inspection - Final
915
LF
$1.89
$1,729.35
WW -18
ARV
4
EA
$7,582.50
$30,330.00
SUBTOTAL=
$507,563.55
TOTAL = $507,563.55
1: \276-04 (Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond ReV00 5 of 17
*a t
PW -1
Connect to Existing 12" Water Main
Estimated
EA
$2,655.00
$2,655.00
Item #
Description
239
Unit
Unit Price
Amount
PW -3
8" PVC Water Main (C900 Class 150)
Quantity
LF
$19.80
$1,188.00
PW -1
Connect to Existing 12" Water Main
1
EA
$2,655.00
$2,655.00
PW -2
6" PVC Water Main (C900 Class 200)
239
LF
$16.29
$3,893.31
PW -3
8" PVC Water Main (C900 Class 150)
60
LF
$19.80
$1,188.00
PW -4
12" PVC Water Main (C900 Class 150)
3,352
LF
$24.75
$82,962.00
PW -5
12" PVC Water Main (C900 Class 200)
104
LF
$26.10
$2,714.40
PW -6
1" Single Water Service, Complete
3
EA
$958.50
$2,875.50
PW -8
Fire Hydrant Assembly
9
EA
$3,420.00
$30,780.00
PW -9
Temporary Sample Point
5
EA
$256.50
$1,282.50
PW -10
Temporary Blow Off
3
EA
$814.50
$2,443.50
PW -11
12" Gate Valve
5
EA
$2,430.00
$12,150.00
PW -12
10" Gate Valve
1
EA
$1,782.00
$1,782.00
PW -13
8" Gate Valve
1
EA
$1,309.50
$1,309.50
PW -14
6" Gate Valve
3
EA
$999.00
$2,997.00
PW -15
Double Detector Check Valve
1
EA
$4,932.00
$4,932.00
PW -16
Geo- Technical
1
LS
$990.00
$990.00
PW -17
ARV
1
EA
$1,264.50
$1,264.50
PW -18
Auto -flush - Hydroguard
3
EA
$4,635.00
$13,905.00
PW -19
In -Line Check Valve
1
EA
$1,732.50
$1,732.50
PW -20
PIV
1
EA
$2,308.50
$2,308.50
PW -21
FDC
1
EA
$1,678.50
$1,678.50
SUBTOTAL=
$175,843.71
TOTAL = $17S,843.71
J: \276 -04 (Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond Rev00 6 of 17
16A21
D -1
15" RCP
Estimated
LF
$20.25
$7,310.25
Item #
Description
460
Unit
Unit Price
Amount
D -3
24" RCP
Quantity
LF
$38.25
$24,480.00
D -1
15" RCP
361
LF
$20.25
$7,310.25
D -2
18" RCP
460
LF
$27.90
$12,834.00
D -3
24" RCP
640
LF
$38.25
$24,480.00
D -4
30" RCP
363
LF
$51.08
$18,540.23
D -5
18" Flared End
1
EA
$810.00
$810.00
D -6
24" Flared End
5
EA
$922.50
$4,612.50
D -7
30" Flared End
2
EA
$1,237.50
$2,475.00
D -8
FDOT Type 6 Inlet
12
EA
$1,620.00
$19,440.00
D -9
FDOT Type 9 Inlet
2
EA
$2,700.00
$5,400.00
D -10
Grate Inlet
3
EA
$2,272.50
$6,817.50
SUBTOTAL=
$102,719.48
TOTAL = $102,719.48
1: \276-04 (Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond RevOO 7 01 17
16A21
Item #
Description
Estimated
Unit
Unit Price
Amount
1 -2
4" PVC Irr. Main (C900, Class 200)
Quantity
LF
$10.62
$1,306.26
1 -1
4" PVC Irr. Main (C900, Class 150)
2,640
LF
$10.04
$26,492.40
1 -2
4" PVC Irr. Main (C900, Class 200)
123
LF
$10.62
$1,306.26
1 -3
6" PVC Irr. Main (C900, Class 150)
767
LF
$15.44
$11,838.65
1 -4
6" PVC Irr. Main (C900, Class 200)
49
LF
$16.43
$804.83
1 -5
10" PVC Irr. Main (C900, Class 150)
980
LF
$21.60
$21,168.00
1 -6
10" PVC Irr. Main (C900, Class 200)
0
LF
$29.70
$0.00
1 -7
16" PVC Irr. Main (C900, Class 150)
0
LF
$56.25
$0.00
1 -8
16" PVC Irr. Main (C900, Class 200)
440
LF
$45.00
$19,800.00
1 -9
2" Irrigation Service
16
EA
$1,080.00
$17,280.00
1 -10
4" Temporary Blow -Off
2
EA
$1,260.00
$2,520.00
1 -11
6" Temporary Blow -Off
1
EA
$1,588.50
$1,588.50
1 -12
12" Temporary Blow -Off
1
EA
$3,235.50
$3,235.50
1 -13
16" Temporary Blow -Off
1
EA
$6,286.50
$6,286.50
1 -14
4" Permanent Blow -Off
1
EA
$1,075.50
$1,075.50
1 -15
Geo- Technical
1
LS
$990.00
$990.00
1 -16
6" Gate Valve
2
EA
$999.00
$1,998.00
1 -17
10" Gate Valve
1
EA
$1,822.50
$1,822.50
1 -18
12" Gate Valve
1
EA
$2,425.50
$2,425.50
1 -19
16" Gate Valve
1
EA
$4,950.00
$4,950.00
1 -20
Flowtronex 1500 GPM Pump Station w /filter
1
LS
$130,500.00
$130,500.00
SUBTOTAL=
$256,082.13
TOTAL = $256,082.13
1: \27604 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond ReV00 8 of 17
16A21
L -1 Lighting 1 LS $33,858.00 $33,858.00
SUBTOTAL= $33,858.00
TOTAL = $33,858.00
1: \276 -04 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond Rev00 9 of 17
Estimated
Item #
Description
Unit
Unit Price
Amount
Quantity
L -1 Lighting 1 LS $33,858.00 $33,858.00
SUBTOTAL= $33,858.00
TOTAL = $33,858.00
1: \276 -04 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond Rev00 9 of 17
ESPLANADE GOLF AND COUNTRY
CLUB OF NAPLES
PPL #1 OPINION OF PROBABLE COST
SUMMARY
Earthwork
$28,263.17
Paving
$756,475.11
Wastewater
$789,931.31
Water
$527,543.10
Drainage
$329,942.03
Irrigation
$205,263.99
Lighting
$22,572.00
Total $2,659,990.70
16A21
J: \27604 (Esplanade Naples) PP1.01 \Excel\County OPC\Phase 1 Plat Bond Rev00 10 of 17
16g2
Item #
Descri tion
P
Estimated
Unit
Unit Price
Amount
Quanti
E -1 Sod (8' Behind Curb)
21,808 SY $1.30 $28,263.17
SUBTOTAL= $28,263.17
TOTAL = $28,263.17
1: \276-04 (Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond Revoo 11 of 17
16A21
P -1
3/4" Asphaltic Concrete (Modified Type S -III) 1st Lift
Estimated
SY
$3.29
$105,937.97
Item #
Description
32,249
Unit
Unit Price
Amount
P -3
6" Limerock Base (compacted and primed)
Quantity
SY
$3.87
$124,803.63
P -1
3/4" Asphaltic Concrete (Modified Type S -III) 1st Lift
32,249
SY
$3.29
$105,937.97
P -2
3/4" Asphaltic Concrete (Moddified Type S -III) 2nd Lift
32,249
SY
$3.06
$98,681.94
P -3
6" Limerock Base (compacted and primed)
32,249
SY
$3.87
$124,803.63
P -4
12" Stabilized Subgrade (On -site Material)
40496
SY
$1.62
$65,603.52
P -5
Valley Gutter
15,286
LF
$6.89
$105,244.11
P -6
Type "A" Curb & Gutter
1,690
LF
$9.86
$16,654.95
P -7
Type "F" Curb & Gutter
7,561
LF
$8.24
$62,264.84
P -8
Signing and Marking
1
LS
$8,370.00
$8,370.00
P -9
4" Concrete Sidewalk (Fiber Reinforced)
8,689
SY
$19.44
$168,914.16
SUBTOTAL=
$756,475.11
TOTAL = $756,475.11
1: \27604 Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond RevOO 12 of 17
16A2+
Item #
I
[Description
— - —]
Estimated
Quanti
Unit
Unit Price
Amount
WW -2
WW -1
Connect to Existing Force Main
1
EA
$2,160.00
$2,160.00
WW -2
Connect to Existing Gravity Main
2
EA
$2,610.00
$5,220.00
WW -3
8" PVC Sanitary Sewer SDR -26 (0 -6')
1,518
LF
$29.70
$45,084.60
WW -4
8" PVC Sanitary Sewer SDR -26 (6 -8')
2,426
LF
$32.40
$78,602.40
WW -5
8" PVC Sanitary Sewer SDR -26 (8 -10')
1,284
LF
$36.23
$46,512.90
WW -6
8" PVC Sanitary Sewer SDR -26 (10 -12')
967
LF
$44.55
$43,079.85
WW -7
8" PVC Sanitary Sewer SDR -26 (12 -14')
1,047
LF
$51.98
$54,417.83
WW -8
8" PVC Sanitary Sewer SDR -26 (14 -16')
438
LF
$61.65
$27,002.70
WW -9
8" PVC Sanitary Sewer SDR -26 (14 -18')
46
LF
$71.33
$3,280.95
WW -10
Manhole (0 -6')
10
EA
$3,915.00
$39,150.00
WW -11
Manhole (6 -8')
6
EA
$4,594.50
$27,567.00
WW -12
Manhole (8 -10')
6
EA
$5,220.00
$31,320.00
WW -13
Manhole (10 -12')
3
EA
$6,030.00
$18,090.00
WW -14
Manhole (12 -14')
3
EA
$6,313.50
$18,940.50
WW -15
Manhole (14 -16')
3
EA
$7,515.00
$22,545.00
WW -16
Manhole (16 -18')
1
EA
$9,022.50
$9,022.50
WW -17
Pump Station (Complete)
1
EA
$159,750.00
$159,750.00
WW -18
3" PVC ForceMain DR -18
1,012
LF
$5.40
$5,464.80
WW -19
6" PVC ForceMain DR -18
1,660
LF
$7.65
$12,699.00
WW -20
6" PVC ForceMain DR -14
103
LF
$9.00
$927.00
WW -21
8" PVC ForceMain DR -18
1,620
LF
$11.93
$19,318.50
WW -22
8" PVC ForceMain DR -14
140
LF
$13.73
$1,921.50
WW -24
4" Plug Valve
2
EA
$990.00
$1,980.00
WW -25
6" Plug Valve
3
EA
$1,282.50
$3,847.50
WW -26
8" Plug Valve
2
EA
$1,687.50
$3,375.00
WW -27
6" Single PVC Sewer Lateral w/ Cleanout
21
EA
$517.50
$10,867.50
WW -28
6" Double PVC Sewer Lateral w/ Cleanout
68
EA
$562.50
$38,250.00
WW -29A
Television Inspection- Preliminary
7,726
LF
$1.89
$14,602.14
WW -29B
Television Inspection- Final
7,726
$1.89
$14,602.14
WW -30
Force Main ARV
4
EA
$7,582.50
$30,330.00
SUBTOTAL=
$789,931.31
TOTAL = $789,931.31
1:\276.04 (Esplanade Naples) PPLOI \Excel\County OPC\Phase 1 Plat Bond RevOO 13 of 17
16A21
PW -1
Connect to Existing Water Main
Estimated
EA
$2,250.00
$6,750.00
Item #
Description
2,380
Unit
Unit Price
Amount
PW -3
6" PVC Water Main (C900 Class 200)
Quantity
LF
$13.41
$2,413.80
PW -1
Connect to Existing Water Main
3
EA
$2,250.00
$6,750.00
PW -2
6" PVC Water Main (C900 Class 150)
2,380
LF
$10.58
$25,168.50
PW -3
6" PVC Water Main (C900 Class 200)
180
LF
$13.41
$2,413.80
PW -4
8" PVC Water Main (C900 Class 150)
2,140
LF
$15.44
$33,030.90
PW -5
8" PVC Water Main (C900 Class 200)
140
LF
$17.24
$2,412.90
PW -6
10" PVC Water Main (C900 Class 150)
5,035
LF
$18.90
$95,161.50
PW -7
10" PVC Water Main (C900 Class 200)
120
LF
$22.50
$2,700.00
PW -8
12" PVC Water Main (C900 Class 150)
2,500
LF
$24.75
$61,875.00
PW -9
12" PVC Water Main (C900 Class 200)
260
LF
$28.80
$7,488.00
PW -10
1" Single Water Service, Complete
47
EA
$697.50
$32,782.50
PW -11
1.5" Double Water Service, Complete
83
EA
$868.50
$72,085.50
PW -12
Fire Hydrant Assembly
29
EA
$3,388.50
$98,266.50
PW -13
Temporary Blow Off w/ Baterial Sample Point
9
EA
$1,993.50
$17,941.50
PW -14
Automatic Flushing Device
4
EA
$4,500.00
$18,000.00
PW -15
Temporary Sample Point
1
EA
$238.50
$238.50
PW -16
Permanent Sample Point
4
EA
$1,152.00
$4,608.00
PW -17
6" Gate Valve
6
EA
$990.00
$5,940.00
PW -18
8" Gate Valve
4
EA
$1,309.50
$5,238.00
PW -19
10" Gate Valve
9
EA
$1,782.00
$16,038.00
PW -20
12" Gate Valve
8
EA
$2,425.50
$19,404.00
SUBTOTAL=
$527,543.10
TOTAL = $527,543.10
1: \276 -04 (Esplanade Naples) PPL01 \Excel \County OPC\Phase 1 Plat Bond RevOO 14 of 17
16 AP i
Item #
Description
p
Estimated
Quantity
Unit
Unit Price
F Amount
D -2
D -1
15" RCP
507
LF
$20.25
$10,266.75
D -2
18" RCP
841
LF
$27.90
$23,463.90
D -3
24" RCP
1,452
LF
$38.48
$55,865.70
D -4
30" RCP
85
LF
$51.08
$4,341.38
D -5
42" RCP
459
LF
$79.20
$36,352.80
D -7
18" Flared End
3
EA
$787.50
$2,362.50
D -8
24" Flared End
6
EA
$922.50
$5,535.00
D -9
30" Flared End
1
EA
$1,237.50
$1,237.50
D -10
42" Flared End
2
EA
$2,722.50
$5,445.00
D -12
Valley Gutter Inlet
26
EA
$2,497.50
$64,935.00
D -13
FDOT Type P Bottom
5
EA
$2,497.50
$12,487.50
D -14
FDOT Type J Bottom
9
EA
$2,745.00
$24,705.00
D -15
Grate Inlet
2
EA
$1,957.50
$3,915.00
D -16
Junction Box
1
EA
$2,632.50
$2,632.50
D -17
12" HDPE
930
LF
$12.60
$11,718.00
D -18
Yard Drains
8
EA
$585.00
$4,680.00
D -19
Drainage Blasting
3,260
LF
$15.98
$52,078.50
D -20
Geo- Technical
1
LS
$7,920.00
$7,920.00
SUBTOTAL=
$329,942.03
TOTAL = $329,942.03
1: \276-04 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond RevOO 15 of 17
16A21
1 -1
Connect to Existing
Estimated
EA
$2,745.00
$8,235.00
Item #
Description
3,897
Unit
Unit Price
Amount
1 -3
4" PVC Irr. Main (C900, Class 200)
Quantity
LF
$10.62
$446.04
1 -1
Connect to Existing
3
EA
$2,745.00
$8,235.00
1 -2
4" PVC Irr. Main (C900, DR18)
3,897
LF
$9.68
$37,703.48
1 -3
4" PVC Irr. Main (C900, Class 200)
42
LF
$10.62
$446.04
1 -4
6" PVC Irr. Main (C900, Class 150)
3,325
LF
$11.93
$39,650.63
1 -5
6" PVC Irr. Main (C900, Class 200)
44
LF
$13.05
$574.20
1 -6
8" PVC Irr. Main (C900, Class 150)
2,891
LF
$15.75
$45,533.25
1 -7
8" PVC Irr. Main (C900, Class 200)
188
LF
$17.55
$3,299.40
1 -8
1" Single Irrigation Service
15
EA
$621.00
$9,315.00
1 -9
1.5" Single Irrigation Service
62
EA
$697.50
$43,245.00
1 -10
Temporary Blow -Off
3
EA
$994.50
$2,983.50
1 -11
Permanent Blow -Off
4
EA
$922.50
$3,690.00
1 -12
4" Gate Valve
2
EA
$855.00
$1,710.00
1 -13
6" Gate Valve
5
EA
$990.00
$4,950.00
1 -14
8" Gate Valve
3
EA
$1,309.50
$3,928.50
SUBTOTAL=
$205,263.99
TOTAL = $205,263.99
1:\276 -04 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond Rev00 16 of 17
16A21
Item #
Descri tion
P
Estimated
Unit
Unit Price
Amount
Quanti
L -1 Lighting 1 LS $22,572.00 $22,572.00
SUBTOTAL= $22,572.00
TOTAL = $22,572.00
1:\276-04 (Esplanade Naples) PPL01 \Excel\County OPC\Phase 1 Plat Bond Rev00 17 of 17