Agenda 04/10/2018 Item #16A23Proposed Agenda Changes
Board of County Commissioners Meeting
April 10, 2018
Move Item 16F2 to Item 11D: *** This item was continued from the February 27, 2018 ***
Recommendation to waive the contract term regarding payment of business license tax “when
due” and authorize payment of the Business Location Inducement Grant to Position Logic, LLC.
(Commissioner McDaniel’s request)
Note:
Item 16A23: The Executive Summary requires clarification that
a portion of this project will be constructed by the County and
the amount of the security provided by the Developer shall only
reflect the costs of the improvements for the developer’s portion
of the property. The amount of this security is equal to a total of
$202,892.25 – 110% of the cost of the developer’s portion of the
project ($184,447.50). (Staff’s request)
Time Certain Items:
Item 11A to be heard at 10:00 a.m.
Item 13A to be heard at 11:15 a.m.
4/10/2018 8:47 AM
04/10/2018
EXECUTIVE SUMMARY
This item requires that ex parte disclosure be provided by Commission members. Should a hearing
be held on this item, all participants are required to be sworn in. Recommendation to approve for
recording the final plat of City Gate Commerce Center Phase Three, (Application Number
PL20170002331) 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 City Gate Commerce Center Phase Three, a subdivision of lands located in Section 35, Township 49
South, Range 26 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 City Gate Commerce
Center Phase Three. These documents are in compliance with the County Land Development Code and
Chapter 177, Florida Statutes. This project is within the City Gate Commerce Park PUD, Ord. 88 -93, as
amended. All fees have been paid. The required improvements within City Gate Phase Three will be
constructed by the County and the developer. The developer will provide a performance security for 10%
of the total cost of all of the required improvements, and 100% of the cost of the portion of required
improvements to be constructed by the developer, together with a Construction, Maintenance and Escrow
Agreement for Subdivision Improvements. The Agreement and performance security 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 Development Review Division recommends that the final plat of City Gate Commerce Phase Three
be approved for recording.
FISCAL IMPACT: The total project cost is $ 1,716,570.59 (estimated), which equals the cost of the
developer's portion of the project ($184,447.50) plus the cost of the County's portion of the project
($1,523,123.09)
The Security amount that will be provided by the developer is equal to a
total of $356,104.56--10% of the total project cost ($171,657.06) plus
100% of the cost of the developer's portion of the project ($184,447.50)
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: $53,085.12
16.A.23
Packet Pg. 591
04/10/2018
The Fees are based on a construction estimate of $1,716,570.59 and were
paid in January 2018.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,588.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 5,359.27
c) Drainage, Paving, Grading
(.75% const. est.) $ 7,515.01
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $16,077.80
e) Drainage, Paving, Grading
(2.25% const. est.) $22,545.04
GROWTH MANAGEMENT IMPACT: The developer must receive a Certificate of Adequate
Public Facilities (COA) prior to the issuance of the construction plan final approval letter and plat
recordation, except when the applicant elects to delay obtaining a COA for non-residential
developments that are required to obtain approval of a site development plan prior to the issuance of a
building permit.
LEGAL CONSIDERATIONS: The applicant is requesting approval of the final subdivision plat and
construction and maintenance agreement. The Board shall consider the County Manager or designee’s
recommendation and shall take evidence and testimony in regard to the final subdivision plat
requirements identified in LDC sections 10.02.04 B, 10.02.04 C, and other provisions of the LDC, as
well as Chapter 177, Florida Statutes. If the Board denies or places conditions on the final subdivision
plat, it shall state reasons for such denial or conditions. This item has been approved as to form and
legality, and requires a majority vote for Board approval -- SAS
RECOMMENDATION: To endorse staff’s recommendation to approve the final plat of City Gate
Commerce Center Phase Three (Application Number PL20170002331) for recording with the following
stipulations:
1. Approve the amount of $356,104.56 as performance security for the developer's 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: John Houldsworth, Senior Site Plans Reviewer, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
2. CITY GATE PLAT PHASE THREE (PDF)
16.A.23
Packet Pg. 592
04/10/2018
3. Opinion of Developer Cost (PDF)
4. CITY GATE 3 TOTAL Opinion of Cost (PDF)
16.A.23
Packet Pg. 593
04/10/2018
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.23
Doc ID: 5165
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 City Gate Commerce Center Phase Three, (Application Number
PL20170002331) approval of the standard form Construction and Maintenance Agreement and approval
of the amount of the performance security.
Meeting Date: 04/10/2018
Prepared by:
Title: Site Plans Reviewer, Senior – Growth Management Development Review
Name: John Houldsworth
03/20/2018 10:07 AM
Submitted by:
Title: Project Manager, Principal – Growth Management Department
Name: Matthew McLean
03/20/2018 10:07 AM
Approved By:
Review:
Growth Management Department Judy Puig Level 1 Reviewer Completed 03/20/2018 3:14 PM
Growth Management Development Review Chris Scott Additional Reviewer Completed 03/21/2018 11:47 AM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 03/21/2018 11:58 AM
Growth Management Department Matthew McLean Additional Reviewer Completed 03/21/2018 12:40 PM
Growth Management Department Thaddeus Cohen Department Head Review Completed 03/21/2018 3:17 PM
Growth Management Department James French Deputy Department Head Review Completed 03/26/2018 2:26 PM
County Attorney's Office Scott Stone Level 2 Attorney Review Completed 04/04/2018 10:45 AM
Office of Management and Budget Valerie Fleming Level 3 OMB Gatekeeper Review Completed 04/04/2018 10:50 AM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 04/04/2018 11:30 AM
Growth Management Operations Support Allison Kearns Additional Reviewer Completed 04/04/2018 12:20 PM
County Manager's Office Leo E. Ochs Level 4 County Manager Review Completed 04/04/2018 2:55 PM
Board of County Commissioners MaryJo Brock Meeting Pending 04/10/2018 9:00 AM
16.A.23
Packet Pg. 594
16.A.23.a
Packet Pg. 595 Attachment: Location Map (5165
INTERSTATE - 75WHITE LAKEINDUSTRIAL PARKTOLL GATECOMMERCIAL PLAZAGOLDEN GATECOMMERCE PARKFOREST GLENOF NAPLESSHERWOODPARKWESTPORTCOMMUNITYCENTERSADDLEBROOK GOLDEN GATECITYCOLLIER BOULEVARD
C.R.951CEDARHAMMOCK
PROJECTLOCATIONGGEUNIT 28233526273433436251LOCATION MAPAPPROVALSCOUNTY ATTORNEY:COUNTY SURVEYOR:COUNTY COMMISSION APPROVAL:FILING RECORDCOUNTY ENGINEERSURVEYOR'S CERTIFICATIONACKNOWLEDGMENTACKNOWLEDGMENTCITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDAGENERAL NOTESSHEET 1 OF 7DESCRIPTION16.A.23.bPacket Pg. 596Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
15102562827921TRACT B( DRAINAGE EASEMENT)22237826TRACT RL(DE)TRACT B(DRAINAGE EASEMENT)2419181716151420131211324282726BRENNAN DRIVE
CITY GATE BOULEVARD SOUTHTRACT "R" (R/W, DE, PUE, AE, CUE)TRACT "A"(R/W, DE, PUE, AE, CUE)CITY GATE BOULEVARD NORTHDESCRIPTIONSHEET 2 OF 7SHEET 6SHEET 3SHEET 4SHEET 5CITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER, PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDAKEY SHEET16.A.23.bPacket Pg. 597Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
N29°30'45"W52.47'N00°28'30"W163.01'
S00°46'59"E 297.08'
N00°46'59"W
N00°46'59"W 254.00'
N00°46'59"W
S89°13'01"W 521.70'S89°13'01"W 528.41'N89°13'01"E 525.64'N77°17'14"W 42.85'N89°13'01"E 186.78'S89°13'01"W 535.02'1TRACT B( DRAINAGE EASEMENT)78S00°46'59"E 718.21'
N00°46'59"W 683.25'N89°13'03"E 959.32'N89°13'03"E 701.89'N89°13'03"E 257.43'14131211324S00°46'59"E N61°09'57"E 10.82'N58°30'03"W 596.93'N00°47'14"E124.70'N31°30'28"E70.01'S61°09'57"W203.97'
N00°46'59"W 713.24'N00°46'59"W 30.00'N31°29'57"E70.00'S58°30'03"E70.00'S00°47'14"W 70.00'N89°12'46"W 70.00'S89°12'46"E170.00'N89°12'46"W150.00'N00°28'30"W 99.62'N58°30'03"W 763.88'S89°13'01"W 535.02'N00°46'59"W 683.25'N00°47'14"E 90.78'S89°13'01"W 514.79'S79°03'21"EN89°13'01"E 404.46'N89°13'01"E88.54'C1C2C3C4C5C
6
C7C8C9S79°03'21"E 303.22'N89°13'01"E 904.62'N89°13'01"E 474.46'S00°46'59"E 837.90'
S00°46'59"E 837.90'C23C24C25BRENNAN DRIVE
254.00'
254.00'TRACT "R" (R/W, DE, PUE, AE, CUE)TRACT "A"(R/W, DE, PUE, AE, CUE)
S00°46'59"E 837.91'S79°03'21"ES79°03'21"EN11°08'21"E68.54'S79°03'21"E 35.75'C25N89°13'00"E39.11'N89°13'01"E 60.00'N00°46'59"W 10.00'N89°13'01"E 1943.37' (OVERALL)N00°47'14"E 2072.70' (OVERALL)N61°09'57"ETRACT B(DRAINAGE EASEMENT)CITY GATE BOULEVARD NORTHDESCRIPTIONSHEET 3 OF 7MATCHLINE SHEET 4MATCHLINE SHEET 4MATCHLINE SHEET 5
MATCHLINE SHEET 5 CITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER, PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDA16.A.23.bPacket Pg. 598Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
S89°13'01"W 528.41'S89°13'01"W 535.02'S89°13'01"W 541.55'S89°13'01"W 547.91'21TRACT B( DRAINAGE EASEMENT)22S00°59'59"E 707.79'24N89°13'03"E 959.32'N89°13'03"E 701.89'N89°13'03"E 257.43'1918171615142013S89°13'05"WS00°46'59"E
S00°54'49"E 465.70'
S00°54'49"E 706.65'S76°16'07"E 684.52'C3
5
C36C37C61C62C63C64 C65
C66S89°00'01"W 4000.90' (OVERALL)N00°55'20"W 451.84'
N00°59'59"W 387.83'
N00°59'59"W 339.95'
N00°47'14"E 2072.70' (OVERALL)
N13°4
3
'
5
3
"
E
1
4
9
.
4
9
'N76°16'07"W 282.14'N89°00'01"ES89°12'46"E 155.00'49.99'26.18'S89°12'46"E170.00'N89°12'46"W150.00'N76°16'07"W 194.15'N13°4
3
'
5
3
"
E
1
4
9
.
4
9
'
S01°07'19"E 339.95'
N00°54'49"W
BRENNAN DRIVE S89°13'01"W 535.02'S00°46'59"E
N00°46'59"WS61°58'46"E 37.38'N13°4
3
'
5
3
"
E
2
0
9
.
4
9
'N89°00'01"ES76°16'07"E 353.64'N76°16'07"W 254.15'C16
C17
C18C11C12C13C14C15C19C10
C20C21C22CITY GATE BOULEVARD SOUTHS00°46'59"E 837.91'
S00°46'59"E 837.91'N00°47'14"E 8.16'S89°04'40"W1.49'S89°00'01"W 792.22'S89°00'01"W 792.22'N89°00'01"E 1215.57'N00°47'14"E 2072.70' (OVERALL)TRACT B(DRAINAGE EASEMENT)N01°07'19"W 339.95'C11DESCRIPTIONSHEET 4 OF 7MATCHLINE SHEET 6
MATCHLINE SHEET 6 MATCHLINE SHEET 3MATCHLINE SHEET 3CITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER, PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDA16.A.23.bPacket Pg. 599Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
S00°46'59"E 297.08'
S00°47'00"E 465.73'510698TRACT B(DRAINAGE EASEMENT)S00°38'40"E 680.43'
S00°46'59"E 633.97'
S00°46'59"E 633.97'
S00°46'59"E 718.21'N00°46'59"W 683.25'
N00°46'59"W 383.23'N89°13'03"E 257.43'S89°13'01"W 1179.67'S00°54'49"E 465.70'N89°13'01"E 1295.39'N89°13'01"E 506.60'S00°30'14"E 2669.36' (OVERALL)C35C36C37
C38C39C40C41C42C43C44C45C46C47C48C49 C66N00°46'59"W 334.02'N89°13'01"E 452.62'S89°13'01"WN00°46'58"W 30.00'282726N00°47'28"W 1528.27'
N00°46'14"W 1868.13'
S00°30'14"E 2669.36' (OVERALL)SEE DETAILBELOWN89°13'01"E 1179.23'S00°46'59"E 633.97'
N00°46'59"W 683.25'S79°03'21"EN89°13'00"E 354.03'S79°03'21"E 303.22'N89°13'01"E 354.05'N89°13'01"E 589.61'C23C24C25C26C28C29N89°13'00"E 69.05'S00°38'40"E 2.81'CITY GATE BOULEVARD NORTHS79°03'21"EC25N89°13'00"E39.11'N89°13'01"E 589.84'N00°47'06"W 92.00'N89°13'01"E 35.00'N00°46'59"W 85.00'S89°13'01"W 35.00'N89°13'01"E 2077.86' (OVERALL)C27C30C31TRACT B(DRAINAGE EASEMENT)S00°55'37"W 122.05'S89°13'01"W 10.18'C72C73C32C33C34N89°13'01"E 1179.23'N01°15'18"W 4.25'N89°13'01"E 12.05'DESCRIPTIONSHEET 5 OF 7MATCHLINE SHEET 6MATCHLINE SHEET 6MATCHLINE SHEET 3 MATCHLINE SHEET 3
CITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER, PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDA816.A.23.bPacket Pg. 600Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
S00°47'00"E 465.73'2528272326TRACT RL(DE)N00°46'14"W 1868.13'N89°29'29"E 1078.55'N89°29'29"E 1349.18'S89°00'01"W 526.54'S00°46'37"E
N00°47'28"W 1528.27'
S00°54'49"E 465.70'S00°54'49"E 706.65'N89°00'01"E 806.63'N89°13'01"E 1295.39'N89°13'01"E 506.60'S00°30'14"E 2669.36' (OVERALL)C35C36
C37C38C39C40C41C42C43C44C45C46C47C48C49C50C51C52C53C54C55C56C57C58C59C60C61C62C63C64C65 C66S89°00'01"W 4000.90' (OVERALL)S86°27'31"W 66.98'S89°13'01"WS89°13'05"WN63°38'38"W 105.79'S01°07'19"E 339.95'
N00°54'49"W
S00°46'59"E 633.97'CITY GATE BOULEVARD SOUTHS89°00'01"W 792.22'C67C70S89°00'01"W 792.22'TRACT B(DRAINAGE EASEMENT)N01°07'19"W 339.95'S00°55'46"W 40.00'S89°00'01"W 5.00'N00°55'46"E 40.00'BEGINNING ATTHE NORTHEASTCORNEROF LOT 18C67C68C69C70 N00°46'37"W 94.45'2627DESCRIPTIONCITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER, PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDASHEET 6 OF 7MATCHLINE SHEET 5MATCHLINE SHEET 4
MATCHLINE SHEET 5MATCHLINE SHEET 4
16.A.23.bPacket Pg. 601Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
TRACT "R" (R/W, DE,PUE, AE,CUE)S00°46'59"E 98.49'N00°46'59"W 106.73'N58°22'01"W 288.55'S58°22'01"E 285.79'S18°11'19"E 105.12'N18°11'19"W 94.94'N72°54'51"E 18.49'S77°08'21"E 54.15'N58°32'09"W 20.01'N72°54'51"E 1.24'N77°08'21"W 35.59'S86°21'48"E 93.87'N89°13'01"E 15.72'N56°59'54"E 60.41'S58°11'45"E 387.13'N58°24'20"W 444.77'S89°13'46"E 73.68'N00°47'14"E 1396.96'S00°47'14"W 1434.04'N89°13'01"E 15.00'S56°59'54"W 20.90'N89°13'01"E 149.35'S58°30'03"E 103.12'TRACT "R"
S00°47'14"W 1434.04'S74°15'51"W 59.33'S89°04'40"W 110.58'S59°58'10"E 15.00'N30°01'50"E18.32'S30°01'50"W45.11'R=315.29'Δ=18°18'36"CB=N79°58'53"EC=100.33'L=100.76'S00°47'14"W 531.95'S89°00'01"W 98.60'S00°48'01"W 133.95'
N00°47'14"E 1396.96'
S00°28'30"E 157.94'S29°30'45"E 83.39'N89°31'30"E 20.00'N00°28'30"W 163.01'N29°30'45"W 52.47'S58°29'54"E 96.00'N00°47'23"E 135.84'S00°47'23"W 118.98'N31°30'37"E 44.96'N31°30'37"E 50.44'S61°10'06"W 23.01'S61°10'06"W 121.38'S61°10'06"W 23.01'N00°47'09"E 25.36'S00°28'47"E 270.05'N89°13'01"E 20.82'N00°47'09"E48.61'N00°47'09"E 253.49'N58°29'54"W 23.26'N58°29'54"W 25.36'N58°29'54"W 5.80'N89°13'01"E 109.83'N89°13'01"E 40.17'S00°47'09"W 271.07'S00°28'47"E 30.00'S00°47'14"W 1434.04'
N00°47'14"E 1396.96'
S00°47'14"W 1434.04'DESCRIPTIONSHEET 7 OF 7CITY GATE COMMERCE PARKPHASE THREEA REPLAT OF A PORTION OF CITY GATE COMMERCE CENTER, PHASE TWO, PLAT BOOK 49,PAGES 97-100 AND A REPLAT OF CITY GATE COMMERCE CENTER PHASE THREE "A", PLATBOOK 63, PAGES 53-54 AND A PORTION OF SECTION 35, TOWNSHIP 49 SOUTH, RANGE 26EAST, COLLIER COUNTY, FLORIDAMATCHLINE ABOVE RIGHTMATCHLINE ABOVE RIGHTMATCHLINE BELOW LEFTMATCHLINE BELOW LEFTDETAIL OF RECORDED DRAINAGE ANDMAINTENANCE EASEMENTS (OR 3542, PG 3655):DETAIL OF RECORDED ACCESS AND UTILITY EASEMENTS(OR 3965, PG 2875), (OR 3965, PG 2881):16.A.23.bPacket Pg. 602Attachment: CITY GATE PLAT PHASE THREE (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By: /
Date Prepared: /
Description
Earthwork =134,947.50$
Pavement / Concrete =-$
Landscaping, Irrigation, and Lighting =49,500.00$
Water Utilities =-$
Sanitary Utilities =-$
Drainage Utilities =-$
Total Costs =184,447.50$
***Guarantee of maintenance for 1 year estimated at $171,657.06 or 10% of the original
EOPCC.=171,657.06$
Total =356,104.56$
**This is an estimate of remaining construction costs after costs of items to be completed by Collier County, pursuant to the purchase
and Sale Agreement, dated December 12, 2017
*This EOPCC is intended to provide estimates for permit fee generation only.
City Gate Commerce Park PhaseThree CITY GATE
Davidson Engineering, Inc.
SUMMARY OF CONSTRUCTION COSTS
JAW/KLW
4/3/2018
16.A.23.c
Packet Pg. 603 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Earthwork Description
Quantity Unit Cost
Drop Inlet Barriers on Mod. Structures EA $350.00 =-$
Turbidity Curtain LF $5.60 =-$
Silt Fence (Includes Maintenance)LF $1.40 =-$
Clearing and Grubbing AC $2,725.00 =-$
Removal of Existing Pavement SY $6.10 =-$
Sod (Roadway Slopes)47,350 SY $2.85 =134,947.50$
=-$
=134,947.50$
*This EOPCC is intended to provide estimates for permit fee generation only.
City Gate Commerce Park PhaseThree CITY GATE
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - EARTHWORK
Total of Construction Costs - Earthwork
16.A.23.c
Packet Pg. 604 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Pavement Description
Quantity Unit Cost
Asphalt - 1" Type S-I SY $4.50 =-$
Asphalt - 2" Type S-III SY $5.66 =-$
8" Limerock Base SY $11.27 =-$
12" Stabilized Subgrade SY $4.96 =-$
Type F Curb - Forming and Concrete LF $14.55 =-$
6" Thick Concrete Sidewalk SF $5.83 =-$
Thermoplastic Signage & Striping LS $7,926.81 =-$
=-$
*This EOPCC is intended to provide estimates for permit fee generation only.
Total of Construction Costs - Pavement
City Gate Commerce Park PhaseThree CITY GATE
JAW/KLWDavidson Engineering, Inc. /
SUMMARY OF CONSTRUCTION COSTS - PAVEMENT
16.A.23.c
Packet Pg. 605 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Landscaping Estimate Prepared By: /0
Site Lighting Estimate Prepared By: /0
Landscaping Description
Quantity Unit Cost
Landscaping 1 LS $25,000.00 =25,000.00$
Irrigation System 1 LS $7,500.00 =7,500.00$
Site Lighting 1 LS $17,000.00 =17,000.00$
=49,500.00$
*This EOPCC is intended to provide estimates for permit fee generation only.
Total of Construction Costs - Landscaping & Lighting
0
City Gate Commerce Park PhaseThree CITY GATE
0
SUMMARY OF CONSTRUCTION COSTS - LANDSCAPING / LIGHTING
16.A.23.c
Packet Pg. 606 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Description
HDPE DR11 PE4710 Quantity Unit Cost
8" Water / Fire Main LF $33.00 =-$
10" Water / Fire Main LF $50.00 =-$
12" Water / Fire Main LF $65.00 =-$
1" Poly Service to Lift Station LF $5.00 =-$
Fittings: Lump Sum for Proposed Site LS $2,300.00 =-$
Valves: Lump Sum for Proposed Site LS $5,500.00 =-$
Fire Hydrant Assembly w/ Valve EA $4,400.00 =-$
8" Blow-Off Assembly EA $750.00 =-$
10" Blow-Off Assembly EA $800.00 =-$
12" Blow-Off Assembly EA $850.00 =-$
Permanent Bacterial Sample Pt.EA $1,250.00 =-$
Air Release Valve (ARV)EA $3,500.00 =-$
Connection to Existing Main LS $5,200.00 =-$
Automatic Flushing Device EA $2,080.00 =-$
1.5" Meter Service to Lift Station LS $2,500.00 =-$
=-$
*This EOPCC is intended to provide estimates for permit fee generation only.
Total of Construction Costs - Water Utilities
City Gate Commerce Park PhaseThree CITY GATE
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - WATER UTILITIES
16.A.23.c
Packet Pg. 607 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Description
Force Main: HDPE DR11 PE4710 Quantity Unit Cost
6" Force Main LF 15.00$ =-$
Gravity Pipe (8'' PVC SDR26) - depth:
0'-6'LF 23.55$ =-$
6'-8'LF 32.00$ =-$
8'-10'LF 41.00$ =-$
Fittings: Lump Sum for Proposed Site LS -$ =-$
Valves: Lump Sum for Proposed Site LS -$ =-$
0 to 6' Deep EA 4,240.00$ =-$
> 6' Deep, but <= 8' Deep EA 1,020.00$ =-$
> 8' Deep EA 7,010.00$ =-$
Misc. Fees:
6" Laterals (PVC SDR26)LF 16.50$ =-$
6" Cleanout Pipe EA 570.00$ =-$
Lift Station, Telemetry, Odor Control EA 400,000.00$ =-$
Connect Force Main to Ex. Forcemain LS 5,000.00$ =-$
Air Release Valve & Vault EA 4,500.00$ =-$
=-$
*This EOPCC is intended to provide estimates for permit fee generation only.
Total of Construction Costs - Sanitary Utilities
City Gate Commerce Park PhaseThree CITY GATE
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - SANITARY UTILITIES
16.A.23.c
Packet Pg. 608 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Description
Circular-RCP:Quantity Unit Cost
18" Reinforced Concrete Pipe LF $38.35 =-$
24" Reinforced Concrete Pipe LF $56.57 =-$
30" Reinforced Concrete Pipe LF $80.50 =-$
36" Reinforced Concrete Pipe LF $95.50 =-$
42" Reinforced Concrete Pipe LF $100.00 =-$
30" FES - EA $1,950.00 =-$
FDOT Type D EA $2,110.00 =-$
Replace Exist. F-1 Structure EA $2,500.00 =-$
6' Diameter Junction Box EA $3,030.00 =-$
Type 9 - F Curb Inlet EA $2,995.72 =-$
Proposed Control Structure EA $4,000.00 =-$
Modified Existing Control Structure EA $2,000.00 =-$
Pipe Connection to Existing Structures EA $750.00 =-$
RIP RAP w/ Filter Fabric TON $125.00 =-$
=-$
*This EOPCC is intended to provide estimates for permit fee generation only.
City Gate Commerce Park PhaseThree CITY GATE
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - DRAINAGE UTILITIES
Drainage Structures:
Flared End Sections:
Total of Construction Costs - Drainage Utilities
Materials:
16.A.23.c
Packet Pg. 609 Attachment: Opinion of Developer Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By: /
Date Prepared: /
Description
Earthwork =363,460.30$
Pavement / Concrete =299,398.30$
Landscaping, Irrigation, and Lighting =49,500.00$
Water Utilities =183,327.00$
Sanitary Utilities =531,242.00$
Drainage Utilities =289,642.99$
Total Costs =1,716,570.59$
*This EOPCC is intended to provide estimates for permit fee generation only.
JAW/KLW
4/3/2018
City Gate Commerce Park Phase Three
Davidson Engineering, Inc.
SUMMARY OF CONSTRUCTION COSTS
16.A.23.d
Packet Pg. 610 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Earthwork Description
Quantity Unit Cost
Drop Inlet Barriers on Mod. Structures 10 EA $350.00 =3,500.00$
Turbidity Curtain 212 LF $5.60 =1,187.20$
Silt Fence (Includes Maintenance)46,973 LF $1.40 =65,762.20$
Clearing and Grubbing 18 AC $2,725.00 =47,960.00$
Removal of Existing Pavement 1,345 SY $6.10 =8,204.50$
Sod (Roadway Slopes)83,104 SY $2.85 =236,846.40$
=-$
=363,460.30$
*This EOPCC is intended to provide estimates for permit fee generation only.
Total of Construction Costs - Earthwork
City Gate Commerce Park Phase Three
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - EARTHWORK
16.A.23.d
Packet Pg. 611 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Pavement Description
Quantity Unit Cost
Asphalt - 1" Type S-I 5,573 SY $4.50 =25,078.50$
Asphalt - 2" Type S-III 5,920 SY $5.66 =33,507.20$
8" Limerock Base 6,216 SY $11.27 =70,054.32$
12" Stabilized Subgrade 6,512 SY $4.96 =32,299.52$
Type F Curb - Forming and Concrete 2,985 LF $14.55 =43,431.75$
6" Thick Concrete Sidewalk 14,940 SF $5.83 =87,100.20$
Thermoplastic Signage & Striping 1 LS $7,926.81 =7,926.81$
=299,398.30$
*This EOPCC is intended to provide estimates for permit fee generation only.
City Gate Commerce Park Phase Three
JAW/KLWDavidson Engineering, Inc. /
SUMMARY OF CONSTRUCTION COSTS - PAVEMENT
Total of Construction Costs - Pavement
16.A.23.d
Packet Pg. 612 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Landscaping Estimate Prepared By: /0
Site Lighting Estimate Prepared By: /0
Landscaping Description
Quantity Unit Cost
Landscaping 1 LS $25,000.00 =25,000.00$
Irrigation System 1 LS $7,500.00 =7,500.00$
Site Lighting 1 LS $17,000.00 =17,000.00$
=49,500.00$
*This EOPCC is intended to provide estimates for permit fee generation only.
0
City Gate Commerce Park Phase Three
0
SUMMARY OF CONSTRUCTION COSTS - LANDSCAPING / LIGHTING
Total of Construction Costs - Landscaping & Lighting
16.A.23.d
Packet Pg. 613 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Description
HDPE DR11 PE4710 Quantity Unit Cost
8" Water / Fire Main 324 LF $33.00 =10,692.00$
10" Water / Fire Main 79 LF $50.00 =3,950.00$
12" Water / Fire Main 1,580 LF $65.00 =102,700.00$
1" Poly Service to Lift Station 239 LF $5.00 =1,195.00$
Fittings: Lump Sum for Proposed Site 1 LS $2,300.00 =2,300.00$
Valves: Lump Sum for Proposed Site 1 LS $5,500.00 =5,500.00$
Fire Hydrant Assembly w/ Valve 6 EA $4,400.00 =26,400.00$
8" Blow-Off Assembly 9 EA $750.00 =6,750.00$
10" Blow-Off Assembly 1 EA $800.00 =800.00$
12" Blow-Off Assembly 1 EA $850.00 =850.00$
Permanent Bacterial Sample Pt.1 EA $1,250.00 =1,250.00$
Air Release Valve (ARV)2 EA $3,500.00 =7,000.00$
Connection to Existing Main 1 LS $5,200.00 =5,200.00$
Automatic Flushing Device 3 EA $2,080.00 =6,240.00$
1.5" Meter Service to Lift Station 1 LS $2,500.00 =2,500.00$
=183,327.00$
*This EOPCC is intended to provide estimates for permit fee generation only.
City Gate Commerce Park Phase Three
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - WATER UTILITIES
Total of Construction Costs - Water Utilities
16.A.23.d
Packet Pg. 614 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Description
Force Main: HDPE DR11 PE4710 Quantity Unit Cost
6" Force Main 1,880 LF 15.00$ =28,200.00$
Gravity Pipe (8'' PVC SDR26) - depth:
0'-6'600 LF 23.55$ =14,130.00$
6'-8'300 LF 32.00$ =9,600.00$
8'-10'724 LF 41.00$ =29,684.00$
Fittings: Lump Sum for Proposed Site 1 LS 2,500.00$ =2,500.00$
Valves: Lump Sum for Proposed Site 1 LS 3,540.00$ =3,540.00$
0 to 6' Deep 1 EA 4,240.00$ =4,240.00$
> 6' Deep, but <= 8' Deep 2 EA 1,020.00$ =2,040.00$
> 8' Deep 2 EA 7,010.00$ =14,020.00$
Misc. Fees:
6" Laterals (PVC SDR26)252 LF 16.50$ =4,158.00$
6" Cleanout Pipe 9 EA 570.00$ =5,130.00$
Lift Station, Telemetry, Odor Control 1 EA 400,000.00$ =400,000.00$
Connect Force Main to Ex. Forcemain 1 LS 5,000.00$ =5,000.00$
Air Release Valve & Vault 2 EA 4,500.00$ =9,000.00$
=531,242.00$
*This EOPCC is intended to provide estimates for permit fee generation only.
City Gate Commerce Park Phase Three
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - SANITARY UTILITIES
Total of Construction Costs - Sanitary Utilities
16.A.23.d
Packet Pg. 615 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)
4365 Radio Road, Suite 201
Naples, FL 34104
PH: 239.434.6060
Fax: 239.439.6084
Prepared By:
Description
Circular-RCP:Quantity Unit Cost
18" Reinforced Concrete Pipe 365 LF $38.35 =13,997.75$
24" Reinforced Concrete Pipe 814 LF $56.57 =46,047.98$
30" Reinforced Concrete Pipe 260 LF $80.50 =20,930.00$
36" Reinforced Concrete Pipe 123 LF $95.50 =11,746.50$
42" Reinforced Concrete Pipe 716 LF $100.00 =71,600.00$
30" FES 4 EA $1,950.00 =7,800.00$
FDOT Type D 17 EA $2,110.00 =35,870.00$
Replace Exist. F-1 Structure 1 EA $2,500.00 =2,500.00$
6' Diameter Junction Box 2 EA $3,030.00 =6,060.00$
Type 9 - F Curb Inlet 8 EA $2,995.72 =23,965.76$
Proposed Control Structure 5 EA $4,000.00 =20,000.00$
Modified Existing Control Structure 10 EA $2,000.00 =20,000.00$
Pipe Connection to Existing Structures 8 EA $750.00 =6,000.00$
RIP RAP w/ Filter Fabric 25 TON $125.00 =3,125.00$
=289,642.99$
*This EOPCC is intended to provide estimates for permit fee generation only.
Flared End Sections:
Total of Construction Costs - Drainage Utilities
Materials:
City Gate Commerce Park Phase Three
Davidson Engineering, Inc. /JAW/KLW
SUMMARY OF CONSTRUCTION COSTS - DRAINAGE UTILITIES
Drainage Structures:
16.A.23.d
Packet Pg. 616 Attachment: CITY GATE 3 TOTAL Opinion of Cost (5165 : City Gate 3 PPL)