Agenda 10/12/2021 Item #16A 6 (SkySail - Phase One)10/12/2021
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 amended final plat of SkySail - Phase One, (Application Number PL20210000065)
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
amended final plat of SkySail - Phase One, a subdivision of lands located in Section 16, Township 48
South, Range 28 East, Collier County, Florida, in accordance with the LDC Section 10.02.04.B.4. This
procedure allows for the Board to approve the amended plat and associated construction documents for
construction purposes and recording purposes concurrently.
CONSIDERATIONS: On October 27, 2020, the Board approved the final subdivision plat for SkySail -
Phase One, PL20190001066. This amendment proposes to expand the Amenity Center site, complete
excavation of Lake 11, and revise some lot sizes on Model Sales Row, thus necessitating this additional
approval by the Board. According to Section 10.02.04 B.5.b of the Land Development Code, following
approval by the Board of the final subdivision plat, but prior to recordation, the Board may approve
amendments to the final subdivision plat.
The Development Review Division of the Growth Management Department has completed the review of
the construction drawings, specifications, and amended final plat of SkySail - Phase One. These
documents are in compliance with the County Land Development Code and Chapter 177, Florida
Statutes. This project is within the Hyde Park Village SRA, Ord. 20-102. All fees have been paid.
Security in the amount of 10% of the total cost of the required improvements associated with this
amended final plat, 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 amended
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 amended final plat of SkySail - Phase One be
approved for recording.
FISCAL IMPACT: The project cost associated with this amended final plat is $506,405.20 (estimated)
to be borne by the developer. This amount is in addition to the previously approved amount of
$6,298,587.35 for a construction total of $6,804,992.55.
The cost breakdown for the amended final plat is as follows:
a) Water & Sewer $189,267.00
b) Drainage, Paving, Grading $317,138.20
The Security amount, equal to 110% of the project revision cost is $557,045.72,
which added to the previously approved security amount of $6,928,446.09,
brings the total Security amount to $7,485,491.81.
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: $22,742.16
16.A.6
Packet Pg. 520
10/12/2021
The bulk of the fees, based on a construction estimate of $6,298,587.35, were paid under the previously
approved PPL (PL20190001066) and were paid in February 2020. Additional fees for this amended plat,
are based on a construction estimate of $506,405.20 and were paid in February 2021.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 7,550.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 1,419.50
c) Drainage, Paving, Grading
(.75% const. est.) $ 2,378.54
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $ 4,258.51
e) Drainage, Paving, Grading
(2.25% const. est.) $ 7,135.61
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 amended 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 amended final
subdivision plat, it shall state reasons for such denial or conditions.
The original final subdivision plat was approved by the Board on October 27, 2020. 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 final subdivision plat, and the Board may approve any changes
that are not minor and insubstantial. The applicant’s proposed changes to the originally approved final
subdivision plat are not considered minor and insubstantial, and therefore this amended final subdivision
plat requires Board approval.
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 amended final plat of
SkySail - Phase One (Application Number PL20210000065) for recording with the following
stipulations:
1. Approve the amount of $7,485,491.81 as the performance security for the required improvements
associated with this amended plat; 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.
16.A.6
Packet Pg. 521
10/12/2021
b. To delay recording of the amended 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)
2. Plat Map (PDF)
3. Opinion of Probable Cost - PPLA (PDF)
4. Opinion of Probable Cost - PPL (PDF)
16.A.6
Packet Pg. 522
10/12/2021
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.6
Doc ID: 19907
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 amended final plat of SkySail - Phase One, (Application Number
PL20210000065) approval of the standard form Construction and Maintenance Agreement and approval
of the amount of the performance security.
Meeting Date: 10/12/2021
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
08/31/2021 3:26 PM
Submitted by:
Title: Environmental Specialist – Growth Management Department
Name: Jaime Cook
08/31/2021 3:26 PM
Approved By:
Review:
Growth Management Operations & Regulatory Management Kenneth Kovensky Additional Reviewer Completed 09/01/2021 8:29 AM
Growth Management Department Lissett DeLaRosa Growth Management Department Completed 09/02/2021 9:18 AM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 09/03/2021 4:51 PM
Growth Management Department Jaime Cook Additional Reviewer Completed 09/10/2021 8:40 AM
Engineering & Natural Resources Diane Lynch Additional Reviewer Skipped 09/21/2021 12:26 PM
Growth Management Department Trinity Scott Transportation Skipped 09/09/2021 5:41 PM
Growth Management Department James C French Growth Management Completed 09/22/2021 10:10 PM
County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 09/28/2021 1:51 PM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 09/28/2021 2:58 PM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 09/28/2021 3:22 PM
Office of Management and Budget Laura Zautcke Additional Reviewer Completed 09/29/2021 9:03 AM
County Manager's Office Amy Patterson Level 4 County Manager Review Completed 10/04/2021 10:08 AM
Board of County Commissioners Geoffrey Willig Meeting Pending 10/12/2021 9:00 AM
16.A.6
Packet Pg. 523
SKYSAIL - PHASE ONE
LOCATION MAP
16.A.6.a
Packet Pg. 524 Attachment: Location Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.1772_____________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________________ _____________________________________________________________________________________________________________________________________________________________________________________________________________________Digitally signed by Tom Murphy DN: cn=Tom Murphy, o=Hole Montes Inc., ou, email=tommurphy@hmeng.com, c=US Date: 2021.10.04 14:12:51 -04'00'16.A.6.bPacket Pg. 525Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 526Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 527Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 528Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 529Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 530Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 531Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 532Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 533Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 534Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 535Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 536Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 537Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 538Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 539Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 540Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 541Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 542Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
950 Encore WayNaples, FL. 34110Phone: (239) 254-2000Florida Certificate ofAuthorization No.177216.A.6.bPacket Pg. 543Attachment: Plat Map (19907 : Final Plat - SkySail Phase One)
Unit Quantity Unit Cost Total Cost
PAVING & GRADING
3/4" Asphalt Paving - Type S-III - (1st lift)SY 2440 $4.00 $9,761.33
Prime for 2nd lift SY 2440 $0.60 $1,464.20
3/4" Asphalt Paving - Type S-III - (2nd lift)SY 2440 $4.50 $10,981.50
Prime limerock base SY 3138 $0.60 $1,883.00
Finish 6" Limerock Base SY 3138 $3.20 $10,042.67
12" Stabilized Subgrade SY 3766 $2.00 $7,532.00
1" Asphalt Paving - Type S-III SY 698 $5.00 $3,490.00
Valley Gutter (2' wide)LF 1405 $8.00 $11,240.00
Valley Gutter (3' wide)LF 60 $10.00 $600.00
5' Wide Conc. Sidewalk SY 298 $35.00 $10,430.00
6' Wide Conc. Sidewalk SY 2606 $35.00 $91,210.00
10' Wide Conc. Sidewalk SY 683 $35.00 $23,905.00
Type 'D' Curb LF 790 $9.00 $7,110.00
Stabilized Limrock Cul-de-sac SY 929 $2.50 $2,322.50
Silt Fence LF 2200 $2.00 $4,400.00
Paving Sub-Total $196,372.20
Unit Quantity Unit Cost Total Cost .
Signage Marking & Lighting
Street/Stop Signs w/decorative bases EA 1 $1,300.00 $1,300.00
Speed/No Outlet Signs w/ decorative bases EA 1 $1,250.00 $1,250.00
Striping LS 1 $500.00 $500.00
Misc Signs (sidewalk ends, red diamond, ped x ahead, etc) LS 1 $500.00 $500.00
Fire Hydrant Markers EA 3 $15.00 $45.00
Signage Sub-Total $3,595.00
Unit Quantity Unit Cost Total Cost
WATER
10" PVC Water Main DR18 LF 500 $24.00 $12,000.00
10" PVC Water Main DR14 LF 40 $27.00 $1,080.00
8" PVC Water Main DR18 LF 52 $20.00 $1,040.00
8" PVC Water Main DR14 LF 96 $24.00 $2,304.00
10" Gate Valve and Box EA 4 $1,850.00 $7,400.00
8" Gate Valve and Box EA 4 $1,500.00 $6,000.00
1" Water Service EA 2 $1,500.00 $3,000.00
Fire Hydrant Assembly EA 3 $2,500.00 $7,500.00
Temporary Main Ending EA 3 $760.00 $2,280.00
Double Water Service EA 12 $1,150.00 $13,800.00
Single Water Service EA 3 $825.00 $2,475.00
Auto Flush Device EA 1 $5,000.00 $5,000.00
Temporary Main Bacteria Sample EA 1 $750.00 $750.00
Water Sub-Total $64,629.00
Unit Quantity Unit Cost Total Cost
IQ MAIN
10" PVC Irrigation Main DR18 LF 240 $24.00 $5,760.00
10" PVC Irrigation Main DR14 LF 255 $27.00 $6,885.00
6" PVC Irrigation Main DR18 LF 47 $16.00 $752.00
6" PVC Irrigation Main DR14 LF 118 $18.00 $2,124.00
10" Gate Valve and Box EA 4 $1,850.00 $7,400.00
6" Gate Valve and Box EA 2 $1,250.00 $2,500.00
Double IQ Service EA 11 $1,150.00 $12,650.00
Single IQ Service EA 2 $825.00 $1,650.00
Temporary Main Ending EA 3 $760.00 $2,280.00
Irrigation Sub-Total $42,001.00
Unit Quantity Unit Cost Total Cost
SEWAGE COLLECTION
8" PVC Gravity Sewer 0-6' Cut LF 223 $23.00 $5,129.00
8" PVC Gravity Sewer 6-8' Cut LF 720 $45.00 $32,400.00
Manhole 0-6' Cut EA 3 $5,000.00 $15,000.00
Manhole 6-8' Cut EA 1 $6,000.00 $6,000.00
6" Service Laterals LF 625 $14.00 $8,750.00
6" Cleanouts (double)EA 19 $400.00 $7,600.00
6"Cleanout (single)EA 6 $350.00 $2,100.00
Video Gravity Sewer LF 943 $4.00 $3,772.00
Video Gravity Sewer (1 year after acceptance)LF 943 $2.00 $1,886.00
Sewer Sub-Total $82,637.00
July 30, 2021
ENGINEER'S OPINION OF PROBABLE COST
SKYSAIL Phase 1B Additional Improvements
HM File No. 2017001
\\hm-data\HMDATA-NP2\2017\2017001\SS\SkySail Ph 1B PPLA Engineers Opinion of Probable Cost 2021_07-19.xls
16.A.6.c
Packet Pg. 544 Attachment: Opinion of Probable Cost - PPLA (19907 : Final Plat - SkySail Phase One)
Unit Quantity Unit Cost Total Cost
DRAINAGE
8" ADS LF 486 $20.00 $9,720.00
10" ADS LF 198 $25.00 $4,950.00
12" ADS LF 258 $30.00 $7,740.00
Yard Drain EA 14 $500.00 $7,000.00
15" RCP LF 446 $26.00 $11,596.00
18" RCP LF 300 $32.00 $9,600.00
24" RCP LF 52 $45.00 $2,340.00
30" RCP LF 80 $60.00 $4,800.00
36" RCP LF 177 $95.00 $16,815.00
18" Flared End Section EA 1 $1,800.00 $1,800.00
36" Flared End Section EA 1 $3,000.00 $3,000.00
Type J - Junction Box EA 1 $4,500.00 $4,500.00
Type C - with Type P Bottom EA 1 $4,000.00 $4,000.00
Type C - DB Inlet EA 7 $2,500.00 $17,500.00
Type C - VG Inlet EA 2 $2,900.00 $5,800.00
Drainage Sub-Total $111,161.00
Unit Quantity Unit Cost Total Cost
MISCELLANEOUS
1' Sod Strip (back of curb)LF 1480 $0.45 $666.00
Landscape and Irrigation (Phase 1B additional work only)LS 1 $5,344.00 $5,344.00
Misc.Sub-Total $6,010.00
Construction Subtotal for bonding $506,405.20
GRAND TOTAL $506,405.20
\\hm-data\HMDATA-NP2\2017\2017001\SS\SkySail Ph 1B PPLA Engineers Opinion of Probable Cost 2021_07-19.xls
16.A.6.c
Packet Pg. 545 Attachment: Opinion of Probable Cost - PPLA (19907 : Final Plat - SkySail Phase One)
Unit Quantity Unit Cost Total Cost
PAVING & GRADING
Mobilization LS 1 $25,000.00 $25,000.00
silt fence LF 13400 $2.00 $26,800.00
Clear & Grub AC 192 $900.00 $172,800.00
12" Stabilized Subgrade SY 56300 $2.00 $112,600.80
Valley Gutter (2' wide) LF 21616 $8.00 $172,928.00
Valley Gutter (3' wide) LF 52 $10.00 $520.00
5' Wide Conc. Sidewalk SY 7205 $35.00 $252,175.00
6' Wide Conc. Sidewalk SY 5886 $35.00 $206,010.00
10' Wide Conc. Sidewalk SY 3510 $35.00 $122,850.00
Type A Curb LF 3665 $13.00 $47,645.00
Type D Curb LF 198 $9.00 $1,782.00
Type F Curb LF 1910 $14.00 $26,740.00
Parking Bumpers EA 25 $100.00 $2,500.00
Finish 6" Limerock Base SY 46093 $3.20 $147,497.60
Finish 10" Limerock Base SY 824 $5.00 $4,120.00
Prime limerock base SY 46917 $0.60 $28,150.20
3/4" Asphalt Paving - Type S-III - (1st lift)SY 38273 $4.00 $153,092.00
Prime for 2nd lift SY 38273 $0.60 $22,963.80
3/4" Asphalt Paving - Type S-III - (2nd lift)SY 38273 $4.50 $172,228.50
1" Asphalt Paving - Type S-III SY 1070 $5.00 $5,350.00
2.5" Superpave - Type SP-12.5 SY 824 $18.00 $14,832.00
Temporary Construction Entrance LS 1 $5,000.00 $5,000.00
Pavement Sub-Total $1,723,584.90
Unit Total Unit Cost Total Cost .
Signage Marking & Lighting
Street/Stop Signs w/decorative bases EA 14 $1,300.00 $18,200.00
Speed/No Outlet Signs w/ decorative bases EA 40 $1,250.00 $50,000.00
Striping LS 1 $15,000.00 $15,000.00
Misc Signs (sidewalk ends, red diamond, ped x ahead, etc) LS 1 $10,000.00 $10,000.00
Fire Hydrant Markers EA 20 $15.00 $300.00
Light Pole Town & Country Post Top Fixture EA 57 $1,800.00 $102,600.00
Light Pole Cobra Head Fixture EA 2 $2,500.00 $5,000.00
Sub-Total $201,100.00
Unit Total Unit Cost Total Cost
WATER
8" PVC Water Main DR14 LF 403 $22.00 $8,866.00
8" PVC Water Main DR18 LF 9445 $20.00 $188,900.00
10" PVC Water Main DR18 LF 4501 $24.00 $108,024.00
8" Gate Valve and Box EA 20 $1,250.00 $25,000.00
10" Gate Valve and Box EA 8 $1,500.00 $12,000.00
Fire Hydrant Assembly EA 20 $2,500.00 $50,000.00
Air Release Valve EA 5 $1,650.00 $8,250.00
Temporary Main Ending EA 6 $760.00 $4,560.00
Double Water Service EA 109 $1,150.00 $125,350.00
Single Water Service EA 36 $825.00 $29,700.00
Auto Flush Device EA 5 $5,000.00 $25,000.00
Temporary Main Bacteria Sample EA 13 $750.00 $9,750.00
Permenent Main Bacteria Sample EA 4 $1,500.00 $6,000.00
Water Main Sub-Total $601,400.00
Unit Total Unit Cost Total Cost
FORCE MAIN & PUMP STATION
6" PVC Force Main DR14 LF 183 $18.00 $3,294.00
8" PVC Force Main DR14 LF 1674 $23.00 $38,502.00
8" PVC Force Main DR18 LF 3126 $20.00 $62,520.00
6" Plug Valve and Box EA 1 $1,000.00 $1,000.00
8" Plug Valve and Box EA 4 $1,500.00 $6,000.00
Air Release Valve EA 2 $1,650.00 $3,300.00
Pump Station LS 1 $200,000.00 $200,000.00
Water Main Sub-Total $314,616.00
Unit Total Unit Cost Total Cost
IQ MAIN
6" PVC Irrigation Main DR14 LF 255 $18.00 $4,590.00
6" PVC Irrigation Main DR18 LF 6730 $16.00 $107,680.00
8" PVC Irrigation Main DR18 LF 1190 $20.00 $23,800.00
10" PVC Irrigation Main DR14 LF 45 $28.00 $1,260.00
10" PVC Irrigation Main DR18 LF 2141 $24.00 $51,384.00
12" PVC Irrigation Main DR14 LF 50 $38.00 $1,900.00
12" PVC Irrigation Main DR18 LF 3949 $30.00 $118,470.00
6" Gate Valve and Box EA 14 $1,000.00 $14,000.00
8" Gate Valve and Box EA 3 $1,250.00 $3,750.00
10" Gate Valve and Box EA 5 $1,500.00 $7,500.00
12" Gate Valve and Box EA 7 $2,400.00 $16,800.00
Air Release Valve EA 9 $1,650.00 $14,850.00
Double IQ Service EA 114 $1,150.00 $131,100.00
Single IQ Service EA 25 $825.00 $20,625.00
Temporary Main Ending EA 5 $760.00 $3,800.00
Irrigation Sub-Total $521,509.00
July 31, 2020
ENGINEER'S OPINION OF PROBABLE COST
SkySail Phase 1
HM File No. 2017001
H:\2017\2017001\SS\SkySail Ph 1 PPL Engineers Opinion of Probable Cost 07_28_2020.xls
Barry E. Jones
c=US, st=FLORIDA,
l=Naples, o=Hole
Montes, Inc.,
cn=Barry E. Jones,
email=barryjones@
hmeng.com
2020.07.31
16:55:57 -04'00'
16.A.6.d
Packet Pg. 546 Attachment: Opinion of Probable Cost - PPL (19907 : Final Plat - SkySail Phase One)
Unit Total Unit Cost Total Cost
SEWAGE COLLECTION
8" PVC Gravity Sewer 0-6' Cut LF 1916 $23.00 $44,068.00
8" PVC Gravity Sewer 6-8' Cut LF 2476 $45.00 $111,420.00
8" PVC Gravity Sewer 8 - 10' Cut LF 1318 $60.00 $79,080.00
8" PVC Gravity Sewer 10 - 12' Cut LF 1665 $70.00 $116,550.00
8" PVC Gravity Sewer 12 - 14' Cut LF 711 $80.00 $56,880.00
10" PVC Gravity Sewer 12 - 14' Cut LF 337 $90.00 $30,330.00
8" PVC Gravity Sewer 14 - 16' Cut LF 978 $110.00 $107,580.00
10" PVC Gravity Sewer 14 - 16' Cut LF 309 $130.00 $40,170.00
8" PVC Gravity Sewer 16 - 18' Cut LF 551 $140.00 $77,140.00
10" PVC Gravity Sewer 16 - 18' Cut LF 276 $150.00 $41,400.00
12" PVC Gravity Sewer 16 - 18' Cut LF 65 $170.00 $11,050.00
Manhole 0-6' Cut EA 11 $5,000.00 $55,000.00
Manhole 6-8' Cut EA 9 $6,000.00 $54,000.00
Manhole 8 - 10' Cut EA 8 $7,250.00 $58,000.00
Manhole 10 - 12' Cut EA 6 $8,000.00 $48,000.00
Manhole 12 - 14' Cut EA 6 $8,800.00 $52,800.00
Manhole 14 - 16' Cut EA 4 $9,500.00 $38,000.00
Manhole 16 - 18' Cut EA 3 $11,000.00 $33,000.00
6" Service Laterals LF 5570 $14.00 $77,980.00
6" Cleanouts (double)EA 115 $400.00 $46,000.00
6"Cleanout (single)EA 26 $350.00 $9,100.00
Video Gravity Sewer LF 10602 $4.00 $42,408.00
Video Gravity Sewer (1 year after acceptance)LF 10602 $2.00 $21,204.00
Sewage Sub-Total $1,251,160.00
Unit Total Unit Cost Total Cost
DRAINAGE
8" HDPE LF 1185 $15.50 $18,367.50
10" HDPE LF 1024 $18.00 $18,432.00
12" HDPE LF 1189 $20.00 $23,780.00
15" HDPE LF 870 $22.00 $19,140.00
15" RCP LF 1237 $25.80 $31,914.60
18" RCP LF 1782 $32.00 $57,024.00
19" x 30" ERCP LF 278 $45.00 $12,510.00
24" RCP LF 1751 $45.00 $78,795.00
30" RCP LF 208 $55.00 $11,440.00
36" RCP LF 738 $70.00 $51,660.00
42" RCP LF 662 $90.00 $59,580.00
48" RCP LF 791 $150.00 $118,650.00
43" x 68" ERCP LF 60 $250.00 $15,000.00
18" Flared End Section EA 6 $1,800.00 $10,800.00
19" x 30" MES EA 4 $500.00 $2,000.00
24" Flared End Section EA 5 $2,000.00 $10,000.00
30" Flared End Section EA 1 $2,300.00 $2,300.00
36" Flared End Section EA 2 $2,600.00 $5,200.00
42" Flared End Section EA 3 $2,900.00 $8,700.00
48" Flared End Section EA 4 $3,200.00 $12,800.00
54" Flared End Section EA 1 $3,500.00 $3,500.00
Rip Rap with fabric SY 120 $150.00 $18,000.00
Headwall (Class I)EA 1 $15,000.00 $15,000.00
Type C - VG Inlet EA 23 $2,900.00 $66,700.00
Type D - VG Inlet EA 7 $3,200.00 $22,400.00
Type P - DB Inlet EA 2 $2,500.00 $5,000.00
Type J - VG Inlet EA 8 $3,500.00 $28,000.00
Type J - DB Inlet EA 2 $3,300.00 $6,600.00
Ditch Bottom Type "X" EA 5 $1,800.00 $9,000.00
Type P - 9 Inlet EA 2 $3,250.00 $6,500.00
Type J - MH EA 4 $3,300.00 $13,200.00
Yard Drain Inlet EA 47 $1,000.00 $47,000.00
Water Control Structure EA 2 $4,500.00 $9,000.00
Drainage Sub-Total $817,993.10
Unit Total Unit Cost Total Cost
MISCELLANEOUS
1' Sod Strip (back of curb)LF 5773 $0.45 $2,597.85
Lake Slope Sod SY 21350 $2.25 $48,037.50
Bahia Sod (PH.1 Perimter Berm 50' in Width)SY 45000 $2.25 $101,250.00
Temporary Construction Entry LS 1 $5,000.00 $5,000.00
Trees, Shrubs, Mulch LS 1 $558,527.00 $558,527.00
Littorals EA 24753 $4.00 $99,012.00
Irrigation (code req'd material within buffers, VUA, & LS screen only)LS 1 $36,800.00 $36,800.00
Turbidity Barrier LF 200 $80.00 $16,000.00
Drainage Sub-Total $867,224.35
Construction Subtotal for bonding $6,298,587.35
TOTAL $6,298,587.35
+ 10% Contingencies $629,858.74
GRAND TOTAL $6,928,446.09
H:\2017\2017001\SS\SkySail Ph 1 PPL Engineers Opinion of Probable Cost 07_28_2020.xls
16.A.6.d
Packet Pg. 547 Attachment: Opinion of Probable Cost - PPL (19907 : Final Plat - SkySail Phase One)