Agenda 09/14/2021 Item #16A31 (Final Plat for National Golf and Country Club at Ave Maria Phase 3 PL20200002565)09/14/2021
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 3, (Application
Number PL20200002565) 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 3, a subdivision of lands located in Section 9,
Township 48 South, Range 29 East, Collier County, Florida, in accordance with the LDC Section
10.02.04.B.4. 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 3. 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 3 be approved for recording.
FISCAL IMPACT: The project cost is $5,535,733.13 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $3,364,178.85
b) Drainage, Paving, Grading $2,171,554.28
The Security amount, equal to 110% of the
project cost, is $6,089,306.44
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: $66,561,63
16.A.31
Packet Pg. 950
09/14/2021
The Fees are based on a construction estimate of $2,171,554.28 (does not include Ave Maria Utilities)
and were paid in April, 2021.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,415.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) n/a
c) Drainage, Paving, Grading
(.75% const. est.) $16,286.66
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) n/a
e) Drainage, Paving, Grading
(2.25% const. est.) $48,859.97
GROWTH MANAGEMENT IMPACT: The developer must receive a Certificate of Adequate
Public Facilities (COA) prior to the issuance of the construction plan final approval lett er 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.
In accordance with the LDC, the applicant is required to submit the final subdivision plat to the County
Manager or designee for recording within 18 months of the date of approval of the final subdivision plat
by the Board. However, following approval by the Board, but prior to recordation, the County Manager
or designee may approve minor insubstantial changes to the subdivision plat, and the Board may approve
any changes that are not minor and insubstantial.
This item has been approved as to form and legality, and requires a majority vote for Board approval. --
DDP
RECOMMENDATION: To endorse staff’s recommendation to approve the final plat of National
Golf and Country Club at Ave Maria, Phase 3 (Application Number PL20200002565) for recording
with the following stipulations:
1. Approve the amount of $6,089,306.44 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.
16.A.31
Packet Pg. 951
09/14/2021
Prepared by: Lucia S. Martin, Associate Project Manager, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
2. Opinion of Probable Cost - AMUC (PDF)
3. Opinion of Probable Cost - County (PDF)
4. Plat Map (PDF)
16.A.31
Packet Pg. 952
09/14/2021
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.31
Doc ID: 17627
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 3,
(Application Number PL20200002565) approval of the standard form Construction and Maintenance
Agreement and approval of the amount of the performance security.
Meeting Date: 09/14/2021
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
07/30/2021 3:34 PM
Submitted by:
Title: Environmental Specialist – Growth Management Department
Name: Jaime Cook
07/30/2021 3:34 PM
Approved By:
Review:
Growth Management Operations & Regulatory Management Kenneth Kovensky Additional Reviewer Completed 07/30/2021 6:40 PM
Growth Management Department Lissett DeLaRosa Growth Management Department Completed 08/02/2021 11:44 AM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 08/02/2021 6:09 PM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 08/09/2021 8:41 AM
Growth Management Department Jaime Cook Additional Reviewer Completed 08/09/2021 9:03 PM
Growth Management Department Trinity Scott Transportation Skipped 08/09/2021 9:22 AM
Growth Management Department Mike Bosi Growth Management Completed 08/10/2021 2:48 PM
County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 08/17/2021 4:48 PM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 08/18/2021 8:40 AM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 08/18/2021 11:34 AM
Office of Management and Budget Laura Zautcke Additional Reviewer Completed 08/25/2021 5:38 PM
County Manager's Office Amy Patterson Level 4 County Manager Review Completed 09/01/2021 11:19 AM
Board of County Commissioners Geoffrey Willig Meeting Pending 09/14/2021 9:00 AM
16.A.31
Packet Pg. 953
NATIONAL GOLF AND COUNTRY CLUB
AT AVE MARIA, PHASE 3
LOCATION MAP
16.A.31.a
Packet Pg. 954 Attachment: Location Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
1 of 4
Project:
Task:
Prepared By:NL Date:5/27/2021
Checked By:DJH Date:5/27/2021
PERCENT DOLLAR
POTABLE WATER 872,881.30$-$
SANITARY SEWER 2,031,138.65$-$
IRRIGATION 460,158.90$-$
TOTAL 3,364,178.85$0%-$
POTABLE WATER, SANITARY SEWER, IRRIGATION: TOTAL O.P.C. =
NOTES:
1)
2)
David Hurst, P.E.
FL Registration #60727
Peninsula Engineering
Certificate of Authorization #28275
TOTAL
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.
This Opinion of Probable Cost shall be used for Review Fee Calculation Purposes Only.
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
Calculation Summary
2,031,138.65$
460,158.90$
872,881.30$
SUB-TOTAL
CONTINGENCY
3,364,178.85$
3,364,178.85$
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-AMUC.xlsx
David
J Hurst
Digitally signed
by David J Hurst
Date:
2021.06.04
14:13:00 -04'00'
16.A.31.b
Packet Pg. 955 Attachment: Opinion of Probable Cost - AMUC (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
2 of 4
Project:
Task:
Prepared By: NL Date: 5/27/2021
Checked By: DJH Date: 5/27/2021
POTABLE WATER
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
WAT-1 6" PVC WATER SERVICE (C900, DR18) 641 LF 15.00$ 9,615.00$
WAT-2 6" PVC WATER SERVICE (C900, DR14) 645 LF 16.40$ 10,578.00$
WAT-3 8" PVC WATER MAIN (C900, DR18) 5,072 LF 21.70$ 110,062.40$
WAT-4 8" PVC WATER MAIN (C900, DR14) 766 LF 23.00$ 17,618.00$
WAT-5 10" PVC WATER MAIN (C900, DR18) 5,061 LF 36.00$ 182,196.00$
WAT-6 10" PVC WATER MAIN (C900, DR14) 303 LF 38.30$ 11,604.90$
WAT-7 12" PVC WATER MAIN (C900, DR18) 552 LF 38.50$ 21,252.00$
WAT-8 12" PVC WATER MAIN (C900, DR14) 35 LF 44.00$ 1,540.00$
WAT-9 6" GATE VALVE 38 EA 1,185.00$ 45,030.00$
WAT-10 8" GATE VALVE 17 EA 1,361.00$ 23,137.00$
WAT-11 10" GATE VALVE 52 EA 2,000.00$ 104,000.00$
WAT-12 12" GATE VALVE 1 EA 2,466.00$ 2,466.00$
WAT-13 AIR RELEASE VALVE 4 EA 1,713.00$ 6,852.00$
WAT-14 TEMPORARY BACTERIAL SAMPLE POINT 8 EA 324.00$ 2,592.00$
WAT-15 PERMANENT BACTERIAL SAMPLE POINT 2 EA 2,222.00$ 4,444.00$
WAT-16
1-1/2" DOUBLE WATER SERVICE (SHORT SIDE)
(COMPLETE)15 EA 977.00$ 14,655.00$
WAT-17
1-1/2" DOUBLE WATER SERVICE (LONG SIDE)
(COMPLETE)17 EA 1,214.00$ 20,638.00$
WAT-18
1" SINGLE WATER SERVICE (SHORT SIDE)
(COMPLETE)6 EA 572.00$ 3,432.00$
WAT-19 1" SINGLE WATER SERVICE (LONG SIDE) (COMPLETE)3EA 823.00$ 2,469.00$
WAT-20
2" SINGLE WATER SERVICE (SHORT SIDE)
(COMPLETE)23 EA 1,144.00$ 26,312.00$
WAT-21
2" SINGLE WATER SERVICE (LONG SIDE)
(COMPLETE)22 EA 1,646.00$ 36,212.00$
WAT-22 FIRE HYDRANT ASSEMBLY (COMPLETE) 44 EA 4,129.00$ 181,676.00$
WAT-23 AUTOMATIC FLUSHING DEVICE 6 EA 1,500.00$ 9,000.00$
WAT-24 TEMPORARY BLOW-OFF (INCLUDING GATE VALVE) 30 EA 700.00$21,000.00$
WAT-25
REMOVE EX. BLOW-OFF AND CONNECT TO EX.
WATER MAIN 3 EA 1,000.00$ 3,000.00$
WAT-26 TESTING 1 LS 1,500.00$ 1,500.00$
SUB-TOTAL = 872,881.30$
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-AMUC.xlsx
16.A.31.b
Packet Pg. 956 Attachment: Opinion of Probable Cost - AMUC (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
3 of 4
Project:
Task:
Prepared By: NL Date: 5/27/2021
Checked By: DJH Date: 5/27/2021
SANITARY SEWER
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
SAN-1 8" SDR 26 PVC GRAVITY SEWER MAIN (0'-6' CUT) 286 LF 30.70$ 8,780.20$
SAN-2 8" SDR 26 PVC GRAVITY SEWER MAIN (6'-8' CUT) 2,057 LF 34.90$ 71,789.30$
SAN-3 8" SDR 26 PVC GRAVITY SEWER MAIN (8'-10' CUT) 2,349 LF 43.10$ 101,241.90$
SAN-4 8" SDR 26 PVC GRAVITY SEWER MAIN (10'-12' CUT) 1,665 LF 49.70$ 82,750.50$
SAN-5 8" SDR 26 PVC GRAVITY SEWER MAIN (12'-14' CUT) 1,916 LF 68.60$ 131,437.60$
SAN-6 8" SDR 26 PVC GRAVITY SEWER MAIN (14'-16' CUT) 757 LF 93.20$ 70,552.40$
SAN-7 8" SDR 26 PVC GRAVITY SEWER MAIN (16'-18' CUT) 603 LF 100.00$ 60,300.00$
SAN-8 8" SDR 26 PVC GRAVITY SEWER MAIN (18'-20' CUT) 75 LF 122.90$ 9,217.50$
SAN-9 8" SDR 26 PVC GRAVITY SEWER MAIN (20'-22' CUT) 335 LF 165.00$55,275.00$
SAN-10 4' SANITARY SEWER MANHOLE (0'-6' CUT) 2 EA 4,879.00$ 9,758.00$
SAN-11 4' SANITARY SEWER MANHOLE (6'-8' CUT) 5 EA 5,830.00$29,150.00$
SAN-12 4' SANITARY SEWER MANHOLE (8'-10' CUT) 12 EA 7,264.00$87,168.00$
SAN-13 4' SANITARY SEWER MANHOLE (10'-12' CUT) 8 EA 8,529.00$68,232.00$
SAN-14 4' SANITARY SEWER MANHOLE (12'-14' CUT) 6 EA 10,316.00$61,896.00$
SAN-15 4' SANITARY SEWER MANHOLE (14'-16' CUT) 4 EA 12,478.00$49,912.00$
SAN-16 4' SANITARY SEWER MANHOLE (16'-18' CUT) 1 EA 13,000.00$13,000.00$
SAN-17 4' SANITARY SEWER MANHOLE (18'-20' CUT) 2 EA 14,000.00$28,000.00$
SAN-18 4' SANITARY SEWER MANHOLE (20'-22' CUT) 2 EA 20,000.00$40,000.00$
SAN-19 4" PVC FORCE MAIN (C900 DR18) 1,659 LF 18.25$ 30,276.75$
SAN-20 4" PVC FORCE MAIN (C900 DR14) 192 LF 20.00$ 3,840.00$
SAN-21 6" PVC FORCE MAIN (C900 DR18) 77 LF 22.00$ 1,694.00$
SAN-22 AIR RELEASE VALVE 2 EA 1,713.00$ 3,426.00$
SAN-23 LIFT STATION, COMPLETE 2 EA 350,000.00$ 700,000.00$
SAN-24 PUMP STATION GENERATOR (PS-3) 1 EA 150,000.00$ 150,000.00$
SAN-25 6" SERVICE LATERAL (SINGLE) 70 EA 950.00$ 66,500.00$
SAN-26 6" SERVICE LATERAL (DOUBLE) 36 EA 997.00$35,892.00$
SAN-27 CORE EX. MANHOLE AND CONNECT 2 EA 3,500.00$ 7,000.00$
SAN-28 TELEVISION INSPECTION 9,915 LF 5.30$ 52,549.50$
SAN-29 TESTING 1 LS 1,500.00$ 1,500.00$
SUB-TOTAL SANITARY SEWER = 2,031,138.65$
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-AMUC.xlsx
16.A.31.b
Packet Pg. 957 Attachment: Opinion of Probable Cost - AMUC (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
4 of 4
Project:
Task:
Prepared By: NL Date: 5/27/2021
Checked By: DJH Date: 5/27/2021
IRRIGATION
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
IRR-1 4" PVC IRRIGATION MAIN (C900,DR18) 5,569 LF 11.50$ 64,043.50$
IRR-2 4" PVC IRRIGATION MAIN (C900,DR14) 1,101 LF 12.40$ 13,652.40$
IRR-3 8" PVC IRRIGATION MAIN (C900,DR18) 2,290 LF 21.00$ 48,090.00$
IRR-4 8" PVC IRRIGATION MAIN (C900,DR14) 296 LF 22.50$ 6,660.00$
IRR-5 10" PVC IRRIGATION MAIN (C900,DR18) 2,695 LF 34.00$ 91,630.00$
IRR-6 10" PVC IRRIGATION MAIN (C900,DR14) 232 LF 36.00$ 8,352.00$
IRR-7 4" GATE VALVE 32 EA 820.00$26,240.00$
IRR-8 8" GATE VALVE 16 EA 1,200.00$19,200.00$
IRR-9 10" GATE VALVE 24 EA 1,800.00$43,200.00$
IRR-10
1-1/2" DOUBLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)15 EA 977.00$ 14,655.00$
IRR-11
1-1/2" DOUBLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)18 EA 1,214.00$ 21,852.00$
IRR-12
1" DOUBLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)6EA 572.00$ 3,432.00$
IRR-13
1" DOUBLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)6EA 823.00$ 4,938.00$
IRR-14
2" SINGLE IRRIGATION SERVICE (SHORT SIDE)
(COMPLETE)24 EA 1,144.00$ 27,456.00$
IRR-15
2" SINGLE IRRIGATION SERVICE (LONG SIDE)
(COMPLETE)23 EA 1,646.00$ 37,858.00$
IRR-16
INSTALL IRRIGATION METER BOX ALONG DOUBLE
EAGLE CIRCLE 12 EA 350.00$ 4,200.00$
IRR-17 TEMPORARY BLOW-OFF (INCLUDES GATE VALVE) 23 EA 700.00$16,100.00$
IRR-18 PERMANENT BLOW-OFF (INCLUDES GATE VALVE) 6 EA 900.00$ 5,400.00$
IRR-19
REMOVE EX. BLOW-OFF AND CONNECT TO EX.
IRRIGATION MAIN 2 EA 1,000.00$ 2,000.00$
IRR-20 TESTING 1 LS 1,200.00$ 1,200.00$
SUB-TOTAL = 460,158.90$
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-AMUC.xlsx
16.A.31.b
Packet Pg. 958 Attachment: Opinion of Probable Cost - AMUC (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
1 of 5
Project:
Task:
Prepared By:AJS Date:3/16/2021
Checked By:DJH Date:3/16/2021
PERCENT DOLLAR
EARTHWORK 243,714.00$ -$
PAVING 1,341,842.08$ -$
DRAINAGE 426,048.20$ -$
LANDSCAPE AND LIGHTING 159,950.00$ -$
TOTAL 2,171,554.28$ 0% -$
EARTHWORK, PAVING, DRAINAGE, LANDSCAPE AND LIGHTING: TOTAL O.P.C. =
NOTES:
1)
2)
David Hurst, P.E.
FL Registration #60727
Peninsula Engineering
Certificate of Authorization #28275
This Opinion of Probable Cost shall be used for Review Fee Calculation Purposes Only.
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
Calculation Summary
243,714.00$
1,341,842.08$
159,950.00$
426,048.20$
2,171,554.28$
SUB-TOTAL
CONTINGENCY
2,171,554.28$
TOTAL
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.
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-CC.xlsx
David
J Hurst
Digitally signed
by David J Hurst
Date:
2021.06.04
14:11:13 -04'00'
16.A.31.c
Packet Pg. 959 Attachment: Opinion of Probable Cost - County (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
2 of 5
Project:
Task:
Prepared By: AJS Date: 3/16/2021
Checked By: DJH Date: 3/16/2021
EARTHWORK
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
EW-1 TURBIDITY BARRIER / INLET PROTECTION 1 LS 44,829.00$ 44,829.00$
EW-2 SILT FENCE - SINGLE ROW 1 LS 7,500.00$ 7,500.00$
EW-3 RIP-RAP 1 LS 16,555.00$ 16,555.00$
EW-4 CONSTRUCTION ENTRANCE 1 LS 3,000.00$ 3,000.00$
EW-5 FINISH GRADING 1 LS 165,080.00$ 165,080.00$
EW-6 NPDES MAINTENANCE 12 MONTH 500.00$ 6,000.00$
EW-7 NOI 1 LS 750.00$ 750.00$
SUB-TOTAL EARTHWORK = 243,714.00$
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-CC.xlsx
16.A.31.c
Packet Pg. 960 Attachment: Opinion of Probable Cost - County (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
3 of 5
Project:
Task:
Prepared By: AJS Date: 3/16/2021
Checked By: DJH Date: 3/16/2021
PAVING
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
PAV-1 3/4" ASPHALTIC CONCRETE TYPE S-III (FIRST LIFT) 1 LS 191,786.35$ 191,786.35$
PAV-2 3/4" ASPHALTIC CONCRETE TYPE S-III (SECOND LIFT) 1 LS 191,786.35$ 191,786.35$
PAV-3 8" LIMEROCK BASE 1 LS 309,064.00$ 309,064.00$
PAV-4 12" STABILIZED SUBGRADE 1 LS 61,863.60$ 61,863.60$
PAV-5 TYPE 'A' CURB 1 LS 12,132.48$ 12,132.48$
PAV-6 2' VALLEY GUTTER 1 LS 185,045.00$ 185,045.00$
PAV-7 4' SIDEWALK VALLEY CROSSING 1 LS 13,179.00$ 13,179.00$
PAV-8 CONCRETE SIDEWALK (4" THICK) 1 LS 293,102.30$ 293,102.30$
PAV-9 WHEELSTOP 1 LS 600.00$ 600.00$
PAV-10 ADA DETECTABLE WARNING 1 LS 8,400.00$ 8,400.00$
PAV-11
SOD (BAHIA - BETWEEN BOC AND SIDEWALK AND 1' BEYOND
SIDEWALK)1 LS 40,383.00$ 40,383.00$
PAV-12 MAIL KIOSK 1 LS 9,000.00$ 9,000.00$
PAV-13 SIGNAGE AND STRIPING 1 LS 25,500.00$ 25,500.00$
SUB-TOTAL PAVING = 1,341,842.08$
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-CC.xlsx
16.A.31.c
Packet Pg. 961 Attachment: Opinion of Probable Cost - County (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
4 of 5
Project:
Task:
Prepared By: AJS Date: 3/16/2021
Checked By: DJH Date: 3/16/2021
DRAINAGE
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
DRA-1 12" HDPE SECONDARY DRAINAGE PIPE 1 LS 21,873.00$ 21,873.00$
DRA-2 24" CMP DRAINAGE PIPE 1 LS 3,600.00$ 3,600.00$
DRA-3 15" RCP STORM SEWER 1 LS 19,480.50$ 19,480.50$
DRA-4 18" RCP STORM SEWER 1 LS 45,636.50$ 45,636.50$
DRA-5 24" RCP STORM SEWER 1 LS 138,867.20$ 138,867.20$
DRA-6 15" FLARED END 1 LS 9,441.00$ 9,441.00$
DRA-7 24" FLARED END 1 LS 3,370.00$ 3,370.00$
DRA-8 SINGLE VALLEY GUTTER INLET 1 LS 4,500.00$ 4,500.00$
DRA-9 DOUBLE VALLEY GUTTER INLET 1 LS 139,974.00$ 139,974.00$
DRA-10 JUNCTION BOX - ROUND 1 LS 5,262.00$ 5,262.00$
DRA-11 DITCH BOTTOM INLET 1 LS 13,125.00$ 13,125.00$
DRA-12 GRATE INLET (TYPE "X") 1 LS 4,800.00$ 4,800.00$
DRA-13 PLUG 1 LS 600.00$ 600.00$
DRA-14 YARD DRAIN 1 LS 2,019.00$ 2,019.00$
DRA-15 REMOVE PLUG AND INSTALL INLET 1 LS 5,000.00$ 5,000.00$
DRA-16 REMOVE EXISTING PLUG AND CONNECT TO RCP 1 LS 8,500.00$ 8,500.00$
SUB-TOTAL DRAINAGE = 426,048.20$
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-CC.xlsx
16.A.31.c
Packet Pg. 962 Attachment: Opinion of Probable Cost - County (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
5 of 5
Project:
Task:
Prepared By: AJS Date: 3/16/2021
Checked By: DJH Date: 3/16/2021
LANDSCAPE AND LIGHTING
ID DESCRIPTION QTY UNIT TYPE UNIT PRICE TOTAL PRICE
LL-1 LANDSCAPE 1 LS 72,200.00$ 72,200.00$
LL-2 STREET LIGHTING 1 LS 87,750.00$ 87,750.00$
SUB-TOTAL LANDSCAPE AND LIGHTING = 159,950.00$
NOTES:
1)
National Golf and Country Club Phase 3 PPL
Engineer's OPC for Subdivision Fee Calculations (Rev01)
LANDSCAPE COST INCLUDE CODE MIN LANDSCAPING, SOD, MULCH, AND SECONDARY IRRIGATION
P:\Active_Projects\P-LENN-013\001_National-Ph3-PPL\Budgets\Cost_Estimates\OPC\Rev01\OPC_Detail-National_PPL-Ph3-CC.xlsx
16.A.31.c
Packet Pg. 963 Attachment: Opinion of Probable Cost - County (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
Digitally signed by Lance T Miller, PSM #5627 DN: cn=Lance T Miller, PSM #5627, o=and the signature must be verified on any electronic copies. SHA-1 authentication code must be verified on any electronic copies., ou=Digitally signed and sealed using a SHA-1 authentication code; and Printed copies of this document are not considered signed and sealed, email=lance.miller@stantec.com, c=US Date: 2021.07.08 11:54:52 -04'00' Adobe Acrobat version: 2021.005.2004816.A.31.dPacket Pg. 964Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 965Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 966Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 967Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 968Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 969Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 970Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 971Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 972Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 973Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 974Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)
16.A.31.dPacket Pg. 975Attachment: Plat Map (17627 : Final Plat - National Golf and Country Club at Ave Maria, Phase 3)