Agenda 12/10/2019 Item #16A 6 (Final Plat - Nat'l Golf & Country Club at Ave Maria Phase 1)12/10/2019
EXECUTIVE SUMMARY
This item requires that ex parte disclosure be provided by Commission members. Should a hearing
be held on this item, all participants are required to be sworn in. Recommendation to approve for
recording the final plat of National Golf and Country Club at Ave Maria, Phase 1, (Application
Number PL20180003167) 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 National Golf and Country Club at Ave Maria, Phase 1, a subdivision of lands located in Sections 8, 9
and 16, 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 National Golf and
Country Club at Ave Maria, Phase 1. These documents are in compliance with the County Land
Development Code and Chapter 177, Florida Statutes. This project is within the 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 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 National Golf and Country Club at
Ave Maria, Phase 1, be approved for recording.
FISCAL IMPACT: The project cost is $11,454,293.50 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $1,607,659.90
b) Drainage, Paving, Grading $9,846,633.60
The Security amount, equal to 110% of the
project cost, is $12,599,722.85
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: $300,089.01
16.A.6
Packet Pg. 1538
12/10/2019
The Fees are based on a construction estimate of $9,846,633.60 (does not include Ave Maria Utilities)
and were paid in August 2019.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 4,690.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) n/a
c) Drainage, Paving, Grading
(.75% const. est.) $73,849.75
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) n/a
e) Drainage, Paving, Grading
(2.25% const. est.) $221,549.26
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 -- SAA
RECOMMENDATION: To endorse staff’s recommendation to approve the final plat of National
Golf and Country Club at Ave Maria, Phase 1 (Application Number PL20180003167) for recording
with the following stipulations:
1. Approve the amount of $12,599,722.85 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, Associate Project Manager, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
16.A.6
Packet Pg. 1539
12/10/2019
2. Opinion of Probable Cost (PDF)
3. Plat Map (PDF)
16.A.6
Packet Pg. 1540
12/10/2019
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.6
Doc ID: 10635
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 National Golf and Country Club at Ave Maria, Phase 1,
(Application Number PL20180003167) approval of the standard form Construction and Maintenance
Agreement and approval of the amount of the performance security.
Meeting Date: 12/10/2019
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
10/21/2019 4:30 PM
Submitted by:
Title: Project Manager, Principal – Growth Management Department
Name: Matthew McLean
10/21/2019 4:30 PM
Approved By:
Review:
Growth Management Development Review John Houldsworth Additional Reviewer Completed 10/22/2019 7:25 AM
Growth Management Operations & Regulatory Management Rose Burke Additional Reviewer Completed 10/22/2019 7:40 AM
Growth Management Department Judy Puig Level 1 Reviewer Completed 10/24/2019 2:09 PM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 10/29/2019 12:15 PM
Growth Management Development Review Chris Scott Additional Reviewer Completed 11/04/2019 11:31 AM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 11/06/2019 3:53 PM
Growth Management Department Matthew McLean Additional Reviewer Completed 11/08/2019 3:00 PM
Growth Management Department James C French Deputy Department Head Review Completed 11/08/2019 5:22 PM
County Attorney's Office Sally Ashkar Level 2 Attorney Review Completed 11/15/2019 10:12 AM
Growth Management Department Thaddeus Cohen Department Head Review Completed 11/19/2019 5:00 PM
Office of Management and Budget Valerie Fleming Level 3 OMB Gatekeeper Review Completed 11/20/2019 7:56 AM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 11/20/2019 9:07 AM
Office of Management and Budget Laura Zautcke Additional Reviewer Completed 11/20/2019 10:24 AM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 11/26/2019 9:24 AM
Board of County Commissioners MaryJo Brock Meeting Pending 12/10/2019 9:00 AM
16.A.6
Packet Pg. 1541
NATIONAL GOLF AND COUNTRY CLUB
AT AVE MARIA, PHASE 1
LOCATION MAP
16.A.6.a
Packet Pg. 1542 Attachment: Location Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
1 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
PERCENT DOLLAR
EARTHWORK 5,397,299.85$ -$
PAVING 2,039,306.45$ -$
DRAINAGE 1,881,024.00$ -$
POTABLE WATER 563,162.20$ -$
SANITARY SEWER 1,044,497.70$ -$
IRRIGATION 242,453.30$ -$
LANDSCAPE AND LIGHTING 286,550.00$ -$
TOTAL 11,454,293.50$ 0%-$
EARTHWORK, PAVING, DRAINAGE, LANDSCAPE AND LIGHTING:TOTAL O.P.C. =
POTABLE WATER, SANITARY SEWER, IRRIGATION:TOTAL O.P.C. =
NOTES:
1)
2)
3)
John C. English, P.E.
FL Registration #56171
Peninsula Engineering
Certificate of Authorization #28275
9,604,180.30$
1,850,113.20$
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.
Review Fees for lake excavation are provided with the lake excavation permit. Therefore, lake excavation volume and associated costs are
excluded from this analysis.
This Opinion of Probable Cost shall be used for Review Fee Calculation Purposes Only.
The National Golf and Country Club at Ave Maria Phase 1
Engineer's OPC for Subdivision Fee Calculations (Rev04)
Calculation Summary
5,397,299.85$
2,039,306.45$
286,550.00$
1,881,024.00$
1,044,497.70$
242,453.30$
563,162.20$
SUB-TOTAL
CONTINGENCY
11,454,293.50$
TOTAL
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1543 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
2 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
EARTHWORK
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
EW-1 CLEARING 4.4 AC 4,000.00$ 17,680.00$
EW-2 LIGHT CLEARING AND MOWING (PASTURE)48.2 AC 20.00$ 964.00$
EW-3 LAND PREP (DISC FARM FIELDS & PASTURE)432.0 AC 300.00$ 129,600.00$
EW-4 TURBIDITY BARRIER 736 LF 8.50$ 6,256.00$
EW-5 SILT FENCE - SINGLE ROW 22,475 LF 1.50$ 33,712.50$
EW-6 SILT FENCE - DOUBLE ROW 3,987 LF 4.00$ 15,948.00$
EW-7
EMBANKMENT (ROUGH FILL, GRADE FROM ON-SITE
EXCAVATION)2,800,063 CY 1.60$ 4,480,100.80$
EW-8 RIP-RAP 5,032 SY 35.00$ 176,120.00$
EW-9 SEED AND MULCH FUTURE DEVELOPMENT AREAS 824,829 SY 0.30$ 247,448.55$
EW-10 FINISH GRADING 280.5 AC 1,000.00$ 280,470.00$
EW-11 NPDES MAINTENANCE 18 MONTH 500.00$ 9,000.00$
SUB-TOTAL EARTHWORK =5,397,299.85$
NOTES:
1)
2)
3)
4)
The National Golf and Country Club at Ave Maria Pha
Engineer's OPC for Subdivision Fee Calculations (Re
THIS COST ESTIMATE DOES NOT INCLUDE LAKE BULKHEAD, GOLF CART PATHS AND BRIDGES, GOLF COURSE FINAL
GRADING, GOLF COURSE SEED AND MULCH.
FINISH GRADING EXCLUDES GOLF AND LAKE ACREAGE
EW-3 EXCLUDES PROPOSED AND EXISTING LAKE AREAS
THE GOLF COURSE FILL ELEVATION IS CALCULATED AT THE 25 YR/3-DAY PEAK STAGE (MINIMUM ROAD ELEVATION)
AND WITH AN ADDITIONAL 400,000 CY FOR FEATURE GRADING.
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1544 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
3 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
PAVING
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
PAV-1 3/4" ASPHALTIC CONCRETE TYPE S-III (FIRST LIFT)25,585 SY 5.95$ 152,230.75$
PAV-2 3/4" ASPHALTIC CONCRETE TYPE S-III (SECOND LIFT)25,585 SY 5.95$ 152,230.75$
PAV-3
1 1/4" ASPHALTIC CONCRETE TYPE S-I (STRUCTURAL COURSE)
(WITHIN AVE MARIA BLVD R.O.W.)2,084 SY 12.00$ 25,008.00$
PAV-4
3/4" ASPHALTIC CONCRETE TYPE S-III (TOP COURSE) (WITHIN AVE
MARIA BLVD R.O.W.)2,084 SY 5.95$ 12,399.80$
PAV-5 8" LIMEROCK BASE 33,374 SY 8.00$ 266,992.00$
PAV-6 12" STABILIZED SUBGRADE 34,498 SY 1.55$ 53,471.90$
PAV-7 TYPE 'A' CURB 2,445 LF 14.25$ 34,841.25$
PAV-8 TYPE 'F' CURB 2,688 LF 16.00$ 43,008.00$
PAV-9 TYPE 'F' PITCH-OUT CURB (WITHIN AVE MARIA BLVD)349 LF 16.00$ 5,584.00$
PAV-10 TYPE 'D' CURB 297 LF 9.25$ 2,747.25$
PAV-11 2' VALLEY GUTTER 14,112 LF 8.75$ 123,480.00$
PAV-12 3' VALLEY GUTTER CROSSING 80 LF 21.25$ 1,700.00$
PAV-13 4' SIDEWALK VALLEY CROSSING 454 LF 23.00$ 10,442.00$
PAV-14 5' CONCRETE SIDEWALK (4" THICK)111,575 SF 3.65$ 407,248.75$
PAV-15 WHEELSTOP 7 EA 100.00$ 700.00$
PAV-16 ASPHALT PATHWAY (ALONG EX. BELLERAWALK LAKE)2,798 SY 6.00$ 16,788.00$
PAV-17 PAVER BRICKS 11,900 SF 4.50$ 53,550.00$
PAV-18 ADA DETECTABLE WARNING 26 EA 30.00$ 780.00$
PAV-19 BAHIA SOD (WITHIN NATIONAL BLVD)11,471 SY 3.00$ 34,413.00$
PAV-20 BAHIA SOD (WITHIN AVE MARIA BLVD)1,308 SY 3.00$ 3,924.00$
PAV-21 BAHIA SOD (LAKE BANKS)172,965 SY 3.00$ 518,895.00$
PAV-22 BAHIA SOD (CUL-DE-SAC STREETS)2,114 SY 3.00$ 6,342.00$
PAV-23 BAHIA SOD (10' PERIMETER LANDSCAPE TRACT/AREA)26,678 SY 3.00$ 80,034.00$
PAV-24 LIMEROCK TEMPORARY TURNAROUND 62 SY 8.00$ 496.00$
PAV-25 DEMO (AVE MARIA BLVD)1 LS 2,000.00$ 2,000.00$
PAV-26 MAIL KIOSKS 1 LS 10,000.00$ 10,000.00$
PAV-27 SIGNAGE AND STRIPING 1 LS 15,000.00$ 15,000.00$
PAV-28 MOT 1 LS 5,000.00$ 5,000.00$
SUB-TOTAL PAVING =2,039,306.45$
NOTES:
1)
2)
3)
4)
5)
The National Golf and Country Club at Ave Maria Pha
Engineer's OPC for Subdivision Fee Calculations (Re
SOD WITHIN NATIONAL BLVD IS FROM BACK OF CURB TO SIDEWALK AND 1' STRIP ON BACK OF SIDEWALK
SOD WITHIN LAKE BANKS CONSISTS OF 20' FROM CONTROL ELEVATION TO TOP OF BANK
SOD WITHIN 10' PERIMETER LANDSCAPE TRACT/AREA COVERS THE ENTIRE 10' WIDTH
SOD WITHIN AVE MARIA BLVD CONSISTS OF ANY DISTURBED AREAS
SOD WITHIN CUL-DE-SAC STREETS IS A 1' STRIP ALONG THE BACK OF CURB
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1545 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
4 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
DRAINAGE
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
DRA-1 12" HDPE SECONDARY DRAINAGE PIPE 1,231 LF 17.90$ 22,034.90$
DRA-2 15" RCP STORM SEWER 1,941 LF 33.30$ 64,635.30$
DRA-3 18" RCP STORM SEWER 3,480 LF 41.30$ 143,724.00$
DRA-4 24" RCP STORM SEWER 11,322 LF 60.80$ 688,377.60$
DRA-5 30" RCP STORM SEWER 1,700 LF 80.00$ 136,000.00$
DRA-6 36" RCP STORM SEWER 111 LF 97.80$ 10,855.80$
DRA-7 54" RCP STORM SEWER 106 LF 195.90$ 20,765.40$
DRA-8 15" FLARED END 4 EA 3,147.00$ 12,588.00$
DRA-9 18" FLARED END 30 EA 3,217.00$ 96,510.00$
DRA-10 24" FLARED END 92 EA 3,370.00$ 310,040.00$
DRA-11 30" FLARED END 13 EA 4,037.00$ 52,481.00$
DRA-12 36" FLARED END 1 EA 4,335.00$ 4,335.00$
DRA-13 VALLEY GUTTER INLET (DOUBLE)28 EA 3,414.00$ 95,592.00$
DRA-14 CONTROL STRUCTURE 9 EA 5,000.00$ 45,000.00$
DRA-15 GRATE INLET 40 EA 2,625.00$ 105,000.00$
DRA-16 FDOT TYPE 6 CURB INLET 8 EA 3,056.00$ 24,448.00$
DRA-17 JUNCTION BOX - ROUND 6 EA 2,631.00$ 15,786.00$
DRA-18 FDOT DITCH BOTTOM INLET - TYPE 'C'1 EA 1,998.00$ 1,998.00$
DRA-19 PLUG 52 EA 150.00$ 7,800.00$
DRA-20 YARD DRAIN 1 EA 673.00$ 673.00$
DRA-21 CS #: CKR-CS2 WEIR WALL COMPLETE 1 LS 15,000.00$ 15,000.00$
DRA-22 CONNECT TO EXISTING DITCH BOTTOM INLET 4 EA 570.00$ 2,280.00$
DRA-23
MODIFY TOP OF EX. TYPE 'C' INLET TO JUNCTION BOX
TOP 3 EA 1,200.00$ 3,600.00$
DRA-24 DEMO EXISTING BELLERAWALK OUTFALL 1 LS 1,500.00$ 1,500.00$
SUB-TOTAL DRAINAGE =1,881,024.00$
The National Golf and Country Club at Ave Maria Pha
Engineer's OPC for Subdivision Fee Calculations (Re
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1546 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
5 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
POTABLE WATER
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
WAT-1 6" PVC WATER MAIN (C900, DR18)703 LF 15.00$ 10,545.00$
WAT-2 8" PVC WATER MAIN (C900, DR18)3,893 LF 19.30$ 75,134.90$
WAT-3 8" PVC WATER MAIN (C900, DR14)601 LF 20.60$ 12,380.60$
WAT-4 10" PVC WATER MAIN (C900, DR18)366 LF 33.50$ 12,261.00$
WAT-5 10" PVC WATER MAIN (C900, DR14)167 LF 38.30$ 6,396.10$
WAT-6 12" PVC WATER MAIN (C900, DR18)4,318 LF 36.60$ 158,038.80$
WAT-7 12" PVC WATER MAIN (C900, DR14)512 LF 41.90$ 21,452.80$
WAT-8 6" GATE VALVE 1 EA 955.00$ 955.00$
WAT-9 8" GATE VALVE 11 EA 1,361.00$ 14,971.00$
WAT-10 10" GATE VALVE 6 EA 2,000.00$ 12,000.00$
WAT-11 12" GATE VALVE 33 EA 2,349.00$ 77,517.00$
WAT-12 AIR RELEASE VALVE 3 EA 1,713.00$ 5,139.00$
WAT-13 FIRE HYDRANT ASSEMBLY (COMPLETE)21 EA 4,129.00$ 86,709.00$
WAT-14 TEMPORARY BACTERIAL SAMPLE POINT 11 EA 324.00$ 3,564.00$
WAT-15 PERM. BACTERIAL SAMPLE POINT 1 EA 2,222.00$ 2,222.00$
WAT-16
1-1/2" DOUBLE WATER SERVICE (SHORT SIDE)
(COMPLETE)21 EA 977.00$ 20,517.00$
WAT-17
1-1/2" DOUBLE WATER SERVICE (LONG SIDE)
(COMPLETE)22 EA 1,214.00$ 26,708.00$
WAT-18
1" DOUBLE WATER SERVICE (SHORT SIDE)
(COMPLETE)7 EA 572.00$ 4,004.00$
WAT-19 1" DOUBLE WATER SERVICE (LONG SIDE) (COMPLETE)4 EA 823.00$ 3,292.00$
WAT-20
REMOVE EX. BLOW-OFF AND CONNECT TO EX.
WATER MAIN 1 EA 1,000.00$ 1,000.00$
WAT-21 AUTOMATIC FLUSHING DEVICE 1 EA 1,500.00$ 1,500.00$
WAT-22 TEMPORARY BLOW-OFF (EXCLUDING GATE VALVE)12 EA 700.00$ 8,400.00$
WAT-23 TESTING 1 LS 3,000.00$ 3,000.00$
WAT-24 10" HOT-TAP EX. WATER MAIN 1 EA 5,000.00$ 5,000.00$
WAT-25
OPEN-CUT AND CONNECT TO EX. MAIN (AVE MARIA
BLVD)1 LS 1,000.00$ 1,000.00$
SUB-TOTAL =563,162.20$
NOTES:
1)
The National Golf and Country Club at Ave Maria Pha
Engineer's OPC for Subdivision Fee Calculations (Re
FOR BLOW-OFFS, GATE VALVES ARE ACCOUNTED FOR IN GATE VALVE LINE ITEMS.
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1547 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
6 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
SANITARY SEWER
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
SAN-1 8" SDR 26 PVC GRAVITY SEWER MAIN (0'-6' CUT)1,999 LF 30.70$ 61,369.30$
SAN-2 8" SDR 26 PVC GRAVITY SEWER MAIN (6'-8' CUT)1,110 LF 34.90$ 38,739.00$
SAN-3 8" SDR 26 PVC GRAVITY SEWER MAIN (8'-10' CUT)2,436 LF 43.10$ 104,991.60$
SAN-4 8" SDR 26 PVC GRAVITY SEWER MAIN (10'-12' CUT)84 LF 49.70$ 4,174.80$
SAN-5 8" SDR 26 PVC GRAVITY SEWER MAIN (12'-14' CUT)929 LF 68.60$ 63,729.40$
SAN-6 8" SDR 26 PVC GRAVITY SEWER MAIN (14'-16' CUT)137 LF 93.20$ 12,768.40$
SAN-7 10" SDR 26 PVC GRAVITY SEWER MAIN (14-16'' CUT)126 LF 98.50$ 12,411.00$
SAN-8 4' SANITARY SEWER MANHOLE (0'-6' CUT)7 EA 4,879.00$ 34,153.00$
SAN-9 4' SANITARY SEWER MANHOLE (6'-8' CUT)5 EA 5,830.00$ 29,150.00$
SAN-10 4' SANITARY SEWER MANHOLE (8'-10' CUT)6 EA 7,264.00$ 43,584.00$
SAN-11 4' SANITARY SEWER MANHOLE (10'-12' CUT)3 EA 8,529.00$ 25,587.00$
SAN-12 4' SANITARY SEWER MANHOLE (12'-14' CUT)3 EA 10,316.00$ 30,948.00$
SAN-13 4' SANITARY SEWER MANHOLE (14'-16' CUT)3 EA 12,478.00$ 37,434.00$
SAN-14 4' SANITARY SEWER MANHOLE (16'-18' CUT)1 EA 14,561.00$ 14,561.00$
SAN-15 6" SERVICE LATERAL (SINGLE)19 EA 950.00$ 18,050.00$
SAN-16 6" SERVICE LATERAL (DOUBLE)40 EA 997.00$ 39,880.00$
SAN-17 4" PVC FORCE MAIN (C900 DR14)49 LF 20.00$ 980.00$
SAN-18 6" PVC FORCE MAIN (C900 DR18)139 LF 22.00$ 3,058.00$
SAN-19 6" PVC FORCE MAIN (C900 DR14)132 LF 23.60$ 3,115.20$
SAN-20 8" PVC FORCE MAIN (C900 DR18)4,194 LF 28.00$ 117,432.00$
SAN-21 8" PVC FORCE MAIN (C900 DR14)462 LF 28.20$ 13,028.40$
SAN-22 12" PVC FORCE MAIN (C900 DR18)328 LF 39.00$ 12,792.00$
SAN-23 12" PVC FORCE MAIN (C900 DR14)103 LF 44.00$ 4,532.00$
SAN-24 4" FORCE MAIN PLUG VALVE 1 EA 41.00$ 41.00$
SAN-25 8" FORCE MAIN PLUG VALVE 4 EA 1,915.00$ 7,660.00$
SAN-26 12" FORCE MAIN PLUG VALVE 1 EA 3,500.00$ 3,500.00$
SAN-27 FORCE MAIN AIR RELEASE VALVE 3 EA 3,224.00$ 9,672.00$
SAN-28 LIFT STATION, COMPLETE 1 EA 225,000.00$ 225,000.00$
SAN-29 GRINDER LIFT STATION, COMPLETE 1 EA 30,000.00$ 30,000.00$
SAN-30
CUT-IN AND CONNECT TO EX. FORCE MAIN (AVE
MARIA BLVD)2 EA 500.00$ 1,000.00$
SAN-31 TELEVISION INSPECTION 6,822 LF 5.30$ 36,156.60$
SAN-32 TESTING 1 LS 5,000.00$ 5,000.00$
SUB-TOTAL SANITARY SEWER =1,044,497.70$
The National Golf and Country Club at Ave Maria Pha
Engineer's OPC for Subdivision Fee Calculations (Re
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1548 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
7 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
IRRIGATION
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
IRR-1 4" PVC IRRIGATION MAIN (C900,DR18)3,454 LF 11.50$ 39,721.00$
IRR-2 4" PVC IRRIGATION MAIN (C900,DR14)392 LF 12.40$ 4,860.80$
IRR-3 6" PVC IRRIGATION MAIN (C900, DR18)5,461 LF 17.00$ 92,837.00$
IRR-4 6" PVC IRRIGATION MAIN (C900, DR14)563 LF 18.50$ 10,415.50$
IRR-7 4" GATE VALVE 9 LF 820.00$ 7,380.00$
IRR-8 6" GATE VALVE 22 EA 954.00$ 20,988.00$
IRR-10
1-1/2" DOUBLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)21 EA 977.00$ 20,517.00$
IRR-11
1-1/2" DOUBLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)22 EA 1,214.00$ 26,708.00$
IRR-12
1" DOUBLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)4 EA 572.00$ 2,288.00$
IRR-13
1" DOUBLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)6 EA 823.00$ 4,938.00$
IRR-14 PERMANENT BLOW-OFF (EXCLUDES GATE VALVE)3 EA 900.00$ 2,700.00$
IRR-15 TEMPORARY BLOW-OFF (EXCLUDES GATE VALVE)8 EA 700.00$ 5,600.00$
IRR-16
REMOVE EX. BLOW-OFF AND CONNECT TO EX.
IRRIGATION MAIN 1 EA 1,000.00$ 1,000.00$
IRR-17 CUT-IN TO EX. IRRIGATION MAIN 2 EA 500.00$ 1,000.00$
IRR-18 TESTING 1 LS 1,500.00$ 1,500.00$
SUB-TOTAL =242,453.30$
NOTES:
1)
The National Golf and Country Club at Ave Maria Ph
Engineer's OPC for Subdivision Fee Calculations (R
FOR BLOW-OFFS, GATE VALVES ARE ACCOUNTED FOR IN GATE VALVE LINE ITEMS.
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1549 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
8 of 8
Project:
Task:
Prepared By:JML Date:9/13/2019
Checked By:JE Date:9/13/2019
LANDSCAPE AND LIGHTING
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
LL-1 LANDSCAPE (BLVD STREET TREES ONLY)1 LS 126,500.00$ 126,500.00$
LL-2 LANDSCAPE (RESIDENTIAL STREETS TREES ONLY)1 LS 54,300.00$ 54,300.00$
LL-3 STREET LIGHTS 46 EA 2,250.00$ 103,500.00$
LL-4
RELOCATE EXISTING DECORATIVE LIGHT POLE IN
MEDIAN OF AVE MARIA BLVD 1 EA 2,250.00$ 2,250.00$
SUB-TOTAL LANDSCAPE AND LIGHTING =286,550.00$
The National Golf and Country Club at Ave Maria Pha
Engineer's OPC for Subdivision Fee Calculations (Re
P:\Active_Projects\P-LENN-005\001_CollierNational-Ph1-PPL\Budgets\Cost_Estimates\FeeCalcs\Rev04\OPC_Detail.xlsx
16.A.6.b
Packet Pg. 1550 Attachment: Opinion of Probable Cost (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1551Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1552Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1553Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1554Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1555Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1556Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1557Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1558Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1559Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1560Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1561Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1562Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)
16.A.6.cPacket Pg. 1563Attachment: Plat Map (10635 : Final Plat - National Golf and Country Club at Ave Maria, Phase 1)