Agenda 03/08/2016 Item #16A11 3/8/2016 16.A.11.
EXECUTIVE SUMMARY
Recommendation to grant final approval of the private roadway and drainage improvements for
the final plat of Regal Acres Phase One (Application Number PL20110001516) with the roadway
and drainage improvements being privately maintained and authorizing the release of the
maintenance security.
OBJECTIVE: To have the Board of County Commissioners (Board) grant final approval of the
infrastructure improvements associated with that subdivision known as Regal Acres Phase One,
and release the developer's maintenance security in the amount of$36,200.82.
CONSIDERATIONS:
1) On April 3, 2014, the Natural Resources and Engineering Services Division granted
preliminary acceptance of the roadway and drainage improvements in Regal Acres Phase
One.
2) The roadway and drainage improvements will be maintained by the project's
homeowners association.
3) The required improvements have been constructed in accordance with the
Land Development Code. The Engineering Services Division has inspected the
improvements and is recommending final acceptance of the improvements.
4) A resolution for final acceptance has been prepared and approved by the County
Attorney's Office. The resolution is a requirement of Section 10.02.05 C.3 of the Land
Development Code. A copy of the document is attached.
5) The Regal Acres PUD, Ord. 05-36 has been found to be in substantial compliance.
FISCAL IMPACT: The roadway and drainage improvements will be maintained by the
project's homeowners association. The existing security in the amount of $36,200.82 will be
released upon Board approval. The original security in the amount of $2,964,948.85 has been
reduced based on the previous work performed and completed and pursuant to the terms of the
Construction and Maintenance Agreement dated June 25, 2013.
GROWTH MANAGEMENT IMPACT: There is no growth management impact associated
with this Executive Summary.
LEGAL CONSIDERATIONS: This item has been approved as to form and legality, and
requires a majority vote for Board approval. —SAS
Packet Page -351-
3/8/2016 16.A.11 .
RECOMMENDATION: To grant final acceptance of the roadway and drainage improvements
in Regal Acres Phase One (Application Number PL20110001516), release the maintenance
security, and authorize;
1. The Chairman to execute the attached resolution authorizing final acceptance of the
improvements and acceptance of the plat dedications.
2. The release of the maintenance security.
Prepared By: John Houldsworth, Senior Site Plans Reviewer, Development Review Division,
Growth Management Department
Attachments:
1) Location Map
2) Bond Basis
3) Resolution
4)Agreement and Bond
Packet Page -352-
3/8/2016 16.A.11 .
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.16.A.16.A.11.
Item Summary: Recommendation to grant final approval of the private roadway and
drainage improvements for the final plat of Regal Acres Phase One (Application Number
PL20110001516) with the roadway and drainage improvements being privately maintained and
authorizing the release of the maintenance security.
Meeting Date: 3/8/2016
Prepared By
Name: HouldsworthJohn
Title: Site Plans Reviewer, Senior,Development Review
2/2/2016 10:03:43 AM
Approved By
Name: McLeanMatthew
Title: Project Manager,Principal, Development Review
Date: 2/2/2016 3:00:04 PM
Name: FrenchJames
Title: Deputy Department Head-GMD, Growth Management Department
Date: 2/9/2016 4:18:26 PM
Name: PuigJudy
Title: Operations Analyst,Operations & Regulatory Management
Date: 2/17/2016 4:27:58 PM
Name: PuigJudy
Title: Operations Analyst, Operations &Regulatory Management
Date: 2/17/2016 4:28:44 PM
Name: StoneScott
Title: Assistant County Attorney, CAO Land Use/Transportation
Date: 2/19/2016 10:13:59 AM
Name: MarcellaJeanne
Title: Executive Secretary,Transportation Administration
Packet Page -353-
3/8/2016 16.A.11 .
Date: 2/22/2016 9:07:46 AM
Name: IsacksonMark
Title: Division Director-Corp Fin&Mgmt Svc, Office of Management&Budget
Date: 2/24/2016 10:03:51 AM
Name: KlatzkowJeff
Title: County Attorney,
Date: 2/24/2016 10:37:20 AM
Name: CasalanguidaNick
Title: Deputy County Manager, County Managers Office
Date: 2/28/2016 3:57:33 PM
Packet Page -354-
3/8/2016 16.A.11.
o
I
W �
� Q
vl O
0
J
\ i OV06 AVMN3310
•
<5
L
o: r `W
V
a Z 1
',At T
...
L.8
,,
a '3 c
z
z w w a
a w ''- —
_ a o_ – —
w S
w• ¢ Y o -J
_w D a
o
3NV1 Hd350f
w r
W
04
U
31V05 01 10 N Q
Q
0
W
?,, / N
. IL 0,
a A
O U
� O A
. \° ° i
_ c, ,,0_ J li
I I
Q
1 �,
r
Ab
Z
P /
Q
U
N O iii
QUO n ¢v i ° J
3
A lb got
r I6 Wg8 Ak = '' 3
J r \`zs a•
wg Packet Page -355-" '" ��— '+
3/8/2016 16.A.11 ,
Sanitary Sewer
Item Unit Qty. Unit Cost Cost
8"PVC-SDR 26(3'-8'Deep) LF 2,082 , $14.00 $29,148.00
8°PVC-SDR 26(8'-12'Deep) LF 1,750 $20.00 $35,000.00
8'PVC-SDR 26(12'-16'Deep) LF 294 $24.00 $7,056.00
4'Sanitary Manhole(3'-8'Deep) EA 12 $3,000.00 $36,000.00
4'Sanitary Manhole(8'-12'Deep) EA 5 $3,600.00 $18,000.00
4'Sanitary Manhole(12'-16'Deep) EA 1 $4,200.00 $4,200.00
Double Sewer Service Connection EA 92 $500.00 $46,000.00
6"PVC Force Main DR14 LF 62 $9.00 $558.00
6"PVC Force Main DR18 LF 265 $7.00 $1,855.00
6"Plug Valve EA 1 $500.00 $500.00
Single Lift Station,8'Wet Well EA 1 $120,000.00 $120,000.00
Air Release Valve EA 2 $3,000.00 $6,000.00
Estimated Sub-Total: $304,317.00
Irrigation
Item Unit Qty. Unit Cost Cost
4'PVC DR 18 Irrigation Main LF 4380 $6.00 $26,280.00
4"PVC DR 14 Irrigation Main LF 240 $8.00 $1,920.00
4"Gate Valve EA 14 $700.00 $9,800.00
Air Release Valve EA 4 $700.00 $2,800.00
Irrigation Service Connection EA 184 $200.00 $36,800.00
Blow-off Assembly EA 4 $500.00 $2,000.00
Irrigation(trees) EA 362 $30.00 $10,860.00
Irrigation(shrubs) EA 11767 $0.50 $5,883.50
Irrigation Pumps LS 1 $25,000.00 $25,000.00
Estimated Subtotal: $121,343.50
Landscape
Item Unit Qty. Unit Cost Cost
X Trees EA 362 $150.00 $54,300.00
VK$? X Shrubs/Groundcover EA 11767 $15.00 $176,505.00
Sod SF 688742 $0.30 $206,622.60
Estimated Subtotal: $437,427.60
Street Lighting
Item Unit Qty. Unit Cost Cost
Lightpole EA 35 $1,000.00 $35,000.00
Estimated Subtotal: $35,000.00
Grand Total: $2,695,408.05
Prole • '—#:
"01.-
teii . _.
--.•/ /
hris ""rrD _:.an, PE P \ °
JOI-INS(F)N
/ 0617X4/6°1
�. Date
ENGINEERING 2°t2
Packet Page -356-
3/8/2016 16.A.11 .
Regal Acres-Enoineer's'ttbinion of Probable Costs
Habitat for Humanity of Collier County.-JEI#-20077288
General Costs
Item Unit Qty. Unit Cost Cost
Mobilization LS 1 $5,000.00 $5,000.00
Lake Excavation CY 99,390 $1.88 $186,853.20
Import Fill(uncompacted) CY 150,000 $6.00 $900,000.00
Silt Fence LF 5,485 $0.82 $4,497.70
Clearing and Grubbing AC 36.77 $1,000.00 $36,770.00
Rock Excavation CY 9,598 $3.87 $37,144.26 ,
Rock Crushing(to be utilized as stabilized subgrade) CY 4,846 $4.24 $20,547.04
Turbidity Barrier _ LF _ 100 $9.23 $923.00
TOTAL: $1,191,735.20
Roadway
Item Unit Qty. Unit Cost Cost
Asphalt Pavement(1.5"Type S-3) SY 9,926 $6.00 $59,556.00
Limerock Base(8"LBR 100) SY 9,926 $7.00 $69,482.00
Stabilized Subgrade(12"LBR 40) SY 14,537 $1.39 $20,206.43
5'Concrete Sidewalk SY 4,738 $10.00 $47,380.00
Valley Curb&Gutter LF 8,652 $5.00 $43,260.00 ,
Signage and Stripping LS _ 1 $1,000.00 $1,000.00
Estimated Sub-Total: $240,884.43
Drainage
Item Unit Qty. Unit Cost Cost
Pipe,12"HDPE LF 1,480 $12.00 $17,760.00
Pipe,15"HDPE LF 1,523 $16.00 $24,368.00
Pipe,18"HDPE LF 925 $20.00 $18,500.00
Pipe,24"HDPE LF 1,685 $25.00 $42,125.00
Pipe,30"HDPE LF 573 $35.00 $20,055.00
18"Mitered End Section EA 4 $843.08 $3,372.32
24"Endwall EA 6 $1,000.00 $6,000.00
30"Endwall EA 3 $1,200.00 $3,600.00
4'Junction Box EA 6 $1,500.00 $9,000.00
Valley Gutter Inlet,Traffic rated top EA 20 $2,000.00 $40,000.00
Bubble-up Structure EA 1 $1,500.00 $1,500.00
Control Structure(CS-1 Type C inlet) EA 1 $3,000.00 $3,000.00
Yard Drains _ EA 22 $300.00 $6,600.00
Estimated Sub-Total: $195,880.32
Potable Water
Item Unit Qty. Unit Cost Cost
10"PVC DRIB LF 4,240 $11.00 $46,640.00
10"PVC DR14 LF 370 $14.00 $5,180.00
Single Water Service Connection EA 57 , $400.00 $22,800.00
Double Water Service Connection EA 64 $500.00 $32,000.00
Permanent Sampling Point EA 2 $1,000.00 $2,000.00
Temporary Sampling Point EA 4 $150.00 $600.00
Hydrant Assembly EA 10 $3,000.00 $30,000.00
10"Gate Valve w/box EA 16 $1,000.00 $16,000.00
Auto-flushing device assembly EA 4 $2,500.00 $10,000.00
Air Release Valve EA 6 $600.00 _ $3,600.00
Estimated Sub-Total: $168,820.00
lir-vraism
ENGINEERING 1of2
Packet Page -357-
3/8/2016 16.A.11 .
RESOLUTION NO. 16-
A RESOLUTION OF THE BOARD OF COUNTY
COMMISSIONERS OF COLLIER COUNTY,
FLORIDA AUTHORIZING FINAL
ACCEPTANCE OF CERTAIN ROADWAY AND
DRAINAGE IMPROVEMENTS IN REGAL
ACRES PHASE ONE, ACCORDING TO THE
PLAT THEREOF RECORDED IN PLAT BOOK
54, PAGES 48 THROUGH 50 AND RELEASE OF
THE MAINTENANCE SECURITY
WHEREAS, the Board of County Commissioners of Collier County, Florida, on
June 25, 2013, approved the plat of Regal Acres Phase One for recording; and
WI-IEREAS, the Developer has constructed and maintained the roadway and
drainage improvements in accordance with the approved plans and specifications as
required by the Land Development Code (Collier County Ordinance No. 04-41, as
amended); and
WHEREAS, the Developer is requesting final acceptance of the roadway and
drainage improvements and release of his maintenance security; and
WHEREAS, the Engineering Services Department has inspected the roadway and
drainage improvements, and is recommending acceptance of said facilities.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF COUNTY
COMMISSIONERS OF COLLIER COUNTY, FLORIDA, that final acceptance is hereby
granted for those roadway and drainage improvements in Regal Acres Phase One,
pursuant to the plat thereof recorded in Plat Book 54, pages 48 through 50, and the Clerk
is hereby authorized to release the maintenance security.
BE IT FURTHER RESOLVED AND ORDERED that the roadway and drainage
improvements within Regal Acres Phase One will be maintained privately in the future
and will not be the responsibility of Collier County.
This Resolution adopted after motion, second and majority vote favoring same,
this day of , 2016.
Packet Page -358- �'
3/8/2016 16.A.11 .
DATE: BOARD OF COUNTY COMMISSIONERS
ATTEST: COLLIER COUNTY, FLORIDA
DWIGHT E. BROCK, CLERK
By:
, Deputy Clerk DONNA FIALA , CHAIRMAN
Approved as to form and legality:
U. la 01(4,
Scott A. Stone
Assistant County Attorney
Packet Page -359-
3/8/2016 16.A.11.
1 6 A 8
CONSTRUCTION AND MAINTENANCE AGREEMENT
FOR SUBDIVISION IMPROVEMENTS
THIS CONSTRUCTION AND MAINTENANCE AGREEMENT FOR SUBDIVISION
IMPROVEMENTS entered into this y day of September, 2013 between Habitat for Humanity of
Collier County, Inc., 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: Regal Acres Phase I.
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: Street lights, Sidewalks, final lift of asphalt.
Within 24 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$152,996.22 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 County 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 "rs "`
found to be still in compliance with the Land Development Code as reflected by final approval by the
Packet Page -360-
3/8/2016 16.A.11 .
1 U ll'1 O
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.
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 q day of September,'2013.
SIGNED IN THE PRESENCE OF: HABITAT FOR HUMANITY OF COLLIER
COUNTY,INC., a Florida not-for-profit
s, corporation�
j
Ni lasP1 eras
t AMUEL 1 URSO, its President
L a Lefko
ArrES t: j ci -eS.4 ,4 ao k3 BO ' , O C t-UN ' C MMISSIONERS OF
COLL R GO ,F ORIDA
DWI . HT E.BROCK,,CLERK
By:
'.1'�� G GIA A. HILLER, Chairwoman
DeputyClerk,; eS aS ' '
S�nrlttre!
A**roved as to form and legal :
• _ '4.0.. • II
Emily R. 'epin
Assistant County Attorney
Packet Page -361-
700 Brickell Avenue 3/8/2016 16.A.11 .
Miami,Florida 33131
Telephone:(305)372-1000
SWIFT:CNORUS3M 1 6 A 8
Northern Trust
IRREVOCABLE STANDBY LETTER OF CREDIT NO. SLC500973
ISSUER'S IDENTIFYING NUMBER ABA 066009650
ISSUER: THE NORTHERN TRUST COMPANY, 700 BRICKELL AVENUE, MIAMI, FLORIDA
33131 ATTENTION: LETTERS OF CREDIT DEPARTMENT(HEREINAFTER "ISSUER").
PLACE AND DATE OF ISSUE: 700 BRICKELL AVENUE, MIAMI, FLORIDA 33131
ATTENTION: LETTERS OF CREDIT DEPARTMENT .
DATE: SEPTEMBER 27, 2013
PLACE OF EXPIRY: AT ISSUER'S COUNTERS LOCATED AT 700 BRICKELL AVENUE,
MIAMI, FLORIDA 33131, ATTN: LETTERS OF CREDIT DEPARTMENT.
DATE OF EXPIRY: THIS CREDIT SHALL BE VALID UNTIL SEPTEMBER 29, 2014, AND
SHALL THEREAFTER BE AUTOMATICALLY RENEWED FOR SUCCESSIVE ONE-YEAR
PERIODS ON THE ANNIVERSARY OF ITS ISSUE UNLESS AT LEAST SIXTY (60) DAYS
PRIOR TO ANY SUCH ANNIVERSARY DATE, THE ISSUER NOTIFIES THE BENEFICIARY IN
WRITING TO STAFF (AT ENGINEERING REVIEW SERVICES, 2800 N. HORSESHOE DR.,
NAPLES, FL 34104) BY REGISTERED MAIL THAT THE ISSUER ELECTS NOT TO SO RENEW
THIS CREDIT.
APPLICANT: HABITAT FOR HUMANITY OF COLLIER COUNTY, INC., (HEREINAFTER
"APPLICANT") 11145 TAMIAMI TRAIL E.,NAPLES,FLORIDA 34113.
BENEFICIARY: THE BOARD OF COUNTY COMMISSIONERS, COLLIER COUNTY,
FLORIDA (HEREINAFTER "BENEFICIARY") COLLIER COUNTY COURTHOUSE COMPLEX,
NAPLES, FLORIDA 34112.
AMOUNT: USD152,996.22 (ONE HUNDRED FIFTY TWO THOUSAND NINE HUNDRED
NINETY SIX AND 22/100 U.S.DOLLARS(U.S.) UP TO AN AGGREGATE THEREOF.
CREDIT AVAILABLE WITH: ISSUER.
BY: PAYMENT AGAINST DOCUMENTS DETAILED HEREIN AND BENEFICIARY'S DRAFTS
AT SIGHT DRAWN ON THE ISSUER.
PAGE 1 OF 2
1 ' Page — SLC500973
Packet Page -362- , r
?s.th L
3/8/2016 16.A.11 .
700 Brickell Avenue
Miami,Florida 33131
Telephone:(305)372-1000
SWIFT:CNORUS3M
1 6 A
4
L ) A01 thC1 it Trust
PAGE 2 OF 2
IRREVOCABLE STANDBY LETTER OF CREDIT NO. SLC500973
DOCUMENTS REQUIRED: AVAILABLE BY BENEFICIARY'S DRAFT(S) AT SIGHT DRAWN
ON THE ISSUER AND PRESENTED AT PLACE OF EXPIRY ACCOMPANIED BY
BENEFICIARY'S STATEMENT PURPORTEDLY SIGNED BY THE COUNTY MANAGER,
CERTIFYING THAT: "HABITA T FOR HUMANITY OF COLLIER COUNTY, INC. HAS FAILED
TO CONSTRUCT AND/OR MAINTAIN THE FINAL LIFT OF ASPHALT, SIDEWALKS AND
STREET LIGHTING ADDITIONS, EXTENSIONS AND/OR IMPROVEMENTS AS SHOWNS ON
THE PLANS FOR 'REGAL ACRES PHASE II', OR PRIOR TO THE DATE OF EXPIRY THE
APPLICANT FAILED TO COMPLETE THE REQUIRED FINAL ACCEPTANCE PROCEDURES
AS REQUIRED BY THE COLLIER COUNTY UTILITIES STANDARDS AND PROCEDURES
ORDINANCE. AND THE APPLICANT FAILED TO PROVIDE THE COUNTY WITH
SATISFACTORY ALTERNATIVE PERFORMANCE SECURITY AS REQUIRED BY THAT
ORDINANCE."
DRAFT(S) DRAWN UNDER THIS LETTER OF CREDIT SHALL BE MARKED: "DRAWN
UNDER THE NORTHERN TRUST COMPANY, LETTER OF CREDIT NO. SLC500973 DATED
SEPTEMBER 27, 2013 ". THE ORIGINAL LETTER OF CREDIT AND ALL AMENDMENTS, IF
ANY, MUST BE PRESENTED FOR PROPER ENDORSEMENT.
THIS LETTER OF CREDIT SETS FORTH IN FULL THE TERMS OF THE ISSUER'S
UNDERTAKING, AND SUCH UNDERTAKING SHALL NOT IN ANY WAY BE MODIFIED,
AMENDED. OR AMPLIFIED BY REFERENCE TO ANY DOCUMENTS, INSTRUMENT. OR
AGREEMENT REFERENCED TO HEREIN OR IN WHICH THIS LETTER OF CREDIT RELATES.
AND ANY SUCH REFERENCE SHALL NOT BE DEEMED TO INCORPORATE HEREIN BY
REFERENCE .ANY DOCUMENT, INSTRUMENT OR AGREEMENT.
ISSUER HEREBY ENGAGES WITH BENEFICIARY THAT DRAFT(S) DRAWN UNDER AND IN
COMPLIANCE WITH THE TERMS OF THIS CREDIT WILL BE DULY HONORED BY ISSUER
IF PRESENTED WITHIN TI IL VALIDITY OF THIS CREDIT.
THIS CREDIT IS SUBJECT TO THE UNIFORM CUSTOMS AND PRACTICE FOR
DOCUMENTARY CREDITS (2007 REVISION) INTERNATIONAL CHAMBER OF COMMERCE
PUBLICATION NO. 600 .
[1-IF NORTHERN TRUST COMPANY
13)
LUIS G. MPRAD./ICE PRE IDENT
TELEPHONE (.:105) 918-6071
2 1 P S L ' U (O17
Packet Page -363-
3/8/2016 16.A.11 .
The Northern Trust Company 4,
?OO 13rickell .3cenue
Ntian i. Florida 33131
(3(05)372-1()(10
(t‘i u Northern Trust
LETTERS OF CREDIT
AUTHORIZED SIGNATURE LIST
THE FOLLOWING INDIVIDUALS ARE AUTHORIZED TO SIGN LETTERS OF
CREDIT RELATED TRANSACTIONS ON BEHALF OF NORTHERN TRUST, N.A.
K4a4e)...--
THELMA K. RESTREPO
VICE PRESIDENT
IjIL -14A E. ESPANA
SEC9ID"VICE PRESIDENT
- r te
,EDWARD CASTILLO
VICE PRESIDENT
•
JANET M.. HODDER
SECOND VICE PRESIDENT
)
! VICE�RESIDE: T
VIVIAN Iii. : URCIA
OFFICER
Packet Page -364-
3/8/2016 16.A.11 .
•If 14141.1,0
Regal Acres Phase One A
Engineer's Opinion of Probable Costs u
Habitat for Humanity of Collier County.-JEI#-20077288
April 12,2013
General Costs
Item Unit Qty. Unit Cost Cost
Mobilization LS 1 $5,000.00 $5,000.00
Lake Excavation CY 19,880 $1.90 $37,772.00
Import Fill(uncompacted) CY , 66,000 $6.00 $396,000.00
Silt Fence LF 3,390 $0.80 $2,712.00
,Clearing and Grubbing AC 16 $1,000.00 $18,180.00
TOTAL: $457,884.00
Roadway
item Unit Qty. Unit Cost Cost
Asphalt Pavement(1.5"Type S-3) SY 5,044 $6.00 $30,264.00
Limerodc Base(8"LBR 100) SY 5,044 $7.00 $35,308.00
Stabilized Subgrade(17 LBR 40) SY 7,489 $1.40 $10,484.60
5'Concrete Sidewalk SY 2,445 $10.00 $24,450.00
Valley Curb&Gutter LF 4,396 $5.00 $21,980.00
Signage and Stripping _ LS 1 $300.00 $300.00
Estimated Sub-Total: $122,768.60
Drainage
Item Unit Qty. Unit Cost Cost
Pipe,12"HDPE LF 613 $12.00 $7,356.00
Pipe,15"HDPE LF 925 $18.00 $14,800.00
Pipe.18"HDPE LF 309 _ $20.00 $6,180.00
Pipe,24"HDPE LF 394 $25.00 $9,850.00
Pipe,30"HDPE LF 168 $35.00 $5,880.00
24"Endwall EA 2 $1,000.00 $2,000.00
30'Endwall EA 1 $1,200.00 $1,200.00
Valley Gutter Inlet,Traffic rated top EA 6 $2.000.00 $12,000.00
Yard Drains EA 12 $300.00 $3,600.00
Estimated Sub-Total: $62,888.00
Potable Water
Item Unit Qty!. Unit Cost Cost
10"PVC DR18 LF 2,090 i_ $11.00 $22,990.00
10'PVC DR14 LF 82 $14.00 $1,148.00
Single Water Service Connection EA 27 $400.00 $10,800.00
Double Water Service Connection EA 36 $500.00 $18,000.00
Permanent Sampling Point EA 1 $1,000.00 $1,000.00
Temporary Sampling Point EA 2 s $150.00 $300.00
Hydrant Assembly i EA 4 $3,000.00 $12,000.00
10"Gate Valve wlbox EA 4 $1,000.00 $4,000.00
Auto-flushing device assembly_ EA , 2 $2,500.00 $5,000.00
Air Release Valve EA _ 2 $600.00 $1,200.00
Estimated Sub-Total: $78,438.00
JO1 I NH()
ENGINEERING 1of2
Packet Page -365-
4 , to
3/8/2016 16.A.11 .
4/12/2013
Sanitary Sewer
Item I Unit Qty. I Unit Cost Cost
8'PVC-SDR 26(3'-8'Deep) +I LF 1,148 $14.00 $16,072.00
PVC-SDP 26(8'-12'Deep) IF 841 $20.00 $16,820.00
'Sanitary Manhole(3'-8'Deep) EA 6 $3,000.00 $18,000.00
'Sanitary Manhole(8'-12'Deep) EA 2 $3,600.00 $7,200.00
Double Sewer Service Connection EA 49 $500.00 $24,500.00
Estimated Sub-Total: $82,592.00
Landscape
item Unit Qty. Unit Cost Cost
Tress EA 100 $150.00 $15,000.00
Sod _ SF 307552 $0.30 $92,265.60
Estimated Subtotal: $107,265.00
Street Lighting
'Item Unit - Qty. Unit Cwt I Cost I
Lightpole EA 17 $1,000.00 $17,000.00
Estimated Subtotal: $17,000.00
Grand Total: 5926,612.20
X0111111/,
\\ BROWN//ii
,. O Tamil 464er
Q-,.
C v rid =nse�.�0024
LW. Aid, _
:.7',wn ,C
...:;„' * .42� : J 4.. ? _
, A/ FESS���Po,4....
///I1 IMI
b 0, ,t(6 - ' 4.
tie () , Ion 1 : o
ENGINEERING 2of2
z?.. O�
Packet Page 366 } 5 �' r99
A a a
3/8/2016 16.A.11 .
4/12/2013
Regal Acres Phase One-Uncompleted imorovementt
Enaineer's Opinion of Probable Costs
Habitat for Humanity of Collier County.-JEI 4-20077288
April 12,2013
Roadway
Item Unit Qty. Unit Coat Cost
ft Pavement(0.75"Type S-3)(2nd lift of asphalt) SY 5,044 $3.00 $15,132.00
Stabilized Subgrade(12"LBR 40) SY 2,446 $1.40 $3,423.00
6'Concrete Sidewalk SY 2,445 $10.00
$24,450.00
Signags and Stripping LS 1 $300.00 $300.00
Estimated Sub-Total: $43,305.00
Street Lighting
Item Unit Qty. Unit Cost Cost f
Lightpole EA 17 $1,000.00 $17,000.00 1
Estimated Subtotal: $17,000.00
Grand Total: $60,305.00
�01lilfi!///
`O 9OY a4 ///i
�� of ,Pid6 tal rG�r
4": Ftorid 41?: sk • o 124
---' : N 24-
- 'r' r- . 7►
R >{ I '.\\ *s°v, Illl
ENGINEERING 1of1
Packet Page -367-