Backup Documents 06/13/2017 Item #16A4 ORIGINAL DOCUMENTS CHECKLIST & ROUTING SLIP
TO ACCOMPANY ALL ORIGINAL DOCUMENTS SENT TO 16A 4
THE BOARD OF COUNTY COMMISSIONERS OFFICE FOR SIGNAT
Print on pink paper. Attach to original document. The completed routing slip and original documents are to be forwarded to the County Attorney Office
at the time the item is placed on the agenda. All completed routing slips and original documents must be received in the County Attorney Office no later
than Monday preceding the Board meeting.
**NEW** ROUTING SLIP
Complete routing lines#I through#2 as appropriate for additional signatures,dates,and/or information needed. If the document is already complete with the
exception of the Chairman's signature,draw a line through routing lines#1 through#2,complete the checklist,and forward to the County Attorney Office,
Route to Addressee(s) (List in routing order) Office Initials Date
1.
2.
3. County Attorney Office County Attorney Office )_a/0/1)1
/111
4. BCC Office Board of County
Commissioners \ \t\\q�
5. Minutes and Records Clerk of Court's Office
\C` t2 I1 �� Lf:(
PRIMARY CONTACT INFORMATION
Normally the primary contact is the person who created/prepared the Executive Summary. Primary contact information is needed in the event one of the addressees
above,may need to contact staff for additional or missing information.
Name of Primary Staff Jodi Hughes Phone Number x-5744
Contact/ Department
Agenda Date Item was 6/13/17 / Agenda Item Number 16A4
Approved by the BCC
Type of Document Plat ' e fir= - Number of Original 1
Attached Documents Attached
PO number or account
number if document is
to be recorded
INSTRUCTIONS & CHECKLIST
Initial the Yes column or mark"N/A"in the Not Applicable column, whichever is Yes I N/A (Not
appropriate. (Initial) IL Applicable)
1. Does the document require the chairman's original signature?
2. Does the document need to be sent to another agency for additional signatures? If yes, N/A
provide the Contact Information(Name;Agency;Address; Phone)on an attached sheet.
3. Original document has been signed/initialed for legal sufficiency. (All documents to be
signed by the Chairman, with the exception of most letters,must be reviewed and signed
by the Office of the County Attorney. JH
4. All handwritten strike-through and revisions have been initialed by the County Attorney's N/A
Office and all other parties except the BCC Chairman and the Clerk to the Board
5. The Chairman's signature line date has been entered as the date of BCC approval of the JH
document or the final negotiated contract date whichever is applicable.
6. "Sign here"tabs are placed on the appropriate pages indicating where the Chairman's JH
signature and initials are required.
7. In most cases(some contracts are an exception),the original document and this routing slip
should be provided to the County Attorney Office at the time the item is input into SIRE.
Some documents are time sensitive and require forwarding to Tallahassee within a certain
time frame or the BCC's actions are nullified. Be aware of your deadlines!
8. The document was approved by the BCC on 6/13/17 and all changes made during ' ,,
the meeting have been incorporated in the attached document. The County kW
Attorney's Office has reviewed the changes, if applicable.
9. Initials of attorney verifying that the attached document is the version approved by the
BCC,all changes directed by the BCC have been made, and the document is ready for the act� � o s
Chairman's signature. °
I:Forms/County Forms/BCC Forms/Original Documents Routing Slip WWS Original 9.03.04,Revised 1.26.05,Revised 2.24.05;Revised 11/30/12
ORIGINAL DOCUMENTS CHECKLIST & ROUTING SLIP 6 A
TO ACCOMPANY ALL ORIGINAL DOCUMENTS SENT TO
THE BOARD OF COUNTY COMMISSIONERS OFFICE FOR SIGNATURE
Print on pink paper. Attach to original document. The completed routing slip and original documents are to be forwarded to the County Attorney Office
at the time the item is placed on the agenda. All completed routing slips and original documents must be received in the County Attorney Office no later
than Monday preceding the Board meeting.
**NEW** ROUTING SLIP
Complete routing lines#1 through#2 as appropriate for additional signatures,dates,and/or information needed. If the document is already complete with the
exception of the Chairman's signature,draw a line through routing lines#1 through#2,complete the checklist,and forward to the County Attorney Office.
I
Route to Addressee(s) (List in routing order) Office Initials Date
1.
2.
3. County Attorney Office County Attorney Office ic),/o e
114 U
4. BCC Office Board of County
Commissioners / \\—t\\4k.,
5. Minutes and Records Clerk of Court's Office ' Y
f.0 01(7(a toeteli---
PRIMARY CONTACT INFORMATION
Normally the primary contact is the person who created/prepared the Executive Summary. Primary contact information is needed in the event one of the addressees
above,may need to contact staff for additional or missing information.
Name of Primary Staff Jodi Hughes Phone Number x-5744
Contact/ Department
Agenda Date Item was 6/13/17 1.7 Agenda Item Number 16A4
Approved by the BCC
Type of Document Bond, Maintenance Agreement Number of Original 2
Attached Documents Attached
PO number or account
number if document is
to be recorded .
INSTRUCTIONS & CHECKLIST
Initial the Yes column or mark"N/A" in the Not Applicable column, whichever is Yes N/A (Not
appropriate. (Initial) Applicable)
1. Does the document require the chairman's original signature?
2. Does the document need to be sent to another agency for additional signatures? If yes, N/A
provide the Contact Information(Name;Agency;Address; Phone)on an attached sheet.
3. Original document has been signed/initialed for legal sufficiency. (All documents to be
signed by the Chairman, with the exception of most letters,must be reviewed and signed
by the Office of the County Attorney. JH _
4. All handwritten strike-through and revisions have been initialed by the County Attorney's N/A
Office and all other parties except the BCC Chairman and the Clerk to the Board
5. The Chairman's signature line date has been entered as the date of BCC approval of the JH
document or the final negotiated contract date whichever is applicable.
6. "Sign here"tabs are placed on the appropriate pages indicating where the Chairman's JH
signature and initials are required.
7. In most cases(some contracts are an exception),the original document and this routing slip
should be provided to the County Attorney Office at the time the item is input into SIRE.
Some documents are time sensitive and require forwarding to Tallahassee within a certain
time frame or the BCC's actions are nullified. Be aware of your deadlines!
8. The document was approved by the BCC on 6/13/17 and all changes made during / 1T •
the meeting have been incorporated in the attached document. The County / 0®6W. s
Attorney's Office has reviewed the changes, if applicable.
9. Initials of attorney verifying that the attached document is the version approved by the
BCC, all changes directed by the BCC have been made, and the document is ready for the - �s d
Chairman's signature. as
I:Forms/County Forms/BCC Forms/Original Documents Routing Slip WWS Original 9.03.04,Revised 1.26.05,Revised 2.24.05;Revised 11/30/12
16A4
CONSTRUCTION AND MAINTENANCE AGREEMENT FOR SUBDIVISION
IMPROVEMENTS
THIS CONSTRUCTION AND MAINTENAN E AGREEMENT FOR SUBDIVISION IMPROVEMENTS
entered into this `S day of 20 I Y' between Pulte Home Company,
LLC hereinafter referred to as "Developer," and the Board of County Commissioners of Collier
County, Florida, hereinafter referred to as the"Board.
RECITALS:
A. Developer has, simultaneously with the delivery of this Agreement, applied for the approval by the Board
of certain plat of a subdivision to be known as: Del Webb Naples Parcels 209-212
B. Chapter 4 and 10 of the Collier County Land Development Code required 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:
1. Developer will cause to be constructed:all required improvements
and other infrastructure improvements within 36 months from the date of approval 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$ 1,757,661.19 -which amount represents 10%of the
total contract cost to complete the construction plus 100% of the estimated cost of to complete the
required improvements at the date of this Agreement.
3. In the event of default by the Developer or failure of the Developer to complete such improvements within
the time required by the Land Development Code, Collier may call upon the subdivision performance
security to insure satisfactory completion of the required improvements.
4. The required improvements shall not be considered complete until 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; or b) notify the Developer in writing of his refusal to approve improvements, therewith
specifying those conditions which the Developer must fulfill in order to obtain the County Manager's
approval of the improvements. However, in no event shall the County Manager or his designee refuse
preliminary approval of the improvements if they are in fact constructed and submitted for approval in
accordance with the requirements of this Agreement.
6. The Developer shall maintain all required improvements for a minimum period of one year after preliminary
approval by the County Manager or his designee.After the one year maintenance period by the Developer
has terminated, the Developer shall petition the County Manager or his designee to inspect the required
improvements. The County Manager or his designee shall inspect the improvements and, if found to be
still in compliance with the Land Development Code as reflected by final approval by the Board, the Board
shall release the remaining 10% of the subdivision performance security. The Developer's responsibility
for maintenance of the required improvements shall continue unless or until the Board accepts
maintenance responsibility for and by the County.
16A4
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 Developers 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 and 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 D veloper have caused this Agre ment to be executed
by their duly authorized representatives this \s day of�O' / , 20 \ .
SIGNED IN THE PRESENCE OF: (Name of Entity) Pulte Home Company, LLC
Witness: By:�� -
Nzo.lot\)\)A
Printed Nam
O.C(\UQ.Vr LMike Hueniken, Vice President- Land Development
G� C`�C OIV-e.
Printed Name/Title
(President, VP, or CEO)
Witnes�� (Provide Proper Evidence of Authority)
Printed Name:
Jzi/i �'2Lei
ATTEST:
Crystal K. Kinzel, Clerk-of the Circuit Court BOARD � • , ,, /RS
8 Controller OFC• ,1 • 'ID
By: - By: / ,
Deputy Clerk,
lerk •
kost~as to Chalfm s A - Sot , S : .-- A0.91e1
stgnattire"only.
Approved as to form nd leg ity:
Scott A. Stone
Assistant County Attorney
16A4
PERFORMANCE BOND
KNOW ALL PERSONS BY THESE PRESENTS:that
Pulte Home Company,LLC
24311 Walden Center Dr.#300
Bonita Springs,FL 34134
239-495-4085
(hereinafter referred to as"Owner") and BOND NO 30056151
The Continental Insurance Company
801 Warrenville Road, Suite 700
Lisle IL 60532, 630-719-6342
(hereinafter referred to as"Surety") are held and firmly bound unto Collier County, Florida, (hereinafter
referred to as "County") in the total aggregate sum of one million,seven hundred and fifty-seven
thousand, six hundred and sixty-one dollars,and nineteen cents ($ 1,757,661.19 ) in lawful money of the
United States,for the payment of which sum well and truly to be made, we bind ourselves, our
heirs, executors,administrators,successors and assigns,jointly and severally,firmly by these presents.
Owner and Surety are used for singular or plural,as the context requires.
THE CONDITION OF THIS OBLIGATION is such that whereas, the Owner has submitted for approval by
the Board a certain subdivision plat named Del Webb Naples Parcels 209-212 and that
certain subdivision shall include specific improvements which are required by Collier
County Ordinances and Resolutions (hereinafter "Land Development Regulations").
This obligation of the Surety shall commence on the date this Bond is executed and shall
continue until the date of final acceptance by the Board of County Commissioners of
the specific improvements described in the Land Development Regulations (hereinafter the
"Guaranty Period").
NOW, THEREFORE, if the Owner shall well, truly and faithfully perform its obligations and duties
in accordance with the Land Development Regulations during the guaranty period established by
the County, and the Owner shall satisfy all claims and demands incurred and shall fully indemnify and
save harmless the County from and against all costs and damages which it may suffer by reason of
Owner's failure to do so, and shall reimburse and repay the County all outlay and expense which the
County may incur in making good any default, then this obligation shall be void, otherwise to remain in
full force and effect.
PROVIDED, FURTHER, that the said Surety, for value received hereby, stipulates and agrees that
no change, extension of time, alteration, addition or deletion to the proposed specific improvements
shall in any way affect its obligation on this Bond, and it does hereby waive notice of any such change,
extension of time,alteration,addition or deletion to the proposed specific improvements.
PROVIDED FURTHER,that it is expressly agreed that the Bond shall be deemed amended automatically
and immediately, without formal and separate amendments hereto, so as to bind the Owner and
the Surety to the full and faithful performance in accordance with the Land Development Regulations.
The term "Amendment," wherever used in this Bond, and whether referring to this Bond, or other
documents shall include any alteration,addition or modification of any character whatsoever.
POWER OF ATTORNEY APPOINTING INDIVIDUAL ATTORNEY-IN-FACT 1 6 A 4
Know All Men By These Presents,That The Continental Insurance Company,a Pennsylvania insurance company,is a duly organized and existing
insurance company having its principal office in the City of Chicago,and State of Illinois,and that it does by virtue of the signature and seal herein
affixed hereby make,constitute and appoint
D.Bryce Langen, James Zeumer, James Ossowski, Brien O'Meara, Kelly Yoakam, Kim Hill, Ross
Irwin,Jean Marusak, Ellen Padesky Maturen,Gregory S. Rives, KellyMarie Conlon, Individually
of Bloomfield Hills,MI„its true and lawful Attorney(s)-in-Fact with full power and authority hereby conferred to sign,seal and execute for and on its
behalf bonds,undertakings and other obligatory instruments of similar nature
- In an amount not to exceed Two Million and no/100 Dollars ( $2,000,000.00)
and to bind them thereby as fully and to the same extent as if such instruments were signed by a duly authorized officer of the insurance company and all
the acts of said Attorney,pursuant to the authority hereby given is hereby ratified and confirmed.
This Power of Attorney is made and executed pursuant to and by authority of the By-Law and Resolutions,printed on the reverse hereof,duly
adopted,as indicated,by the Board of Directors of the insurance company.
In Witness Whereof,The Continental Insurance Company has caused these presents to be signed by its Vice President and its corporate seal to be
hereto affixed on this 28th day of December,2016.
........r. The Continental Insurance Company
:z /` 1.* 4 0i
Z:
• .�. jelle
•'''••�r"'��• Paul .Bru at Vice President
State of South Dakota,County of Minnehaha,ss:
On this 28th day of December,2016,before me personally came Paul T. Bruflat to me known,who,being by me duly sworn,did depose and say:
that he resides in the City of Sioux Falls,State of South Dakota;that he is a Vice President of The Continental Insurance Company,a Pennsylvania
insurance company,described in and which executed the above instrument;that he knows the seal of said insurance company;that the seal affixed to the
said instrument is such corporate seal;that it was so affixed pursuant to authority given by the Board of Directors of said insurance company and that he
signed his name thereto pursuant to like authority,and acknowledges same to be the act and deed of said insurance company.
IiI!EiI
l/
My Commission Expires June 23,2021 J.Mohr Notary Public
CERTIFICATE
I,D. Bult,Assistant Secretary of The Continental Insurance Company,a Pennsylvania insurance company,do hereby certify that the Power of
Attorney herein above set forth is still in force,and further certify that the By-Law and Resolution of the Board of Directors of the insurance company
printed on the reverse hereof is still in force In t�ywhereof I have rein subscribed my name and affixed the seal of the said insurance
% {
company this day of
.L""uas°k' The Continental Insurance Company
'•
774%
•z .4. ,o 40 0;
....te•''�• D. Bult Assistant Secretary
Form F6850-4/2012
16A4
Del Webb - Parcels 209-212
PPL
Engineers Opinion of Probable Cost
Phase 1 Phase 2 Phase 3 Total
Paving $318,272.56 $140,611.00 $128,852.50 $587,736.06
Drainage $343,600.00 $171,570.00 $109,860.00 $625,030.00
Earthwork $23,940.22 $9,085.67 $10,998.11 $44,024.00
Lighting $35,200.00 $16,000.00 $19,200.00 $70,400.00
Landscaping $139,190.00 $68,957.25 $62,536.50 $270,683.75
Sub-Total $860,202.78 $406,223.92 $331,447.11 $1,597,873.81
10%Contingency $86,020.28 $40,622.39 $33,144.71 $159,787.38
Total $946,223.06 $446,846.31 $364,591.82 $1,757,661.19
Curent Permitting Fees Current Permitting Fees
(REV 01) REV 00 Permitting Fees Due
$ 33,484.29 $ 31,384.02 $ 2,100.27
*Please see Fee Calculation Sheet for permitting fees calcluations.
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for budgeting purposes Only.
2)This OPC is based on the engineer's understanding of the current rules,regulations,ordinances,and construction costs in effect on the date of this document.Interpretati?nns of these '...
construction costs may affect this OPC,and may require adjustments to delete,decrease,or increase portions of this OPC. ,.\��\\ 1 f'J f/`
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change due to unpredictal%le .hC o iiblE•l�/
increases in the cost of concrete,petroleum,or the availability of materials and labor. .' � G�t1 S E- ,O,
O
4)Does not include permit fees or soft costs. "�� '((`/r ,as 4 j
'� • 54'1\ as --
5)Does not include enhanced landscape or hardscape features - i 14O 6 a
_ e
/ /,
FL Reglstr Ar 66421/ '/`i//ksSSO®N P\\\\'
COA#8 6 ! I M I
tai Ade t
Date
B:\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
Del Webb - Parcel 211&212
PPL
PHASE 1
El.\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
Del Webb - Parcel 211
PPL
Engineers Opinion of Probable Cost
Paving $98,455.50
Drainage $87,980.00
Earthwork $5,204.39
Lighting $16,000.00
Landscaping $52,306.25
Sub-Total $259,946.14
10%Contingency $25,994.61
Total $285,940.75
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for budgeting purposes Only.
2)This OPC is based on the engineer's understanding of the current rules,regulations,ordinances,and construction costs in effect on the date of
this document.Interpretations of these construction costs may affect this OPC,and may require adjustments to delete,decrease,or increase
portions of this OPC.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change
due to unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
B:\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
PAVING(PARCEL 211)
Estimated
Item Description Unit Unit Price Amount
Quantity
P-1 3/4"Asphaltic Concrete(Type S-III) First Lift 2,386 SY $4.50 $10,737.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 2,386 SY $4.50 $10,737.00
P-3 6" Limerock Base(Including Temporary Cul-de-sac) 2,386 SY $7.00 $16,702.00
P-4 12"Stabilized Subgrade 3,075 SY $2.50 $7,687.50
P-5 Valley Gutter 1,902 LF $8.50 $16,167.00
P-6 Type"A"Curb" 200 LF $10.00 $2,000.00
P-7 4"Concrete Sidewalk(Includes Multi-Use Path) 1,070 SY $27.50 $29,425.00
P-8 Signing and Marking 1 LS $5,000.00 $5,000.00
SUBTOTAL= $98,455.50
16A4
DRAINAGE(PARCEL 211)
Estimated
Item Description Unit Unit Price Amount
Quantity
D-1 15"RCP 21 LF $30.00 $630.00
D-2 18"RCP 218 LF $40.00 $8,720.00
D-3 24"RCP 195 LF $60.00 $11,700.00
D-4 60"RCP 249 LF $145.00 $36,105.00
D-5 18" Headwall 1 EA $2,050.00 $2,050.00
D-6 24"Headwall 1 EA $2,375.00 $2,375.00
D-7 60"Headwall 2 EA $4,600.00 $9,200.00
D-8 Valley Gutter Inlet 4 EA $2,900.00 $11,600.00
D-9 Juction Box 2 EA $2,800.00 $5,600.00
SUBTOTAL= $87,980.00
IÔA 4
EARTHWORK(PARCEL 211)
Estimated
Item Description Unit Unit Price Amount
Quantity
E-1 2'Silt Fence(Single Row) 787 LF $1.50 $1,180.50
E-2 Sod(1'off BOC) 234 SY $2.50 $583.89
E-3 Floating Turbidity Barriers 344 LF $10.00 $3,440.00
SUBTOTAL= $5,204.39
16A4
LIGHTING(PARCEL 211)
Estimated
Item Description Unit Unit Price Amount
Quantity
L-1 Lighting 5 EA $3,200.00 $16,000.00
SUBTOTAL= $16,000.00
16A4
LANDSCAPING(PARCEL 211)
Estimated
Item Description Unit Unit Price Amount
Quantity
LA-1 Code Minimum Landscaping 1 LS $52,306.25 $52,306.25
SUBTOTAL= $52,306.25
16A4
Del Webb - Parcel 212
PPL
Engineers Opinion of Probable Cost
Paving $219,817.06
Drainage $255,620.00
Earthwork $18,735.83
Lighting $19,200.00
Landscaping $86,883.75
Sub-Total $600,256.64
10%Contingency $60,025.66
Total' $660,282.31
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for budgeting purposes Only.
2)This OPC is based on the engineer's understanding of the current rules,regulations,ordinances,and construction costs in effect on the date of
this document.Interpretations of these construction costs may affect this OPC,and may require adjustments to delete,decrease,or increase
portions of this OPC.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change
due to unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
8:\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
Estimated
Item Description Unit Unit Price Amount
Quantity
P-1 3/4"Asphaltic Concrete(Type S-III) First Lift* 5,315 SY $4.50 $23,917.50
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift* 5,315 SY $4.50 $23,917.50
P-3 6" Limerock Base(Including Temporary Cul-de-sac)* 5,315 SY $7.00 $37,205.00
P-4 12"Stabilized Subgrade* 6,769 SY $2.50 $16,922.50
P-5 Valley Gutter 3,985 LF $8.39 $33,434.15
P-6 Type"F"Curb" 219 LF $8.39 $1,837.41
P-7 Type"A"Curb" 200 LF $9.84 $1,968.00
P-8 4"Concrete Sidewalk(Includes Multi-Use Path) 2,346 SY $27.50 $64,515.00
P-9 Signing and Marking 1 LS $7,500.00 $7,500.00
P-10 Concrete Handicap Ramps w/Detectable Surface 6 EA $750.00 $4,500.00
P-11 Demo Existing Pavement,Base and Subgrade 205 SY $20.00 $4,100.00
SUBTOTAL= $219,817.06
*Quantity includes Celebration Drive and Harmony
Drive Intersection Restoration(205 SY)
•1 6 A 4
i
DRAINAGE(PARCEL 212)
Estimated
Item Description Unit Unit Price Amount
Quantity
D-1 15"RCP 47 LF $30.00 $1,410.00
D-2 18"RCP 265 LF $40.00 $10,600.00
D-3 24"RCP 599 LF $60.00 $35,940.00
D-4 30"RCP 361 LF $75.00 $27,075.00
D-5 36"RCP 69 LF $95.00 $6,555.00
D-6 42"RCP 849 LF $110.00 $93,390.00
D-7 18"Headwall 2 EA $2,050.00 $4,100.00
D-8 24"Headwall 2 EA $2,375.00 $4,750.00
D-9 30"Headwall 2 EA $2,750.00 $5,500.00
D-10 36"Headwall 1 EA $2,700.00 $2,700.00
D-11 42"Headwall 4 EA $3,900.00 $15,600.00
D-12 Valley Gutter Inlet 7 EA $2,900.00 $20,300.00
D-13 Type 9 Inlet(Modified) 1 EA $3,750.00 $3,750.00
D-14 Junction Box 5 EA $2,800.00 $14,000.00
D-15 Connect to Existing 3 EA $650.00 $1,950.00
D-16 Control Structure,Complete 1 EA $8,000.00 $8,000.00
SUBTOTAL= $255,620.00
16A4
EARTHWORK(PARCEL 212)
Estimated
Item Description Unit Unit Price Amount
Quantity
E-1 2'Silt Fence(Single Row) 3,595 LF $1.50 $5,392.50
E-2 Sod(1'off BOC) 489 SY $2.50 $1,223.33
E-4 Floating Turbidity Barrier 1,212 LF $10.00 $12,120.00
SUBTOTAL= $18,735.83
16A4
LIGHTING(PARCEL 212)
Estimated
Item Description Unit Unit Price Amount
Quantity
L-1 Lighting 6 EA $3,200.00 $19,200.00
SUBTOTAL= $19,200.00
16A4
LANDSCAPING(PARCEL 212)
Estimated
Item Description Unit Unit Price Amount
Quantity
LA-1 Code Minimum Landscaping 1 LS $86,883.75 $86,883.75
SUBTOTAL= $86,883.75
16A4
Del Webb - Parcel 210
PPL
PHASE 2
B:\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xis
16A 4
Del Webb - Parcel 210
PPL
Engineers Opinion of Probable Cost
Paving $140,611.00
Drainage $171,570.00
Earthwork $9,085.67
Lighting $16,000.00
Landscaping $68,957.25
Sub-Total $406,223.92
10%Contingency $40,622.39
Total $446,846.31
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for budgeting purposes Only.
2)This OPC is based on the engineer's understanding of the current rules,regulations,ordinances,and construction costs in effect on the date of
this document.Interpretations of these construction costs may affect this OPC,and may require adjustments to delete,decrease,or increase
portions of this OPC.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change
due to unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
e
B:\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
PAVING(PARCEL 210)
Estimated
Item Description Unit Unit Price Amount
Quantity
P-1 3/4"Asphaltic Concrete(Type S-III) First Lift 3,420 SY $4.50 $15,390.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 3,420 SY $4.50 $15,390.00
P-3 6" Limerock Base(Including Temporary Cul-de-sac) 3,420 SY $7.00 $23,940.00
P-4 12"Stabilized Subgrade 4,423 SY $2.50 $11,057.50
P-5 Valley Gutter 2,836 LF $8.50 $24,106.00
P-6 Type"A"Curb" 203 LF $10.00 $2,030.00
P-7 4"Concrete Sidewalk(Includes Multi-Use Path) 1,589 SY $27.50 $43,697.50
P-8 Signing and Marking 1 LS $5,000.00 $5,000.00
SUBTOTAL= $140,611.00
16A4
DRAINAGE(PARCEL 210)
Estimated
Item Description Unit Unit Price Amount
Quantity
D-1 24"RCP 607 LF $60.00 $36,420.00
D-2 42"RCP 850 LF $110.00 $93,500.00
D-3 24"Headwall 2 EA $2,375.00 $4,750.00
D-4 42"Headwall 4 EA $3,900.00 $15,600.00
D-5 Valley Gutter Inlet 4 EA $2,900.00 $11,600.00
D-6 Junction Box 3 EA $2,800.00 $8,400.00
D-7 Connect to Existing 2 EA $650.00 $1,300.00
SUBTOTAL= $171,570.00
16A4
EARTHWORK(PARCEL 210)
Estimated
Item Description Unit Unit Price Amount
Quantity
E-1 2'Silt Fence(Single Row) 1,841 LF $1.50 $2,761.50
E-2 Sod(1'off BOC) 338 SY $2.50 $844.17
E-3 Floating Turbidity Barrier 548 LF $10.00 $5,480.00
SUBTOTAL= $9,085.67
16A4
LIGHTING(PARCEL 210)
Estimated
Item Description Unit Unit Price Amount
Quantity
L-1 Lighting 5 EA $3,200.00 $16,000.00
SUBTOTAL= $16,000.00
16A4
LANDSCAPING(PARCEL 210)
Estimated
Item Description Unit Unit Price Amount
Quantity
LA-1 Code Minimum Landscaping 1 LS $68,957.25 $68,957.25
SUBTOTAL= $68,957.25
16A4 4
Del Webb - Parcel 209
PPL
PHASE 3
B1Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
Del Webb - Parcel 209
PPL
Engineers Opinion of Probable Cost
Paving $128,852.50
Drainage $109,860.00
Earthwork $10,998.11
Lighting $19,200.00
Landscaping $62,536.50
Sub-Total $331,447.11
10%Contingency $33,144.71
Totall $364,591.82
Notes:
1)This Opinion of Probable Cost(OPC)shall be used for budgeting purposes Only.
2)This OPC is based on the engineer's understanding of the current rules,regulations,ordinances,and construction costs in effect on the date of
this document.Interpretations of these construction costs may affect this OPC,and may require adjustments to delete,decrease,or increase
portions of this OPC.
3)All costs provided in this OPC are based on recent contract prices,or the engineer's latest known unit costs.Unit prices are subject to change
due to unpredictable and uncontrollable increases in the cost of concrete,petroleum,or the availability of materials and labor.
4)Does not include permit fees or soft costs.
5)Does not include enhanced landscape or hardscape features
8:\Projects\133-59(Ave Maria)Del Webb Naples Parcels 209-212\Project Management\Cost Estimate\Collier County\Rev01\(2017-03-13)Del Webb 209-212 OPC PPL(REV01).xls
16A4
PAVING(PARCEL 209)
Estimated
Item Description Unit Unit Price Amount
Quantity
P-1 3/4"Asphaltic Concrete(Type S-III) First Lift 3,132 SY $4.50 $14,094.00
P-2 3/4"Asphaltic Concrete(Type S-III)Second Lift 3,132 SY $4.50 $14,094.00
P-3 6" Limerock Base(Including Temporary Cul-de-sac) 3,132 SY $7.00 $21,924.00
P-4 12"Stabilized Subgrade 4,041 SY $2.50 $10,102.50
P-5 Valley Gutter 2,573 LF $8.50 $21,870.50
P-7 Type"A"Curb 203 LF $10.00 $2,030.00
P-8 4"Concrete Sidewalk(Includes Multi-Use Path) 1,445 SY $27.50 $39,737.50
P-9 Signing and Marking 1 LS $5,000.00 $5,000.00
SUBTOTAL= $128,852.50
16A4
DRAINAGE(PARCEL 209)
Estimated
Item Description Unit Unit Price Amount
Quantity
D-1 18"RCP 107 LF $40.00 $4,280.00
D-2 24"RCP 194 LF $60.00 $11,640.00
D-3 36" RCP 627 LF $95.00 $59,565.00
D-4 Valley Gutter Inlet 4 EA $2,900.00 $11,600.00
D-5 18"Headwall 1 EA $2,050.00 $2,050.00
D-6 24"Headwall 1 EA $2,375.00 $2,375.00
D-7 36"Headwall 4 EA $2,700.00 $10,800.00
D-8 Junction Box 2 EA $2,800.00 $5,600.00
D-9 Connect to Existing 3 EA $650.00 $1,950.00
SUBTOTAL= $109,860.00
IÔA .4
EARTHWORK(PARCEL 209)
Estimated
Item Description Unit Unit Price Amount
Quantity
E-1 2'Silt Fence(Single Row) 2,158 LF $1.50 $3,237.00
E-2 Sod(1'off BOC) 308 SY $2.50 $771.11
E-3 Floating Turbidity Barriers 699 LF $10.00 $6,990.00
SUBTOTAL= $10,998.11
16A4 4
LIGHTING(PARCEL 209)
Estimated
Item Description Unit Unit Price Amount
Quantity
L-1 Lighting 6 EA $3,200.00 $19,200.00
SUBTOTAL= $19,200.00
1 6 A 4
LANDSCAPING(PARCEL 209)
Estimated
Item Description Unit Unit Price Amount
Quantity
LA-1 Code Minimum Landscaping 1 LS $62,536.50 $62,536.50
SUBTOTAL= $62,536.50