Agenda 05/22/2018 Item #16A 405/22/2018
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 Maple Ridge at Ave Maria Phase 5B, (Application Number
PL20180000568) 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 Maple Ridge at Ave Maria Phase 5B, a subdivision of lands located in Section 4, Township 48 South,
Range 29 East, Collier County, Florida, following the alternative procedure for approval of subdivision
plats pursuant to Resolution 99-199. This procedure allows for the Board to approve the plat and
associated construction documents for construction purposes and recording purposes concurrently.
CONSIDERATIONS: The Development Review Division of the Growth Management Department has
completed the review of the construction drawings, specifications, and final plat of Maple Ridge at Ave
Maria Phase 5B. These documents are in compliance with the County Land Development Code and
Chapter 177, Florida Statutes. This project is within the Town of Ave Maria SRA. All fees have been
paid. Security in the amount of 10% of the total cost of the required improvements, and 100% of the cost
of any remaining improvements, together with a Construction and Maintenance Agreement for
Subdivision Improvements, shall be provided and accepted by the County Manager or his designee and
the County Attorney’s office prior to the recording of the final plat. This procedur e 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 Maple Ridge at Ave Maria Phase
5B be approved for recording.
FISCAL IMPACT: The project cost is $1,777,017.15 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $ 696,250.10
b) Drainage, Paving, Grading $1,080,767.05
The Security amount, equal to 110% of the
project cost, is $1,954,718.87
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: $33,547.01
16.A.4
Packet Pg. 600
05/22/2018
The Fees are based on a construction estimate of $1,080,767.05 (does not include Ave Maria Utilities)
and were paid in March 2018.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,124.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) n/a
c) Drainage, Paving, Grading
(.75% const. est.) $ 8,105.75
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) n/a
e) Drainage, Paving, Grading
(2.25% const. est.) $24,317.26
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 Maple Ridge at
Ave Maria Phase 5B (Application Number PL20180000568) for recording with the following
stipulations:
1. Approve the amount of $1,954,718.87 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
ATTACHMENT(S)
1. Location Map (PDF)
2. Plat Map (PDF)
3. Opinion of Probable Cost (PDF)
16.A.4
Packet Pg. 601
05/22/2018
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.4
Doc ID: 5365
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 Maple Ridge at Ave Maria Phase 5B, (Application Number
PL20180000568) approval of the standard form Construction and Maintenance Agreement and approval
of the amount of the performance security.
Meeting Date: 05/22/2018
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
04/12/2018 2:30 PM
Submitted by:
Title: Project Manager, Principal – Growth Management Department
Name: Matthew McLean
04/12/2018 2:30 PM
Approved By:
Review:
Growth Management Department Judy Puig Level 1 Reviewer Completed 04/12/2018 2:52 PM
Growth Management Development Review Chris Scott Additional Reviewer Completed 04/16/2018 10:07 AM
Growth Management Operations & Regulatory Management Stephanie Amann Additional Reviewer Completed 04/16/2018 4:22 PM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 04/17/2018 9:33 AM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 04/18/2018 8:26 AM
Growth Management Department Matthew McLean Additional Reviewer Completed 04/18/2018 9:57 AM
Growth Management Department Thaddeus Cohen Department Head Review Completed 04/18/2018 11:25 AM
Growth Management Department James French Deputy Department Head Review Completed 04/19/2018 10:48 AM
County Attorney's Office Scott Stone Additional Reviewer Completed 04/27/2018 2:59 PM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 04/30/2018 7:37 AM
Office of Management and Budget Valerie Fleming Level 3 OMB Gatekeeper Review Completed 04/30/2018 10:58 AM
Office of Management and Budget Allison Kearns Additional Reviewer Completed 05/01/2018 8:37 AM
County Manager's Office Nick Casalanguida Level 4 County Manager Review Completed 05/12/2018 11:16 AM
Board of County Commissioners MaryJo Brock Meeting Pending 05/22/2018 9:00 AM
16.A.4
Packet Pg. 602
MAPLE RIDGE PHASE 5B
LOCATION MAP
16.A.4.a
Packet Pg. 603 Attachment: Location Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
CAMP KEAIS ROADOIL
WELL
GRADE
ROADRANGE 29 EASTRANGE 28 EASTTOWNSHIP 47 SOUTH
TOWNSHIP 48 SOUTH
AVE MARIA
UNIVERSITY
COUNTY ROAD 858 (OIL WELL ROAD)
PROJECT
LOCATION
DEDICATION AND RESERVATIONS:
LOCATION MAP
APPROVALS
COUNTY ATTORNEY:
COUNTY SURVEYOR:
COUNTY COMMISSION APPROVAL:
FILING RECORD
COUNTY ENGINEER
SURVEYOR'S CERTIFICATION
THIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 1 OF 7
ACKNOWLEDGMENT
MORTGAGEE'S CONSENT
ACKNOWLEDGMENT
MAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 604 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
THIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 2 OF 7MAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 605 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
1 2 3 4 5
6
7
8
9
10
11
12
13
14
15
16
17
18 19 20 21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41 42 43 44 45
60
61
62
63
64
65
66
67
68
69
70
71
72
109
108
107
106
105
104
103
102
101
100
99
98
97
96
95
94
93
92
91
90
89
88
87
86
85
46
47
48
49
50
51
52
53
54
55
56
57
58
59
110
111
112
113
114
115
116
117
118
119
120
121
84
83
82
81
80
79
78
77
76
75
74
73
(SURVEY TIE
)
N82°32'36"E 15
2
9
.
5
6
'
THIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 3 OF 7
TRACT "R-1"SHEET 4
SHEET 5
SHEET 7
SHEET 6
TRAC
T
"
R
-
1
"TRACT "R-1"TRACT "R-1"TRACT "R
-
1
"
TRACT "C-1"
TRACT "C-2"
TRACT "C-3"
GENERAL NOTES
ARANCIA LNRENZ
O
C
T CORRADO AVEIRON HO
R
S
E
W
A
Y
CORRADO AVETRACT "R-1"CORRADO AVEMAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 606 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
N05°30'05"W42.22'R=1227.00'Δ=3°31'13"CB=N3°44'29"WC=75.37'L=75.39'R=25.
0
0'Δ=96°42'3
7"CB=N50°
2
0'11"WC=37.
3
6'L=42.
2
0
'
N08°41'29"W 54.00'
C79
R=25.00'
Δ=79°26'00"
CB=N42°33'03"E
C=31.95'
L=34.66'R=1227.00'Δ=5°17'26"CB=N5°28'45"EC=113.26'L=113.30'N89°56'01"W 13.34'
R =1 1 0 6 .0 0 'Δ =5 5 °3 7 '4 0 "C B =S 5 4 °2 8 '3 5 "W
C =1 0 3 2 .1 2 'L =1 0 7 3 .8 0 'R=1394.00'Δ=15°29'30"CB=N22°00'41"EC=375.77'L=376.91'N14°15'56"E 108.27'1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
41
42
47
48
49
TRAC
T "
R-
1"
TR
A
C
T
"
R
-
1
"
N26°31'03"E 54.00'
R =7 7 2 .0 0 'Δ =5 3 °5 8 '2 1 "C B =N 5 5 °3 0 '2 9 "E
C =7 0 0 .6 3 'L =7 2 7 .2 2 'N26°31'03"E 54.00'
S63°28'57"E 22.49'
U N P L A T T E D
R =2 7 2 .0 0 '
Δ =7 °4 6 '3 3 "
C B =S 8 6 °10 '4 2 "W
C =3 6 .8 9 '
L =3 6 .9 1 '
ARAN
CI
A
L
N
REN
Z
O
C
T
GENOA STTHIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 4 OF 7
GENERAL NOTES
MA
T
C
H
L
I
N
E
S
H
E
E
T
5
MAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF
COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 607 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
N09°01'52"E 54.00'
S80°58'08"E 20.09'R=2394.00'Δ=11°51'05"CB=N1°06'38"WC=494.31'L=495.19'R=606.00'
Δ=4°42'06"
CB=N4°41'07"W
C=49.71'
L=49.73'
S76°4
8
'
3
4
"
E
1
4
9
.
7
2
'
R=438.00'
Δ=13°19'37"
CB=S70°08'45"E
C=101.65'L=101.88'
S6
3
°
2
8
'
5
7
"
E
1
7
1
.
4
8
'R=472.00'Δ=10°12'46"CB=N22°56'01"EC=84.02'L=84.13'N28°02'24"E51.16'N76°4
8
'
3
4
"
W
1
3
9
.
5
0
'E13
14
15
16
35
36
37
38
39
40
41
42
43
44
45
60
61
62
63
64
65
66
67
68
69
70
71
72
109
108
107
106
105
104
103
102
101
100
99
98
97
96
TR
A
C
T
"
R
-
1
"
TRAC
T
"
R
-
1
"TRACT "R-1"TRACT "
R
-
1
"
TRACT "R
-
1
"
TRACT "C-2"R=2065.00'Δ=10°32'55"CB=S1°45'43"EC=379.65'L=380.19'R=935.00'Δ=36°47'37"CB=S11°21'38"WC=590.16'L=600.43'(O/A)N26°31'03"E 54.00'
N26°31'03"E 54.00'
S63°28'57"E 22.49'
N63°28'57"W 31.03'
N09°01'52"E 54.00'
U N P L A T T E D
U N P L A T T E D
REN
Z
O
C
T
RENZ
O
C
T CORRADO AVEIRON HO
R
S
E
W
A
Y
IRON HO
R
S
E
W
A
Y
THIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 5 OF 7
GENERAL NOTES
MA
T
C
H
L
I
N
E
S
H
E
E
T
4
MATCHLI
N
E
S
H
E
E
T
6
MATC
H
L
I
N
E
S
H
E
E
T
7
MAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 608 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
S73°
3
0
'
1
3
"
E
1
4
0
.
0
0
'L9S73°30'13"E 54.00'L8S73°
3
0
'
1
3
"
E
1
3
5
.
0
0
'N16°29'47"E 183.98'R=2394.00'Δ=10°23'10"CB=N11°18'12"EC=433.37'L=433.97'N80°58'08"W 23.46'
N09°01'52"E 54.00'
S80°58'08"E 20.09'
72
110
111
112
113
114
115
116
117
118
119
120
121
84
83
82
81
80
79
78
77
76
75
74
73
TRACT "R
-
1
"TRACT "R-1"TRACT "R
-
1
"
TRACT "C-1"
N09°01'52"E 54.00'R=2065.00'Δ=23°31'57"CB=S4°43'48"WC=842.19'L=848.14'U N P L A T T E D
U N P L A T T E D
U N P L A T T E D
IRON HO
R
S
E
W
A
YCORRADO AVEIRON HO
R
S
E
W
A
Y S16°29'47"W 183.98'THIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 6 OF 7
GENERAL NOTES
MATCHLI
N
E
S
H
E
E
T
5
MAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 609 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
N76°4
8
'
3
4
"
W
1
3
9
.
5
0
'R=606.00'Δ=14°01'56"CB=N22°44'28"EC=148.04'L=148.41'R=1394.00'Δ=15°29'30"CB=N22°00'41"EC=375.77'L=376.91'N14°15'56"E 108.27'N10°42'29"W 135.01'R =5 2 7 .0 0 '
Δ =13 °3 7 '16 "
C B =S 8 6 °0 6 '10 "W
C =1 2 4 .9 9 '
L =12 5 .2 9 '
R =1 5 9 .00'Δ =7 8 °3 8 '52"C B =S 5 3 °3 5'22"W
C =2 0 1 .52'L =2 1 8 .25'S14°15'56"W 30.67'R=1065.00'Δ=15°29'30"CB=S22°00'41"WC=287.08'L=287.96'31
32
33
34
35
96
95
94
93
92
91
90
89
88
87
86
85
46
47
48
49
50
51
52
53
54
55
56
57
58
59
TRACT "R-1"TRACT "C-2"
TRACT "C-3"R=935.00'Δ=36°47'37"CB=S11°21'38"WC=590.16'L=600.43'(O/A)152
153
N87°05'12"W 26.04'
U N P L A T T E D
CORRADO AVEANTHEM PARKWAYRIMINI AV
E
N
U
E
THIS INSTRUMENT PREPARED BY:PLAT BOOK
2350 STANFORD COURT
NAPLES, FLORIDA 34112
PAGEBARRY E. SYREN, P.S.M. #5365
SHEET 7 OF 7
GENERAL NOTES
MATC
H
L
I
N
E
S
H
E
E
T
5
MAPLE RIDGE AT AVE MARIA, PHASE 5B
A REPLAT OF ALL OF TRACTS E & G AND A PORTION OF TRACT F,
ACCORDING TO THE PLAT OF MAPLE RIDGE AT AVE MARIA, PHASE 4,
PLAT BOOK 60, PAGES 85-90 OF THE PUBLIC RECORDS OF COLLIER COUNTY, FLORIDA AND
A PORTION OF SECTION 4, TOWNSHIP 48 SOUTH, RANGE 29 EAST
COLLIER COUNTY, FLORIDA
16.A.4.b
Packet Pg. 610 Attachment: Plat Map (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
1 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
PERCENT DOLLAR
EARTHWORK 190,200.00$ 0%-$
PAVING 484,833.55$ 0%-$
DRAINAGE 316,933.50$ 0%-$
POTABLE WATER 210,779.50$ 0%-$
SANITARY SEWER 354,836.00$ 0%-$
IRRIGATION 130,634.60$ 0%-$
LANDSCAPE AND LIGHTING 88,800.00$ 0%-$
TOTAL 1,777,017.15$ 0%-$
EARTHWORK, PAVING, DRAINAGE, LANDSCAPE AND LIGHTING:TOTAL O.P.C. =
POTABLE WATER, SANITARY SEWER, IRRIGATION:TOTAL O.P.C. =
NOTES:
1)This Opinion of Probable Cost shall be used for Review Fee Calculation Purposes Only.
2)
3)
Daniel C. Hartley, P.E.
FL Registration #73943
Peninsula Engineering
Certificate of Authorization #28275
SUB-TOTAL
CONTINGENCY
1,777,017.15$
TOTAL
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
190,200.00$
484,833.55$
696,250.10$
316,933.50$
354,836.00$
1,080,767.05$
130,634.60$
88,800.00$
210,779.50$
Review Fees for lake excavation provided in separate Review Fee, with the lake excavation permit.
Calculation Summary
All costs provided in this OPC are based on recent contract prices, or the Engineers' latest known unit costs. These costs cannot be guaranteed at
this time due to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
16.A.4.c
Packet Pg. 611 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
2 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
EARTHWORK
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
EW-1
OS O CO O ( U ,
PROTECTION, CONSTRUCTION ENTRANCE,
SEED/MULCH)1 LS 10,000.00$ 10,000.00$
EW-3 EMBANKMENT 127,000 CY 1.40$ 177,800.00$
EW-4 NDPES MAINTENANCE 6 MONTH 400.00$ 2,400.00$
-$
-$
-$
-$
-$
-$
-$
SUB-TOTAL EARTHWORK =190,200.00$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 612 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
3 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
PAVING
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
PAV-1 3/4" ASPHALTIC CONCRETE TYPE S-III (FIRST LIFT)10,849 SY 5.95$ 64,551.55$
PAV-2 3/4" ASPHALTIC CONCRETE TYPE S-III (SECOND LIFT)10,849 SY 5.85$ 63,466.65$
PAV-3 8" LIMEROCK BASE 13,250 SY 6.95$ 92,087.50$
PAV-4 12" STABILIZED SUBGRADE 13,681 SY 1.55$ 21,205.55$
PAV-5 TYPE "A" CURB 180 LF 14.25$ 2,565.00$
PAV-6 TYPE 'F' CURB 397 LF 16.00$ 6,352.00$
PAV-7 2' VALLEY GUTTER 6,989 LF 8.25$ 57,659.25$
PAV-8 3' VALLEY GUTTER 237 LF 21.25$ 5,036.25$
PAV-9 CONCRETE SIDEWALK (4" THICK)38,212 SF 3.65$ 139,473.80$
PAV-10 SODDING (BOC)5,062 SY 3.00$ 15,186.00$
PAV-11 GENOA ST. - PAVEMENT/CURB DEMO AND RESTORATIO 1 LS 10,000.00$ 10,000.00$
PAV-12 SIGNAGE 1 LS 4,000.00$ 4,000.00$
PAV-13 ROADWAY STRIPING 1 LS 3,250.00$ 3,250.00$
SUB-TOTAL PAVING =484,833.55$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 613 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
4 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
DRAINAGE
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
DRA-1 10" HDPE SECONDARY DRAINAGE PIPE 1,411 LF 20.20$ 28,502.20$
DRA-2 12" HDPE SECONDARY DRAINAGE PIPE 563 LF 21.80$ 12,273.40$
DRA-3 15" RCP STORM SEWER 1,249 LF 34.10$ 42,590.90$
DRA-4 18" RCP STORM SEWER 794 LF 39.30$ 31,204.20$
DRA-5 24" RCP STORM SEWER 413 LF 57.60$ 23,788.80$
DRA-6 30" RCP STORM SEWER 550 LF 68.10$ 37,455.00$
DRA-7 12" MITERED END 1 EA 750.00$ 750.00$
DRA-8 15" FLARED END 1 EA 3,147.00$ 3,147.00$
DRA-9 18" FLARED END 3 EA 3,217.00$ 9,651.00$
DRA-10 24" FLARED END 2 EA 3,370.00$ 6,740.00$
DRA-11 30" FLARED END 2 EA 3,946.00$ 7,892.00$
DRA-12 VALLEY GUTTER INLET (DOUBLE)17 EA 3,275.00$ 55,675.00$
DRA-13 DITCH BOTTOM INLET TYPE "C"3 EA 2,762.00$ 8,286.00$
DRA-14 DITCH BOTTOM INLET TYPE "D"1 EA 3,100.00$ 3,100.00$
DRA-15 JUNCTION BOX 3 EA 3,765.00$ 11,295.00$
DRA-16 THROAT INLET 1 EA 3,170.00$ 3,170.00$
DRA-17 YARD DRAIN 41 EA 693.00$ 28,413.00$
DRA-18 STRUCTURE REMOVAL AND CONNECTION TO EX. RCP 2 EA 1,500.00$ 3,000.00$
SUB-TOTAL DRAINAGE =316,933.50$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 614 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
5 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
POTABLE WATER
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
WAT-1 6" PVC WATER MAIN (C900, DR18)3,523 LF 15.00$ 52,845.00$
WAT-2 6" PVC WATER MAIN (C900, DR14)151 LF 16.40$ 2,476.40$
WAT-3 8" PVC WATER MAIN (C900, DR18)257 LF 17.50$ 4,497.50$
WAT-4 8" PVC WATER MAIN (C900, DR14)54 LF 19.90$ 1,074.60$
WAT-5 6" GATE VALVE 8 EA 955.00$ 7,640.00$
WAT-6 8" GATE VALVE 2 EA 1,342.00$ 2,684.00$
WAT-7 AIR RELEASE VALVE 1 EA 1,540.00$ 1,540.00$
WAT-8 FIRE HYDRANT ASSEMBLY (COMPLETE)14 EA 4,087.00$ 57,218.00$
WAT-9 TEMP. BACTERIAL SAMPLE POINT 5 EA 317.00$ 1,585.00$
WAT-10 PERM. BACTERIAL SAMPLE POINT 1 EA 1,736.00$ 1,736.00$
WAT-11
1-1/2" DOUBLE WATER SERVICE (SHORT SIDE)
(COMPLETE)22 EA 969.00$ 21,318.00$
WAT-12
1-1/2" DOUBLE WATER SERVICE (LONG SIDE)
(COMPLETE)28 EA 1,155.00$ 32,340.00$
WAT-13
1" SINGLE WATER SERVICE (SHORT SIDE)
(COMPLETE)15 EA 536.00$ 8,040.00$
WAT-14 1" SINGLE WATER SERVICE (LONG SIDE) (COMPLETE)4 EA 823.00$ 3,292.00$
WAT-15 TEMP. BLOW-OFF 1 EA 1,928.00$ 1,928.00$
WAT-16 TESTING 1 LS 2,500.00$ 2,500.00$
WAT-17
REMOVE EX BLOW-OFF AND CONNECT TO EX.WATER
MAIN 5 EA 1,613.00$ 8,065.00$
-$
SUB-TOTAL POTABLE WATER =210,779.50$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 615 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
6 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
SANITARY SEWER
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
SAN-1 8" SDR 26 PVC GRAVITY SEWER MAIN (0'-6' CUT)664 LF 30.70$ 20,384.80$
SAN-2 8" SDR 26 PVC GRAVITY SEWER MAIN (6'-8' CUT)523 LF 34.90$ 18,252.70$
SAN-3 8" SDR 26 PVC GRAVITY SEWER MAIN (8'-10' CUT)1,224 LF 43.10$ 52,754.40$
SAN-4 8" SDR 26 PVC GRAVITY SEWER MAIN (10'-12' CUT)605 LF 49.30$ 29,826.50$
SAN-5 8" SDR 26 PVC GRAVITY SEWER MAIN (12'-14' CUT)359 LF 67.90$ 24,376.10$
SAN-6 4' SANITARY SEWER MANHOLE (6'-8' CUT)6 EA 5,402.00$ 32,412.00$
SAN-7 4' SANITARY SEWER MANHOLE (8'-10' CUT)4 EA 7,453.00$ 29,812.00$
SAN-8 4' SANITARY SEWER MANHOLE (10'-12' CUT)4 EA 8,598.00$ 34,392.00$
SAN-9 4' SANITARY SEWER MANHOLE (12'-14' CUT)2 EA 10,500.00$ 21,000.00$
SAN-10 6" SERVICE LATERAL (SINGLE)12 EA 950.00$ 11,400.00$
SAN-11 6" SERVICE LATERAL (DOUBLE)54 EA 997.00$ 53,838.00$
SAN-12 TELEVISION INSPECTION 3,375 LF 5.30$ 17,887.50$
SAN-13 CORE BORE EX. MANHOLE FOR CONNECTION 2 EA 1,000.00$ 2,000.00$
SAN-14 GENOA ST. - DEMO AND CONNECTION TO EXISTING 1 LS 5,000.00$ 5,000.00$
SAN-15 TESTING 1 LS 1,500.00$ 1,500.00$
SUB-TOTAL SANITARY SEWER =354,836.00$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 616 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
7 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
IRRIGATION
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
IRR-1 4" PVC IRRIGATION MAIN (C900,DR18)3,698 LF 11.00$ 40,678.00$
IRR-2 4" PVC IRRIGATION MAIN (C900, DR14)305 LF 12.00$ 3,660.00$
IRR-5 4" GATE VALVE 10 EA 839.00$ 8,390.00$
IRR-7
1-1/2" DOUBLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)28 EA 999.00$ 27,972.00$
IRR-8
1-1/2" DOUBLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)26 EA 1,191.00$ 30,966.00$
IRR-9
1" SINGLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)8 EA 575.00$ 4,600.00$
IRR-10
1" SINGLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)6 EA 702.10$ 4,212.60$
IRR-11
REMOVE EX. BLOW-OFF AND CONNECT TO EX.
IRRIGATION MAIN 5 EA 1,045.00$ 5,225.00$
IRR-12 TESTING 1 LS 2,000.00$ 2,000.00$
IRR-13 TEMPORARY BLOW-OFF 1 EA 1,390.00$ 1,390.00$
IRR-14 AIR RELEASE VALVE 1 EA 1,541.00$ 1,541.00$
IRR-15 -$
SUB-TOTAL IRRIGATION =130,634.60$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 617 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)
8 of 8
P:\Active_Projects\P-CCAM-014\001_MapleRidge_Ph5B\Design_Permit\OPC's\FeeCalc\Rev00\MR5B_OPC_FeeCalc(Rev00)
Project:
Task:
Prepared By:CW Date:2/21/2018
Checked By:DCH Date:2/28/2018
LANDSCAPE AND LIGHTING
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
LL-1 STREET LIGHTING 19 EA 200.00$ 3,800.00$
LL-2 LANDSCAPE (STREET TREES, CODE MIN.)1 LS 85,000.00$ 85,000.00$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
-$
SUB-TOTAL LANDSCAPE AND LIGHTING =88,800.00$
Maple Ridge Phase 5B (Rev00)
Engineer's OPC for Subdivision Fee Calculations
16.A.4.c
Packet Pg. 618 Attachment: Opinion of Probable Cost (5365 : Final Plat - Maple Ridge at Ave Maria Phase 5B)