Agenda 06/11/2019 Item #16A18 (Currents of Naples an Esplanade Community Phase 1)06/11/2019
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 Currents of Naples an Esplanade Community - Phase 1, (Application
Number PL20180003018) 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 Currents of Naples an Esplanade Community - Phase 1, a subdivision of lands located in Section 13,
Township 51 South, Range 27 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 Currents of Naples an
Esplanade Community - Phase 1. 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,
Ordinance No. 84-82, as amended. All fees have been paid. Security in the amo unt 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 Land Development Code.
The Developer acknowledges that Private Easements OR 4362 PG 2864, and OR 4362 PG 2796 that are
shown going through proposed Lots 172, 173, and 13-16 will be vacated prior to Plat Recording
submittal.
The Development Review Division recommends that the final plat of Currents of Naples an Esplanade
Community - Phase 1 be approved for recording.
FISCAL IMPACT: The project cost is $5,636,893.33 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $ 2,230,128.00
b) Drainage, Paving, Grading $ 3,406,765.33
The Security amount, equal to 110% of the
project cost, is $6,200,582.66
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: $172,926.80
16.A.18
Packet Pg. 912
06/11/2019
The Fees are based on a construction estimate of $5,636,893.33 and were paid in December 2018.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 3,820.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 16,725.96
c) Drainage, Paving, Grading
(.75% const. est.) $ 25,550.74
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $ 50,177.88
e) Drainage, Paving, Grading
(2.25% const. est.) $ 76,652.22
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
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 --
SAA
RECOMMENDATION: To endorse staff’s recommendation to approve the final plat of Currents of
Naples an Esplanade Community - Phase 1 (Application Number PL20180003018) for recording with the
following stipulations:
1. Approve the amount of $6,200,582.66 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 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: Lucia S. Martin, Technician, Development Review Division
16.A.18
Packet Pg. 913
06/11/2019
ATTACHMENT(S)
1. Location Map (PDF)
2. Opinion of Probable Cost (PDF)
3. Plat Map (PDF)
16.A.18
Packet Pg. 914
06/11/2019
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.18
Doc ID: 8891
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 Currents of Naples an Esplanade Community – Phase 1,
(Application Number PL20180003018) approval of the standard form Construction and Maintenance
Agreement and approval of the amount of the performance security.
Meeting Date: 06/11/2019
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
05/07/2019 2:17 PM
Submitted by:
Title: Project Manager, Principal – Growth Management Department
Name: Matthew McLean
05/07/2019 2:17 PM
Approved By:
Review:
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 05/07/2019 3:26 PM
Growth Management Operations & Regulatory Management Stephanie Amann Additional Reviewer Completed 05/07/2019 4:24 PM
Growth Management Development Review John Houldsworth Additional Reviewer Completed 05/08/2019 6:00 AM
Growth Management Development Review Chris Scott Additional Reviewer Completed 05/08/2019 10:43 AM
Growth Management Department Judy Puig Level 1 Reviewer Completed 05/08/2019 3:04 PM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 05/13/2019 4:03 PM
Growth Management Department Matthew McLean Additional Reviewer Completed 05/13/2019 4:40 PM
Growth Management Department Thaddeus Cohen Department Head Review Completed 05/14/2019 6:32 PM
Growth Management Department James C French Deputy Department Head Review Completed 05/17/2019 5:37 PM
County Attorney's Office Sally Ashkar Level 2 Attorney Review Completed 05/31/2019 10:19 AM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 05/31/2019 1:19 PM
Office of Management and Budget Valerie Fleming Level 3 OMB Gatekeeper Review Completed 05/31/2019 2:11 PM
Budget and Management Office Mark Isackson Additional Reviewer Completed 05/31/2019 2:40 PM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 06/03/2019 11:35 AM
Board of County Commissioners MaryJo Brock Meeting Pending 06/11/2019 9:00 AM
16.A.18
Packet Pg. 915
CURRENTS OF NAPLES
AN ESPLANADE COMMUNITY - PHASE 1
LOCATION MAP
16.A.18.a
Packet Pg. 916 Attachment: Location Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Total
Wastewater $1,449,226.00
Water $780,902.00
SUBTOTAL =$2,230,128.00
Earthwork $45,663.03
Paving $1,833,395.55
Drainage $1,168,075.00
Lighting $78,902.75
Landscape $170,000.00
Off-Site $110,729.00
SUBTOTAL =$3,406,765.33
TOTAL =$5,636,893.33
10% O&M =$563,689.33
GRAND TOTAL =$6,200,582.66
Notes:
1)
2)
3)
Jeremy H. Arnold, P.E.
Date
Florida License # 66421
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
guaranteed at this time due to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of
materials and labor.
ESTANCIA PHASE 1
PPL
Opinion of Probable Cost
Rev01
February 28, 2019
SUMMARY
This Opinion of Probable Cost (OPC) shall be used for permitting purposes only.
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.
Electronic Signature Text
Jeremy H. Arnold, P.E. State of Florida Professional Engineer License No. 66421This item has been electronically signed and sealed by Jeremy H. Arnold, P.E. on
02/28/2019 using a digital signature.Printed copies of this document are not considered signed and sealed and the signature
must be verified on any electronic copies.
16.A.18.b
Packet Pg. 917 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
WW-1 8" PVC Sanitary Sewer SDR-26 (6-8')255 LF $33.00 $8,415.00
WW-2 8" PVC Sanitary Sewer SDR-26 (8-10')577 LF $38.00 $21,926.00
WW-3 8" PVC Sanitary Sewer SDR-26 (10-12')40 LF $43.00 $1,720.00
WW-4 4' Manhole (6-8')1 EA $6,300.00 $6,300.00
WW-5 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-6 4' Manhole (10-12')2 EA $8,800.00 $17,600.00
WW-7 8" PVC Force Main (C900, DR-18)1,091 LF $30.00 $32,730.00
WW-8 8" Force Main Hot Tap 1 LS $3,000.00 $3,000.00
WW-9 6" Single PVC Sewer Service 1 EA $900.00 $900.00
WW-10 Television Inspection 872 LF $5.00 $4,360.00
SUBTOTAL =$111,551.00
Barcis Drive
WW-11 8" PVC Sanitary Sewer SDR-26 (8-10')47 LF $38.00 $1,786.00
WW-12 8" PVC Sanitary Sewer SDR-26 (10-12')223 LF $43.00 $9,589.00
WW-13 8" PVC Sanitary Sewer SDR-26 (12-14')357 LF $48.00 $17,136.00
WW-14 8" PVC Sanitary Sewer SDR-26 (14-16')368 LF $58.00 $21,344.00
WW-15 8" PVC Sanitary Sewer SDR-26 (16-18')113 LF $63.00 $7,119.00
WW-16 10" PVC Sanitary Sewer SDR-26 (14-16')203 LF $85.00 $17,255.00
WW-17 10" PVC Sanitary Sewer SDR-26 (16-18')496 LF $90.00 $44,640.00
WW-18 15" PVC Sanitary Sewer SDR-26 (16-18')60 LF $100.00 $6,000.00
WW-19 4' Manhole (10-12')1 EA $8,800.00 $8,800.00
WW-20 4' Manhole (12-14')1 EA $9,900.00 $9,900.00
WW-21 4' Manhole (14-16')2 EA $11,200.00 $22,400.00
WW-22 4' Manhole (16-18')4 EA $14,000.00 $56,000.00
WW-23 4' Manhole (18-20')1 EA $17,000.00 $17,000.00
WW-24 6" PVC Force Main (C900, DR-18)1,034 LF $25.00 $25,850.00
WW-25 6" PVC Force Main (C900, DR-14)82 LF $28.00 $2,296.00
WW-26 8" PVC Force Main (C900, DR-18)245 LF $30.00 $7,350.00
WW-27 Television Inspection 1,867 LF $5.00 $9,335.00
WW-28 Pump Station, Complete with Generator 1 LS $340,871.00 $340,871.00
SUBTOTAL =$624,671.00
Motta Way
WW-29 8" PVC Sanitary Sewer SDR-26 (0-6')246 LF $28.00 $6,888.00
WW-30 8" PVC Sanitary Sewer SDR-26 (6-8')271 LF $33.00 $8,943.00
WW-31 8" PVC Sanitary Sewer SDR-26 (10-12')418 LF $43.00 $17,974.00
WW-32 8" PVC Sanitary Sewer SDR-26 (12-14')111 LF $48.00 $5,328.00
WW-33 4' Manhole (0-6')2 EA $5,200.00 $10,400.00
WW-34 4' Manhole (6-8')1 EA $6,300.00 $6,300.00
WW-35 4' Manhole (10-12')2 EA $8,800.00 $17,600.00
WW-36 4' Manhole (12-14')2 EA $9,900.00 $19,800.00
WW-37 6" Single PVC Sewer Service 2 EA $900.00 $1,800.00
WW-38 6" Double PVC Sewer Service 7 EA $1,200.00 $8,400.00
WW-39 Television Inspection 1,046 LF $5.00 $5,230.00
SUBTOTAL =$108,663.00
WASTEWATER
16.A.18.b
Packet Pg. 918 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Aprile Street
WW-40 8" PVC Sanitary Sewer SDR-26 (12-14')419 LF $48.00 $20,112.00
WW-41 8" PVC Sanitary Sewer SDR-26 (14-16')531 LF $58.00 $30,798.00
WW-42 8" PVC Sanitary Sewer SDR-26 (16-18')222 LF $63.00 $13,986.00
WW-43 4' Manhole (12-14')1 EA $9,900.00 $9,900.00
WW-44 4' Manhole (14-16')2 EA $11,200.00 $22,400.00
WW-45 6" Double PVC Sewer Service 12 EA $1,200.00 $14,400.00
WW-46 6" Single PVC Sewer Service 5 EA $900.00 $4,500.00
WW-47 Television Inspection 1,172 LF $5.00 $5,860.00
SUBTOTAL =$121,956.00
Arpino Court
WW-48 8" PVC Sanitary Sewer SDR-26 (0-6')252 LF $28.00 $7,056.00
WW-49 8" PVC Sanitary Sewer SDR-26 (6-8')425 LF $33.00 $14,025.00
WW-50 8" PVC Sanitary Sewer SDR-26 (8-10')60 LF $38.00 $2,280.00
WW-51 4' Manhole (6-8')3 EA $6,300.00 $18,900.00
WW-52 6" Double PVC Sewer Service 10 EA $1,200.00 $12,000.00
WW-53 6" Single PVC Sewer Service 5 EA $900.00 $4,500.00
WW-54 Television Inspection 737 LF $5.00 $3,685.00
SUBTOTAL =$62,446.00
Rio Ponace Court
WW-55 8" PVC Sanitary Sewer SDR-26 (0-6')223 LF $28.00 $6,244.00
WW-56 8" PVC Sanitary Sewer SDR-26 (6-8')484 LF $33.00 $15,972.00
WW-57 8" PVC Sanitary Sewer SDR-26 (8-10')259 LF $38.00 $9,842.00
WW-58 8" PVC Sanitary Sewer SDR-26 (10-12')73 LF $43.00 $3,139.00
WW-59 4' Manhole (0-6')1 EA $5,200.00 $5,200.00
WW-60 4' Manhole (6-8')2 EA $6,300.00 $12,600.00
WW-61 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-62 6" Double PVC Sewer Service 13 EA $1,200.00 $15,600.00
WW-63 6" Single PVC Sewer Service 4 EA $900.00 $3,600.00
WW-64 Television Inspection 1,039 LF $5.00 $5,195.00
SUBTOTAL =$91,992.00
Turin Drive
WW-65 8" PVC Sanitary Sewer SDR-26 (8-10')44 LF $38.00 $1,672.00
WW-66 8" PVC Sanitary Sewer SDR-26 (10-12')459 LF $43.00 $19,737.00
WW-67 8" PVC Sanitary Sewer SDR-26 (12-14')576 LF $48.00 $27,648.00
WW-68 8" PVC Sanitary Sewer SDR-26 (14-16')133 LF $58.00 $7,714.00
WW-69 4' Manhole (10-12')3 EA $8,800.00 $26,400.00
WW-70 4' Manhole (12-14')1 EA $9,900.00 $9,900.00
WW-71 4' Manhole (14-16')1 EA $11,200.00 $11,200.00
WW-71 6" PVC Force Main (C900, DR-18)1,141 LF $25.00 $28,525.00
WW-72 6" PVC Force Main (C900, DR-14)113 LF $28.00 $3,164.00
WW-73 6" Double PVC Sewer Service 7 EA $1,200.00 $8,400.00
WW-74 6" Single PVC Sewer Service 6 EA $900.00 $5,400.00
WW-75 Television Inspection 1,212 LF $5.00 $6,060.00
SUBTOTAL =$155,820.00
16.A.18.b
Packet Pg. 919 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Tolmino Street
WW-76 8" PVC Sanitary Sewer SDR-26 (0-6')258 LF $28.00 $7,224.00
WW-77 8" PVC Sanitary Sewer SDR-26 (6-8')491 LF $33.00 $16,203.00
WW-78 8" PVC Sanitary Sewer SDR-26 (8-10')187 LF $38.00 $7,106.00
WW-79 4' Manhole (0-6')EA $5,200.00 $0.00
WW-80 4' Manhole (6-8')2 EA $6,300.00 $12,600.00
WW-81 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-82 6" Double PVC Sewer Service 19 EA $1,200.00 $22,800.00
WW-83 Television Inspection 936 LF $5.00 $4,680.00
SUBTOTAL =$85,213.00
Montello Lane
WW-84 8" PVC Sanitary Sewer SDR-26 (0-6')226 LF $28.00 $6,328.00
WW-85 8" PVC Sanitary Sewer SDR-26 (6-8')515 LF $33.00 $16,995.00
WW-86 8" PVC Sanitary Sewer SDR-26 (8-10')210 LF $38.00 $7,980.00
WW-87 8" PVC Sanitary Sewer SDR-26 (10-12')47 LF $43.00 $2,021.00
WW-88 4' Manhole (0-6')1 EA $5,200.00 $5,200.00
WW-89 4' Manhole (6-8')2 EA $6,300.00 $12,600.00
WW-90 4' Manhole (8-10')2 EA $7,300.00 $14,600.00
WW-91 6" Double PVC Sewer Service 9 EA $1,200.00 $10,800.00
WW-92 6" Single PVC Sewer Service 6 EA $900.00 $5,400.00
WW-93 Television Inspection 998 LF $5.00 $4,990.00
SUBTOTAL =$86,914.00
TOTAL =$1,449,226.00
16.A.18.b
Packet Pg. 920 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
PW-1 10" PVC Water Main (C900, DR-18)1,302 LF $35.00 $45,570.00
PW-2 12" PVC Water Main (C900, DR-18)1,038 LF $40.00 $41,520.00
PW-3 12" PVC Water Main (C900, DR-14)111 LF $43.00 $4,773.00
PW-4 12" PVC Water Main (C900, DR-14)112 LF $43.00 $4,816.00
PW-5 1" Single Water Service, Complete 1 EA $950.00 $950.00
PW-6 10" Gate Valve 2 EA $2,500.00 $5,000.00
PW-7 12" Gate Valve 2 EA $3,000.00 $6,000.00
PW-8 12" Water Main Hot tap 1 EA $6,000.00 $6,000.00
PW-9 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-10 Temporary Blow-off 1 EA $2,500.00 $2,500.00
PW-11 Fire Hydrant, Complete 6 EA $4,300.00 $25,800.00
PW-12 Air Release Valve 1 EA $5,000.00 $5,000.00
PW-13 Connect to Existing 1 EA $2,500.00 $2,500.00
SUBTOTAL =$152,429.00
Barcis Drive
PW-14 12" PVC Water Main (C900, DR-18)1,581 LF $40.00 $63,240.00
PW-15 12" PVC Water Main (C900, DR-14)199 LF $43.00 $8,557.00
PW-16 12" Gate Valve 6 EA $3,000.00 $18,000.00
PW-17 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-18 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-19 Temporary Blow-off 2 EA $2,500.00 $5,000.00
PW-20 Air Release Valve 2 EA $5,000.00 $10,000.00
SUBTOTAL =$119,697.00
Motta Way
PW-21 8" PVC Water Main (C900, DR-14)91 LF $30.00 $2,730.00
PW-22 8" PVC Water Main (C900, DR-18)1,183 LF $28.00 $33,124.00
PW-23 8" Gate Valve 4 EA $2,000.00 $8,000.00
PW-24 1" Single Water Service, Complete 4 EA $950.00 $3,800.00
PW-25 1.5" Double Water Service, Complete 6 EA $1,000.00 $6,000.00
PW-26 Fire Hydrant, Complete 2 EA $4,300.00 $8,600.00
PW-27 Temporary Blow-off 1 EA $2,500.00 $2,500.00
PW-28 Air Release Valve 2 EA $5,000.00 $10,000.00
SUBTOTAL =$74,754.00
POTABLE WATER
16.A.18.b
Packet Pg. 921 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Aprile Street
PW-29 6" PVC Water Main (C900, DR-18)1,144 LF $20.00 $22,880.00
PW-30 6" PVC Water Main (C900, DR-14)38 LF $23.00 $874.00
PW-31 6" Gate Valve 3 EA $1,500.00 $4,500.00
PW-32 1" Single Water Service, Complete 3 EA $950.00 $2,850.00
PW-33 1.5" Double Water Service, Complete 14 EA $1,000.00 $14,000.00
PW-34 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-35 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
SUBTOTAL =$60,004.00
Arpino Court
PW-36 8" PVC Water Main (C900, DR-18)942 LF $28.00 $26,376.00
PW-37 8" PVC Water Main (C900, DR-14)49 LF $30.00 $1,470.00
PW-38 8" Gate Valve 1 EA $2,000.00 $2,000.00
PW-39 1" Single Water Service, Complete 5 EA $950.00 $4,750.00
PW-40 1.5" Double Water Service, Complete 13 EA $1,000.00 $13,000.00
PW-41 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-42 Fire Hydrant, Complete 2 EA $4,300.00 $8,600.00
PW-43 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
PW-44 Connect to Existing 1 EA $2,500.00 $2,500.00
SUBTOTAL =$64,196.00
Rio Ponace Court
PW-45 8" PVC Water Main (C900, DR-18)1,147 LF $28.00 $32,116.00
PW-46 8" PVC Water Main (C900, DR-14)51 LF $30.00 $1,530.00
PW-47 8" Gate Valve 2 EA $2,000.00 $4,000.00
PW-48 1" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-49 1.5" Double Water Service, Complete 11 EA $1,000.00 $11,000.00
PW-50 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-51 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-52 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
PW-53 Air Release Valve 2 EA $5,000.00 $10,000.00
SUBTOTAL =$82,746.00
Turin Drive
PW-54 12" PVC Water Main (C900, DR-18)1,028 LF $40.00 $41,120.00
PW-55 12" PVC Water Main (C900, DR-14)154 LF $43.00 $6,622.00
PW-56 8" PVC Water Main (C900, DR-18)26 LF $28.00 $728.00
PW-57 12" Gate Valve 5 EA $3,000.00 $15,000.00
PW-58 1" Single Water Service, Complete 3 EA $950.00 $2,850.00
PW-59 1.5" Double Water Service, Complete 9 EA $1,000.00 $9,000.00
PW-60 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-61 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-62 Temporary Blowoff w/ Automatic Flushing Device 2 EA $3,500.00 $7,000.00
SUBTOTAL =$97,220.00
16.A.18.b
Packet Pg. 922 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Tolmino Street
PW-63 8" PVC Water Main (C900, DR-18)963 LF $28.00 $26,964.00
PW-64 8" Gate Valve 1 EA $2,000.00 $2,000.00
PW-65 1" Single Water Service, Complete 6 EA $950.00 $5,700.00
PW-66 1.5" Double Water Service, Complete 18 EA $1,000.00 $18,000.00
PW-67 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-68 Fire Hydrant, Complete 2 EA $4,300.00 $8,600.00
PW-69 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
SUBTOTAL =$66,764.00
Montello Lane
PW-70 8" PVC Water Main (C900, DR-18)1,064 LF $28.00 $29,792.00
PW-71 8" Gate Valve 1 EA $2,000.00 $2,000.00
PW-72 1" Single Water Service, Complete 2 EA $950.00 $1,900.00
PW-73 1.5" Double Water Service, Complete 11 EA $1,000.00 $11,000.00
PW-74 Permanent Bacterial Sample Point 1 EA $2,000.00 $2,000.00
PW-75 Fire Hydrant, Complete 3 EA $4,300.00 $12,900.00
PW-76 Temporary Blowoff w/ Automatic Flushing Device 1 EA $3,500.00 $3,500.00
SUBTOTAL =$63,092.00
TOTAL =$780,902.00
16.A.18.b
Packet Pg. 923 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
EW-1 Single Row Silt Fence 15,921 LF $2.00 $31,842.49
EW-2 Double Row Silt Fence 1,358 LF $4.00 $5,433.04
EW-3 Sod (1' Behind Curb)3,355 SY $2.50 $8,387.50
SUBTOTAL =$45,663.03
EARTHWORK
16.A.18.b
Packet Pg. 924 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
P-1 Signing & Marking - Entire Project 1 LS $70,000.00 $70,000.00
SUBTOTAL =$70,000.00
Rio Torto Drive
P-2 3/4" Asphaltic Concrete (Type S-III) First Lift 12,805 SY $5.50 $70,427.50
P-3 3/4" Asphaltic Concrete (Type S-III) Second Lift 12,805 SY $5.50 $70,427.50
P-4 6" Limerock Base (Compacted and Primed)12,805 SY $8.50 $108,842.50
P-5 12" Stabilized Subgrade 16,006 SY $5.00 $80,031.25
P-6 Type "F" Curb 5,022 LF $17.00 $85,374.00
P-7 Type "A" Curb 2556 LF $15.00 $38,340.00
P-8 Type "D" Curb 225 LF $12.00 $2,700.00
P-8 ADA Warning Pads 4 EA $850.00 $3,400.00
P-9 4" Concrete Sidewalk w/ 4" Limerock Base 4,000 SY $28.00 $112,000.00
SUBTOTAL =$571,542.75
Barcis Drive
P-10 3/4" Asphaltic Concrete (Type S-III) First Lift 5,800 SY $5.50 $31,900.00
P-11 3/4" Asphaltic Concrete (Type S-III) Second Lift 5,800 SY $5.50 $31,900.00
P-12 6" Limerock Base (Compacted and Primed)5,800 SY $8.50 $49,300.00
P-13 12" Stabilized Subgrade 7,250 SY $5.00 $36,250.00
P-14 Type "F" Curb 2,998 LF $17.00 $50,966.00
P-15 ADA Warning Pads 4 EA $850.00 $3,400.00
P-15 4" Concrete Sidewalk w/ 4" Limerock Base 1,770 SY $28.00 $49,560.00
SUBTOTAL =$253,276.00
Motta Way
P-16 3/4" Asphaltic Concrete (Type S-III) First Lift 2,543 SY $5.50 $13,986.50
P-17 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,543 SY $5.50 $13,986.50
P-18 6" Limerock Base (Compacted and Primed)2,543 SY $8.50 $21,615.50
P-19 12" Stabilized Subgrade 3,179 SY $5.00 $15,893.75
P-20 Type "F" Curb 1091 LF $17.00 $18,547.00
P-21 2' Valley Gutter 1,151 LF $13.00 $14,963.00
P-22 ADA Warning Pads 2 EA $850.00 $1,700.00
P-23 4" Concrete Sidewalk w/ 4" Limerock Base 1,272 SY $28.00 $35,602.00
SUBTOTAL =$136,294.25
Aprile Street
P-24 3/4" Asphaltic Concrete (Type S-III) First Lift 2,437 SY $5.50 $13,403.50
P-25 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,437 SY $5.50 $13,403.50
P-26 6" Limerock Base (Compacted and Primed)2,437 SY $8.50 $20,714.50
P-27 12" Stabilized Subgrade 3,046 SY $5.00 $15,231.25
P-28 2' Valley Gutter 2,193 LF $13.00 $28,506.55
P-29 ADA Warning Pads 4 EA $850.00 $3,400.00
P-30 4" Concrete Sidewalk w/ 4" Limerock Base 1,219 SY $28.00 $34,118.00
SUBTOTAL =$128,777.30
Arpino Court
P-31 3/4" Asphaltic Concrete (Type S-III) First Lift 1,911 SY $5.50 $10,510.50
P-32 3/4" Asphaltic Concrete (Type S-III) Second Lift 1,911 SY $5.50 $10,510.50
P-33 6" Limerock Base (Compacted and Primed)1,911 SY $8.50 $16,243.50
P-34 12" Stabilized Subgrade 2,389 SY $5.00 $11,943.75
P-35 Type "A" Curb 167 LF $15.00 $2,505.00
P-36 2' Valley Gutter 1,502 LF $13.00 $19,526.00
P-37 ADA Warning Pads 2 EA $850.00 $1,700.00
P-38 4" Concrete Sidewalk w/ 4" Limerock Base 956 SY $28.00 $26,754.00
SUBTOTAL =$99,693.25
PAVING
16.A.18.b
Packet Pg. 925 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Rio Ponace Court
P-39 3/4" Asphaltic Concrete (Type S-III) First Lift 2,741 SY $5.50 $15,075.50
P-40 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,741 SY $5.50 $15,075.50
P-41 6" Limerock Base (Compacted and Primed)2,741 SY $8.50 $23,298.50
P-42 12" Stabilized Subgrade 3,426 SY $5.00 $17,131.25
P-43 Type "A" Curb 167 LF $15.00 $2,505.00
P-44 2' Valley Gutter 2,263 LF $13.00 $29,419.00
P-45 ADA Warning Pads 2 EA $850.00 $1,700.00
P-46 4" Concrete Sidewalk w/ 4" Limerock Base 1,371 SY $28.00 $38,374.00
SUBTOTAL =$142,578.75
Turin Drive
P-47 3/4" Asphaltic Concrete (Type S-III) First Lift 3,578 SY $5.50 $19,679.00
P-48 3/4" Asphaltic Concrete (Type S-III) Second Lift 3,578 SY $5.50 $19,679.00
P-49 6" Limerock Base (Compacted and Primed)3,578 SY $8.50 $30,413.00
P-50 12" Stabilized Subgrade 4,473 SY $5.00 $22,362.50
P-51 Type "F" Curb 1,151 LF $17.00 $19,567.00
P-52 2' Valley Gutter 1,188 LF $13.00 $15,444.00
P-53 ADA Warning Pads 6 EA $850.00 $5,100.00
P-54 4" Concrete Sidewalk w/ 4" Limerock Base 1,789 SY $28.00 $50,092.00
SUBTOTAL =$182,336.50
Tolmino Street
P-55 3/4" Asphaltic Concrete (Type S-III) First Lift 2,099 SY $5.50 $11,544.50
P-56 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,099 SY $5.50 $11,544.50
P-57 6" Limerock Base (Compacted and Primed)2,099 SY $8.50 $17,841.50
P-58 12" Stabilized Subgrade 2,624 SY $5.00 $13,118.75
P-59 Type "A" Curb 186 LF $15.00 $2,790.00
P-60 2' Valley Gutter 1,970 LF $13.00 $25,610.00
P-61 ADA Warning Pads 2 EA $850.00 $1,700.00
P-62 4" Concrete Sidewalk w/ 4" Limerock Base 1,050 SY $28.00 $29,386.00
SUBTOTAL =$113,535.25
Montello Lane
P-63 3/4" Asphaltic Concrete (Type S-III) First Lift 2,602 SY $5.50 $14,311.00
P-64 3/4" Asphaltic Concrete (Type S-III) Second Lift 2,602 SY $5.50 $14,311.00
P-65 6" Limerock Base (Compacted and Primed)2,602 SY $8.50 $22,117.00
P-66 12" Stabilized Subgrade 3,253 SY $5.00 $16,262.50
P-67 Type "A" Curb 166 LF $15.00 $2,490.00
P-68 2' Valley Gutter 2,134 LF $13.00 $27,742.00
P-69 ADA Warning Pads 2 EA $850.00 $1,700.00
P-70 4" Concrete Sidewalk w/ 4" Limerock Base 1,301 SY $28.00 $36,428.00
SUBTOTAL =$135,361.50
TOTAL =$1,833,395.55
16.A.18.b
Packet Pg. 926 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
D-1 15" RCP 135 LF $35.00 $4,725.00
D-2 18" RCP 81 LF $40.00 $3,240.00
D-3 36" RCP 1,030 LF $110.00 $113,300.00
D-4 15" Flared End 1 EA $2,100.00 $2,100.00
D-5 18" Flared End 1 EA $2,300.00 $2,300.00
D-6 36" Flared End 10 EA $3,700.00 $37,000.00
D-7 Type 9 Inlet 10 EA $4,800.00 $48,000.00
D-8 Inlet Protection 10 EA $1,000.00 $10,000.00
SUBTOTAL =$220,665.00
Barcis Drive
D-9 12" PVC 333 LF $20.00 $6,660.00
D-10 15" RCP 253 LF $35.00 $8,855.00
D-11 18" RCP 205 LF $40.00 $8,200.00
D-12 24" RCP 94 LF $45.00 $4,230.00
D-13 36" RCP 470 LF $110.00 $51,700.00
D-14 15" Flared End 1 EA $2,100.00 $2,100.00
D-15 18" Flared End 1 EA $2,300.00 $2,300.00
D-16 24" Flared End 1 EA $2,500.00 $2,500.00
D-17 36" Flared End 4 EA $3,700.00 $14,800.00
D-18 Junction box 1 EA $3,300.00 $3,300.00
D-19 Grate Inlet 1 EA.$3,000.00 $3,000.00
D-20 Type 9 Inlet 10 EA $4,800.00 $48,000.00
D-21 Yard Drain 5 EA $1,000.00 $5,000.00
D-22 Inlet Protection 16 EA $1,000.00 $16,000.00
SUBTOTAL =$169,985.00
Motta Way
D-23 12" PVC 892 LF $20.00 $17,840.00
D-24 18" RCP 190 LF $40.00 $7,600.00
D-25 24" RCP 363 LF $45.00 $16,335.00
D-26 36" RCP 264 LF $110.00 $29,040.00
D-27 24" Flared End 1 EA $2,500.00 $2,500.00
D-28 36" Flared End 2 EA $3,700.00 $7,400.00
D-29 Junction box 2 EA $3,300.00 $6,600.00
D-30 Yard Drain 6 EA $1,000.00 $6,000.00
D-31 Grate Inlet 3 EA $3,000.00 $9,000.00
D-32 Valley Gutter Inlet 2 EA $3,300.00 $6,600.00
D-33 Inlet Protection 11 EA $1,000.00 $11,000.00
SUBTOTAL =$119,915.00
DRAINAGE
16.A.18.b
Packet Pg. 927 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Aprile Street
D-34 18" RCP 31 LF $40.00 $1,240.00
D-35 24" RCP 210 LF $45.00 $9,450.00
D-36 36" RCP 462 LF $110.00 $50,820.00
D-37 24" Flared End 1 EA $2,500.00 $2,500.00
D-38 36" Flared End 2 EA $3,700.00 $7,400.00
D-39 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-40 Inlet Protection 4 EA $1,000.00 $4,000.00
SUBTOTAL =$88,610.00
Arpino Court
D-41 12" PVC 551 LF $20.00 $11,020.00
D-42 18" RCP 20 LF $40.00 $800.00
D-43 24" RCP 233 LF $45.00 $10,485.00
D-44 36" RCP 471 LF $110.00 $51,810.00
D-45 24" Flared End 1 EA $2,500.00 $2,500.00
D-46 36" Flared End 2 EA $3,700.00 $7,400.00
D-47 Yard Drain 6 EA $1,000.00 $6,000.00
D-48 Grate Inlet 2 EA $3,000.00 $6,000.00
D-49 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-50 Inlet Protection 12 EA $1,000.00 $12,000.00
SUBTOTAL =$121,215.00
Rio Ponace Court
D-51 12" PVC 1,263 LF $20.00 $25,260.00
D-52 24" RCP 412 LF $45.00 $18,540.00
D-53 30" RCP 330 LF $55.00 $18,150.00
D-54 36" RCP 140 LF $110.00 $15,400.00
D-55 36" Flared End 2 EA $3,700.00 $7,400.00
D-56 Yard Drain 16 EA $1,000.00 $16,000.00
D-57 Grate Inlet 4 EA $3,000.00 $12,000.00
D-58 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-59 Inlet Protection 24 EA $1,000.00 $24,000.00
SUBTOTAL =$149,950.00
Turin Drive
D-60 12" PVC 405 LF $20.00 $8,100.00
D-61 15" RCP 24 LF $35.00 $840.00
D-62 18" RCP 206 LF $40.00 $8,240.00
D-63 24" RCP 46 LF $45.00 $2,070.00
D-64 30" RCP 24 LF $55.00 $1,320.00
D-64 36" RCP 521 LF $110.00 $57,310.00
D-65 18" Flared End 1 EA $2,300.00 $2,300.00
D-66 36" Flared End 3 EA $3,700.00 $11,100.00
D-67 Type 9 Inlet 2 EA $4,800.00 $9,600.00
D-68 Grate Inlet 1 EA $3,000.00 $3,000.00
D-69 Yard Drain 5 EA $1,000.00 $5,000.00
D-70 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-71 Inlet Protection 12 EA $1,000.00 $12,000.00
SUBTOTAL =$134,080.00
16.A.18.b
Packet Pg. 928 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Tolmino Street
D-72 12" PVC 395 LF $20.00 $7,900.00
D-73 18" RCP 219 LF $40.00 $8,760.00
D-74 24" RCP 247 LF $45.00 $11,115.00
D-75 30" RCP 218 LF $55.00 $11,990.00
D-76 24" Flared End 1 EA $2,500.00 $2,500.00
D-77 30" Flared End 1 EA $3,250.00 $3,250.00
D-78 Yard Drain 4 EA $1,000.00 $4,000.00
D-79 Grate Inlet 2 EA $3,000.00 $6,000.00
D-80 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-81 Inlet Protection 10 EA $1,000.00 $10,000.00
SUBTOTAL =$78,715.00
Montello Lane
D-82 18" RCP 33 LF $40.00 $1,320.00
D-83 24" RCP 210 LF $45.00 $9,450.00
D-84 36" RCP 407 LF $110.00 $44,770.00
D-85 24" Flared End 1 EA $2,500.00 $2,500.00
D-86 36" Flared End 1 EA $3,700.00 $3,700.00
D-87 Valley Gutter Inlet 4 EA $3,300.00 $13,200.00
D-88 Grate Inlet 2 $3,000.00 $6,000.00
D-89 Inlet Protection 4 EA $1,000.00 $4,000.00
SUBTOTAL =$84,940.00
TOTAL =$1,168,075.00
16.A.18.b
Packet Pg. 929 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
Rio Torto Drive
I-1 6" PVC Irr. Main (DR-18)1,023 LF $20.00 $20,460.00
I-2 8" PVC Irr. Main (DR-18)1,228 LF $26.00 $31,928.00
I-3 8" PVC Irr. Main (DR-14)52 LF $28.00 $1,456.00
I-4 12" PVC Irr. Main (DR-14)150 LF $16.16 $2,424.00
I-5 8" Gate Valve 2 EA $1,250.00 $2,500.00
SUBTOTAL =$58,768.00
Barcis Drive
I-6 6" PVC Irr. Main (DR-18)362 LF $20.00 $7,240.00
I-7 6" PVC Irr. Main (DR-14)95 LF $24.76 $2,352.20
I-8 12" PVC Irr. Main (DR-18)869 LF $14.50 $12,600.50
I-9 6" Gate Valve 2 EA $1,000.00 $2,000.00
I-10 12" Gate Valve 4 EA $1,750.00 $7,000.00
I-11 Irrigation Pump Station 1 EA $226,396.00 $226,396.00
I-12 Temporary Blow-off 2 EA $1,575.00 $3,150.00
SUBTOTAL =$260,738.70
Motta Way
I-13 8" PVC Irr. Main (DR-18)1,097 LF $26.00 $28,522.00
I-14 8" PVC Irr. Main (DR-14)96 LF $28.00 $2,688.00
I-15 8" Gate Valve 3 EA $1,250.00 $3,750.00
I-16 1" Single Irr. Service (Complete)2 EA $550.00 $1,100.00
I-17 1.5" Double Irr. Service (Complete)7 EA $800.00 $5,600.00
I-18 Temporary Blow-off 1 EA $1,575.00 $1,575.00
SUBTOTAL =$43,235.00
Aprile Street
I-19 6" PVC Irr. Main (DR-18)1,130 LF $20.00 $22,594.00
I-20 6" PVC Irr. Main (DR-14)50 LF $24.76 $1,238.00
I-21 6" Gate Valve 2 EA $1,000.00 $2,000.00
I-22 1" Single Irr. Service (Complete)5 EA $550.00 $2,750.00
I-23 1.5" Double Irr. Service (Complete)13 EA $800.00 $10,400.00
SUBTOTAL =$38,982.00
Arpino Court
I-24 6" PVC Irr. Main (DR-18)766 LF $20.00 $15,320.00
I-25 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-26 1" Single Irr. Service (Complete)5 EA $550.00 $2,750.00
I-27 1.5" Double Irr. Service (Complete)6 EA $800.00 $4,800.00
I-28 Temporary Blow-off 1 EA $1,575.00 $1,575.00
SUBTOTAL =$25,445.00
IRRIGATION
16.A.18.b
Packet Pg. 930 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Rio Ponace Court
I-29 6" PVC Irr. Main (DR-18)1,095 LF $20.00 $21,902.00
I-30 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-31 Permanent Blow-off 1 EA $1,000.00 $1,000.00
I-32 1" Single Irr. Service (Complete)6 EA $550.00 $3,300.00
I-33 1.5" Double Irr. Service (Complete)12 EA $800.00 $9,600.00
SUBTOTAL =$36,802.00
Turin Drive
I-34 6" PVC Irr. Main (DR-18)117 LF $20.00 $2,340.00
I-35 6" PVC Irr. Main (DR-14)89 LF $24.76 $2,203.64
I-36 10" PVC Irr. Main (DR-18)1,170 LF $30.00 $35,100.00
I-37 10" PVC Irr. Main (DR-14)95 LF $32.00 $3,040.00
I-38 10" Gate Valve 4 EA $1,500.00 $6,000.00
I-39 1" Single Irr. Service (Complete)2 EA $550.00 $1,100.00
I-40 1.5" Double Irr. Service (Complete)9 EA $800.00 $7,200.00
I-41 Temporary Blow-off 2 EA $1,575.00 $3,150.00
SUBTOTAL =$57,793.64
Tolmino Street
I-42 6" PVC Irr. Main (DR-18)989 LF $20.00 $19,780.00
I-43 6" PVC Irr. Main (DR-14)45 LF $24.76 $1,114.20
I-44 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-45 1" Single Irr. Service (Complete)8 EA $550.00 $4,400.00
I-46 1.5" Double Irr. Service (Complete)18 EA $800.00 $14,400.00
I-47 Permanent Blow-off 1 EA $1,000.00 $1,000.00
SUBTOTAL =$41,694.20
Montello Lane
I-48 6" PVC Irr. Main (DR-18)1,097 LF $20.00 $21,940.00
I-49 6" PVC Irr. Main (DR-14)50 LF $24.76 $1,238.00
I-50 6" Gate Valve 1 EA $1,000.00 $1,000.00
I-51 1" Single Irr. Service (Complete)4 EA $550.00 $2,200.00
I-52 1.5" Double Irr. Service (Complete)10 EA $800.00 $8,000.00
I-53 Permanent Blow-off 1 EA $1,000.00 $1,000.00
SUBTOTAL =$35,378.00
SUBTOTAL =$598,836.54
16.A.18.b
Packet Pg. 931 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
L-1 Street Lights 1 LS $78,902.75 $78,902.75
TOTAL =$78,902.75
LIGHTING
16.A.18.b
Packet Pg. 932 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
L-1 Code Minimum Landscape & Secondary Irrigation 1 LS $170,000.00 $170,000.00
TOTAL =$170,000.00
LANDSCAPE
16.A.18.b
Packet Pg. 933 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Item #Description Estimated
Quantity Unit Unit Price Amount
O-1 4" Concrete Sidewalk 140 SY $32.00 $4,480.00
O-2 3/4" Asphaltic Concrete (Type S-III) First Lift 1173 SY $6.50 $7,624.50
O-3 3/4" Asphaltic Concrete (Type S-III) Second Lift 1173 SY $6.50 $7,624.50
O-4 Right Turn Lane 1 LS $35,500.00 $35,500.00
O-5 Left Turn Lane 1 LS $35,500.00 $35,500.00
O-6 Signage and Stripping 1 LS $10,000.00 $10,000.00
O-7 MOT 1 LS $10,000.00 $10,000.00
TOTAL =$110,729.00
OFF-SITE
16.A.18.b
Packet Pg. 934 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
Plat Review Fees:
Residential only: $1,000.00 Plus $5.00 per acre (round up to the next acreage)
Number of Acres =564.00 3,820.00$
Non-Residential only: $1,000.00 Plus $10.00 per acre (round up to the next acreage)
Number of Acres =N/A
$100 Fire review 100.00$
COA application fee $200 + $25 per D.U. or per 1,000 sq. ft. commercial ($5,000 max.)
Dwelling Units=186 4,850.00$
N/A
$2,500 Environmental Impact Statement review 2,500.00$
$1,000 Listed Species Survey (when EIS is not required)N/A
$250 Site Clearing fee (first acre or fraction of an acre, round acres up to next whole acre)
$250 for the first Acre 250.00$
plus $50 for each additional acre or fraction of an acre :($3,000 maximum) # of acres 3,000.00$
Total Acres to be Cleared = 564.00
Utility Modeling and Analysis fee $1,000 (only applies if zoned PUD or DRI)1,000.00$
Utility Plan Review & Inspection Fees
Water + Wastewater Cost Estimate =$2,230,128.00
Utilities document review – 0.75% of probable water/sewer construction costs
0.75% x Cost Estimate =$16,725.96 16,725.96$
Utilities Inspection Fee –2.25% of probable water/sewer construction costs
* 100% of Construction Inspections fees to be paid prior to Pre-Construction meeting
2.25% x Cost Estimate =$50,177.88 -$
Paving, Grading, Landscape, Lighting, & Drainage Review & Inspection Fees:
Cost Estimate =$3,406,765.33
Construction document review – 0.75% of probable roadway, paving & drainage construction costs
0.75% x Cost Estimate =$25,550.74 25,550.74$
Construction inspection – 2.25% of probable roadway, paving & drainage construction costs
* 100% of Construction Inspections fees to be paid prior to Pre-Construction meeting
2.25% x Cost Estimate =$76,652.22 -$
SUB-TOTAL:57,796.70$
PRE-APP CREDIT:500.00$
TOTAL:57,296.70$
ESTANCIA FEE CALCULATION
Environmental Health Review Fee (if applicable)
16.A.18.b
Packet Pg. 935 Attachment: Opinion of Probable Cost (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 936Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 937Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 938Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 939Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 940Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 941Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 942Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 943Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 944Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 945Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 946Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 947Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 948Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 949Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 950Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 951Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 952Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 953Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 954Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 955Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 956Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 957Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)
16.A.18.cPacket Pg. 958Attachment: Plat Map (8891 : Final Plat - Currents of Naples an Esplanade Community - Phase 1)