Agenda 12/14/2021 Item #16A33 (Amend and Restate Developer Agreement w/WPPI Naples TF, LLC and TBC Tree Farm I, LLC)12/14/2021
EXECUTIVE SUMMARY
Recommendation to approve the Amended and Restated Developer Agreement with WPPI Naples
TF LLC and TBC Tree Farm I, LLC that will allow for the design, right-of-way and construction
of intersection improvements on Collier Boulevard Extension at the future Government Center
Complex/Tree Farm Planned Unit Development entrance and cost sharing and reimbursement
plan. (Estimated Fiscal Impact: $443,582, Gas Tax Fund 313)
OBJECTIVE: For the Developer to design, provide right-of-way and easements and construction
activities to support intersection improvements on Collier Boulevard Extension.
CONSIDERATIONS: In December 2018, TBC Tree Farm 1, LLC submitted a subdivision plat for a
parcel within the Tree Farm PUD, referenced as PL20180003592. The access is anticipated to be on
Collier Boulevard Extension. In May 2020, Collier County submitted a site development plan
amendment, referenced as PL2020000953 for the Heritage Bay Government Center, which anticipated
access to be on Collier Boulevard Extension. On December 8, 2020, the Board approved agenda item
16A47 which identified the cost sharing for coordinated access to provide for a roundabout that will
facilitate an existing significant U-turn movement from properties within the Heritage Bay PUD. The
Developer agreed to construct the improvements and be reimbursed for a portion of the improvements.
Following the approval of the agreement, the Developer began the permitting process for the new
roundabout. During the staff review of the permit, additional items were requested that were not
addressed in the initial developer agreement. Those items include lighting, removal, and replacement of
an existing pump station driveway as well as modification on the east side of the roadway to coincide
with construction of the Heritage Bay Government Center. These additional scope items have increased
the cost, therefore, modification to the not to exceed amount identified in the initial developer agreement
are necessary. The developer agreement is being modified to increase the not to exceed amount to
$403,582, which represents 61.6% of the revised engineers estimate inclusive of the additional scope
items as well as to defer final payment of such improvements to December 1, 2022 or within six months
of the completion of the Improvements, whichever is later.
FISCAL IMPACT: The County will be responsible for 61.6% of the construction low bid amount,
capped at $403,582 and 61.6% of any unanticipated costs, agreed upon by both parties and approved
through a Change Order, capped at $40,000. The Developer will be reimbursed from gas taxes which will
be budgeted within the agreed -upon time frame our of the Congestion Mgt Fare, Project 60066.
LEGAL CONSIDERATIONS: This item has been reviewed by the County Attorney, is approved as to
form and legality and requires majority vote for approval. -JAK
GROWTH MANAGEMENT IMPACT: This item meets current Growth Management Plan standards
to ensure the adequacy and availability of viable public facilities.
RECOMMENDATION: To approve the amended and restated Developer Agreement with WPPI
Naples TF LLC and TBC Tree Farm 1, LLC that will allow for the design, right-of-way and construction
of intersection improvements on Collier Boulevard Extension and a cost sharing and reimbursement plan
Prepared By: Trinity Scott, Deputy Department Head, Growth Management Department
ATTACHMENT(S)
1. Exhibit 1 (PDF)
Packet Pg. 1332
12/14/2021
2. Exhibit 2 Revised (PDF)
3. Amended Developer Agreement Tree Farm - Clean Rev 3 (PDF)
Packet Pg. 1333
16.A.33
12/14/2021
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.33
Doe ID: 20758
Item Summary: Recommendation to approve the Amended and Restated Developer Agreement
with WPPI Naples TF LLC and TBC Tree Farm 1, LLC that will allow for the design, right-of-way and
construction of intersection improvements on Collier Boulevard Extension at the future Government
Center Complex/Tree Farm Planned Unit Development entrance and cost sharing and reimbursement
plan. (Estimated Fiscal Impact: $443,582 Gas Tax Fund 313)
Meeting Date: 12/14/2021
Prepared by:
Title: Project Manager — Growth Management Development Review
Name: Laurie Beard
12/06/2021 12:07 PM
Submitted by:
Title: Director — Capital Project Planning, Impact Fees, and Program Management
Name: Matthew McLean
12/06/2021 12:07 PM
Approved By:
Review:
Growth Management Department Lissett DeLaRosa Growth Management Department
Growth Management Department Lisa Taylor Additional Reviewer
Capital Project Planning, Impact Fees, and Program Management Trinity Scott
Growth Management Department Trinity Scott Transportation
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review
Growth Management Operations Support Christopher Johnson
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review
County Manager's Office Amy Patterson Level 4 County Manager Review
Board of County Commissioners Geoffrey Willig Meeting Pending
Completed 12/06/2021 12:31 PM
Completed 12/07/2021 8:41 AM
Additional Reviewer Skipped
Completed 12/07/2021 8:44 AM
Completed 12/07/2021 9:01 AM
Additional Reviewer Completed
Completed 12/08/2021 8:47 AM
Completed 12/08/2021 11:02 AM
12/14/2021 9:00 AM
Packet Pg. 1334
2,181 SF R.O.W. EASEMENT
FOR CROSSWALK 0130'
J
PENINSULA
ENGINEERINGA
_ CIVIL ENGINEERING - LANDSCAPE ARCHITECTURE -
ENVIRONMENTALCONILILTING LANDPLANNING
-
SITE PLANNING CO\STRUCTION MANAGEMENT
OWNER REPRESENTATIVE
2600 Golden Cate Parkway
Naples, Florida 34105
Phone: 239.403.6]00 Fax: 239.261.1797
Email: info�pen-eng.com Website: www.pen-eng.com
Florida Cerii(iraie of Authorization 428275
PROJECT: COLLIER
BOULEVARD
ROUNDABOUT
---�L1501
TITLE.
\\085' -J
�1111011
0
rY
w
0
0
m
rY
w
J
0
U
EXHIBIT "1"
OWN ER/CLIENT/CONSULTANT:
TREE FARM
PUD
a
E
U-
SEC: 22 TWPA8S RGE:
Designed by: ALEJANDRO A
Drawn by: ALEJANDRO A\
Date: OCTOBER
Drawing Scale: 1" =
Project Number: P-BROK-003 ,
File Number: P-BROK-003-001-X14
Sheet N Packet Pg. 1335
16.A.33.b
Exhibit 2
Project: COLLIER BOULEVARD ROUNDABOUT
Task: ENGINEER'S COST ESTIMATE
PAVING
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
PAV-1
Brick Pavers
1,288
SF
$ 10.50
$ 13,524.00
PAV-2
Type SP structural course, traffic "D", 3.5" thick
1,098
SY
$ 30.36
$ 33,335.28
PAV-3
Type FC 12.5 friction course, traffic "D", 1.5" thick
1,098
SY
$ 20.16
$ 22,135.68
PAV-4
12" type "B" stabilized subgrade, LBR 40
1,431
SY
$ 2.40
$ 3,434.40
PAV-5
Optional base group 9, 10" thick
1,365
SY
$ 57.96
$ 79,115.40
PAV-6
Type "D" Curb
169
LF
$ 19.50
$ 3,295.50
PAV-7
Type "F" Curb (Curb & gutter)
3,090
LF
$ 19.50
$ 60,255.00
PAV-8
8' Wide (6" Concrete Sidewalk)
4198
SF
$ 5.82
$ 24,432.36
PAV-9
Signage and Striping
1
LS
$ 20,000.00
$ 20,000.00
PAV-10
ADA Curb Ramps
4
EA
$ 366.00
$ 1,464.00
PAV-11
ADA Truncated Done Mats
153
SF
$ 27.00
$ 4,131.00
PAV-12
Concrete Traffic Separator 4'
126
LF
$ 15.30
$ 1,927.80
PAV-13
Maintenance of Traffic
1
LS
$ 7,500.00
$ 7,500.00
PAV-14
Embankment - (IMPORT FILL)
910
CY
$ 14.25
$ 12,967.50
PAV-15
Irrigation Counduit
1
LS
$ 4,000.00
$ 4,000.00
PAV-16
Bahia Sod
3,662
SY
$ 3.00
$ 10,986.00
PAV-17
Silt Fence
1,600
LF
$ 1.50
$ 2,400.00
PAV-18
Mobilization
1
LS
$70134.00
$ 70,134.00
PAV-19
is
PAVING SUBTOTAL = $ 39490 10:2
DRAINAGE
375, 037.92
ID
DESCRIPTION
CITY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
DRA-1
15" RCP
2953
LF
44 159
$ 4- 8 8 427
DRA-2
Throat Inlets
3
EA
$2,500 4 920
$ 7-500 14,760
DRA-3
Modified Existing Structure Top
2
EA
$2,000 6 900
$ 4000 13,800
DRA-4
FDOT Type C. Dog House Structure
1
EA
$ 13,050.00
$ 13,050.00
DRA-5
FDOT Type 5, Curb Inlet
1
EA
$ 11,850.00
$ 11,850.00
DRA-6
Reinforced Concrete Pipe, 18"
67
LF
$161.00
$ 10,787.00
DRA-7
Modify Existing FDOT Type J, Junction Box
1
EA
$ 15,000.00
$ 15,000.00
DRAINAGE SUBTOTAL = $ $ IZ689-
DEMOLITION 87,674
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
DEMO-1
Remove Existing Type "F" Curb
1,751
LF
$ 1.50
$ 2,626.50
DEMO-2
Remove Existing Asphalt
1,819
SY
$ 6.00
$ 10,914.00
DEMO-3
Mill & Resurface, 1.5" average depth, resurface
with FC-12.5, traffic "D
2,816
SY
$ 18.83
$ 53,025.28
DEMO-4
Remove Existing Sidewalk
1,050
SF
$ 6.00
$ 6,300.00
DEMO-5
Remove Existing Limerock and Subgrade
1,819
SY
1 $ 3.00
$ 5,457.00
DEMOLITION SUBTOTAL = $ 78,322.78
UTILITYDRIVEWAYSUBTOTAL= $ 5,000
LIGHTING
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
LIG-1
101-1 Mobilization
1
LS
LM.00
J120.00
LIG-2
102-1 Maintenance of Traffic
1
LS
4965.00
4 965.00
LIG-3
630-2-11 Conduit (Furnish & Install) (Open Trench)
500
LF
L1180
1190000
LIG-4
630-2-12 Conduit (Furnish & Install) (Directional Bore)
150
LF
12160
3 240.00
LIG-5
635-2-11 Pull and Splice Box (Furnish & Install)
12
EA
$720.00
8 640.00
LIG-6
639-1-121 Electrical Power Service (F&I) Underground Furnish by
1
AS
LK00.00
13 600.00
LIG-7
639-2-1 Electrical Service Wire (Furnish & Supply)
100
LF
7.20
t120.00
LIG-8
715-1-12 Lighting Conduction (Furnish & Supply)
2 200
LF
2.55
15 610.00
LIG-9
715-4-11 Light Pole Complete (Furnish & Supply)
8
EA
7380.00
$ 59,040.00
LIG-10
715-7-11 Load Center (Furnish & Install) Secondary Voltage
1
EA
$ 13146.00
$ 13,146.00
LIG-11
999-999 Signed & Sealed As -built Record Drawings
11
EA
3550.00
3 550.00
LIGHTING SUBTOTAL = $ 109,131
TOTAL = $ 655,165.70
Packet Pg. 1336
16.A.33.c
AMENDED AND RESTATED DEVELOPER AGREEMENT
Tree Farm MPUD
THIS AMENDED DEVELOPER AGREEMENT (hereinafter referred to as the
"Agreement") is made and entered into this of , 2021 by and among WPPI
Naples TF LLC (hereinafter referred to as the "Developer"), TBC Tree Farm 1, LLC ("TBC 1")
and Collier County, a political subdivision of the State of Florida.
RECITALS!
WHEREAS, on June 26, 2007, the Board of County Commissioners approved Ordinance
No. 07-54, which created the Tree Farm Mixed Use Planned Unit Development ("MPUD"), which
ordinance was amended on January 14, 2020 by Ordinance No. 20-03; and
WHEREAS the parties entered into a Developer Agreement on December 8, 2020 for the
construction of Improvements; and
WHEREAS, TBC 1 has an approved Subdivision Plat (PL20180003592) which provides
access to Collier Boulevard; and
WHEREAS, Collier County has applied for a Site Development Plan Amendment
(PL20200000953) for the Heritage Bay Government Center, which provides for access to Collier
Boulevard directly across from the Tree Farm MPUD; and
WHEREAS, the new access points coincide with an existing U-turn opportunity on Collier
Boulevard, which allows travelers leaving the Heritage Bay PUD to gain access to the traffic signal
at Collier Boulevard and Immokalee Road; and
WHEREAS the parties wish to coordinate and cooperate to construct an intersection that
will operate efficiently for ingress/egress for the various uses under the terms and conditions set
forth below; and
WHERAS, the parties wish to amend the Developer Agreement based on additional scope
items as a result of the County permit review.
WITNESSETH
NOW, THEREFORE, in consideration of Ten Dollars (10.00) and other good and valuable
consideration exchanged amongst the parties, and in consideration of the covenants contained
herein, the parties agree as follows:
1. All of the above RECITALS are true and correct and are hereby expressly
incorporated herein by reference as if set forth fully below. This Agreement amends, replaces and
supersedes the parties' December 8, 2020 Developer Agreement, which upon full execution of this
Agreement shall be deemed of no further force or effect.
Packet Pg. 1337
16.A.33.c
2. County will allow TBC 1 and Developer to proceed with the project on the
following terms and conditions:
A. Developer will design and construct the road and sidewalk improvements inclusive
of a roundabout ("Improvements") as set forth in Exhibit 1. Developer will utilize the services of
Peninsula Engineering and Trebilcock Consulting Solutions for professional engineering and
surveying services pertaining to the design, permitting and construction of the Improvements.
Developer will be solely responsible for the cost of design, permitting, and construction
administration and certifications. Developer's design and permitting responsibilities will include
submittal of a South Florida Water Management District (SFWMD) Environmental Resource
Permit (ERP) for the modification of Collier Boulevard as depicted in Exhibit 1.
B. The Improvements set forth in Exhibit 1 will require additional right-of-way in the
form of an easement from TBC 1 for a crosswalk and other pedestrian facilities on the west side
of the proposed roundabout as depicted in Exhibit 1. TBC 1, at its sole cost and expense, has
provided this additional right-of-way for the area depicted on Exhibit 1 and shall convey to the
County during the Subdivision Plat for Tree Farm, which is currently under review as
PL20180003592.
C. The County will contribute to the construction costs for the Improvements needed
by the County. The County's contribution will be the lesser of 61.6% of the shared lump sum
project construction costs, or $403,582, which is 61.6% of the engineer's estimated construction
costs, as set forth in Exhibit 2. County will pay Developer on December 1, 2022 or within six
months of the completion of the Improvements, whichever is later. For the purpose of this section,
the completion of the Improvements will be defined as the issuance of a Certificate of Completion
from the Collier County Growth Management Division for the Collier County Right -of -Way
Permit for the Improvements shown in Exhibit 1. Prior to commencing construction of the
Improvements, the County and the Developer shall cooperate to have Developer advertise and bid
the Developer's Improvement project in accordance with the County's normal solicitation
procedures for public road projects and using the County's electronic bid system. The County
shall provide written notice to Developer documenting the result of such solicitation and ranking
all qualified bids from lowest to highest, with the dollar amount of the lowest qualified bid being
hereinafter referred to as responsible bidders. Developer may negotiate with any of the bidders or
any other qualified contractor on its project to construct the Improvements, and in that regard
Developer shall not be obligated to award the construction of the Improvements to the low bidder
or to any of the responsive bidders; however, in no event shall the final reimbursement amount by
the County exceed $403,582 or 61.6% of the low bid amount, whichever is less. In addition, the
County acknowledges there may be unanticipated costs including, but not limited to, unforeseen
site conditions encountered during construction. Should that occur, the County will pay 61.6% of
the total for such additional costs, but not to exceed $40,000, on the conditions that (1) the
additional work is agreed upon by both parties, and (2) the additional work is approved by the
Board of County Commissioners through a Change Order, supported by proper documentation of
any time and materials supporting the request.
D. Developer will obtain a right-of-way permit for the Improvements at no cost.
Neither Developer nor TBC 1 shall pay any lane or sidewalk rental fees for construction of the
Packet Pg. 1338
16.A.33.c
Improvements for the period of March 1, 2022 through July 31, 2022. Commencing on August 1,
2022, Developer and/or TBC 1, as applicable, will pay the customary lane and sidewalk rental fee
charged by the County. However, any lane and sidewalk rental fees will be reduced by 61.6%.
E. No further contribution of compensating right-of-way will be required from the
property owners in the Tree Farm PUD for the construction of access points along Collier
Boulevard that are consistent with the existing accesses approved as a part of Ordinance 20-03.
F. The property owners' contributions of the construction Improvements shown in
Exhibit 1 are considered to satisfy the property owners' "fair share" requirements of the Section
6.3.13 of Ordinance 20-03 for the intersection proposed for improvement in Exhibit 1.
G. During construction of the site improvements within the Tree Farm PUD, the
Developer and TBC 1 will be permitted to use the existing access to the Tree Farm PUD at the
location of the Improvements as the construction access. Neither the Developer nor TBC 1 will
be prohibited from access during construction due to the removal of the existing left turn lane into
the Tree Farm PUD at the location of the Improvements.
H. The Developer reserves the future right to petition Collier County to enter into a
Landscape Maintenance Agreement to install and maintain enhanced landscaping within the area
of the Improvements.
Legal Matters
3. This Agreement shall not be construed or characterized as a development
agreement under the Florida Local Government Development Agreement Act.
4. The burdens of this Agreement shall be binding upon, and the benefits of this
Agreement shall inure to, all assigns successors in interest to the parties to this Agreement. The
term "Developer" shall include all of Developer's assigns and successors in interest, including
homeowner associations and commercial tenants. The term "TBC 1" shall include all of TBC1's
assigns and successors in interest, including homeowner associations and commercial tenants.
5. In the event state or federal laws are enacted after the execution of this Agreement,
which are applicable to and preclude in whole or in part the parties' compliance with the terms of
this Agreement, then in such event this Agreement shall be modified or revoked as is necessary to
comply with such laws, in a manner which best reflects the intent of this Agreement.
6. This Agreement shall be recorded by the County in the Official Records of Collier
County, Florida, within fourteen (14) days after the Effective Date. The Developer shall pay all
costs of recording this Agreement. The County shall provide a copy of the recorded document to
the Developer upon request.
7. In the event of any dispute under this Agreement, the parties shall attempt to resolve
such dispute first by means of the County's then -current Alternative Dispute Resolution Procedure,
if any. Following the conclusion of such procedure, if any, either party may file an action for
Packet Pg. 1339
16.A.33.c
injunctive relief in the Circuit Court of Collier County to enforce the terms of this Agreement, and
remedy being cumulative with any and all other remedies available to the parties for the
enforcement of the Agreement.
8. Except as otherwise provided herein, this Agreement shall only be amended by
mutual written consent of the parties hereto or by their successors in interest. All notices and other
communications required or permitted hereunder (including County's option) shall be in writing
and shall be sent by Certified Mail, return receipt requested, or by a nationally recognized
overnight delivery service, and addressed as follows:
To County:
Collier County Manager's Office
3299 Tamiami Trail East, Suite
202
Naples, FL 34112-5746
To Developer:
WPPI Naples TF, LLC
9800 Connecticut Dr., Suite A1-
100
Crown Point, IN 46307-7840
9. This Agreement (which include the references set forth in the Recitals) constitutes
the entire agreement between the parties with respect to the activities noted herein and supersedes
and takes the place of any and all previous agreements entered into between the parties hereto
relating to the transactions contemplated herein. All prior representations, undertakings, and
agreements by or between the parties hereto with respect to the subject matter of this Agreement
are merged into, and expressed in, this Agreement, and any and all prior representations,
undertakings, and agreements by and between such parties with respect thereto hereby are
canceled.
10. Nothing contained herein shall be deemed or construed to create between or among
any of the parties any joint venture or partnership nor otherwise grant to one another the right,
authority or power to bind any other party hereto to any agreement whatsoever.
REMAINDER OF PAGE INTENTIONALLY LEFT BLANK
SIGNATURE PAGE TO FOLLOW
Packet Pg. 1340
16.A.33.c
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
by their appropriate officials, as of the date first above written.
AS TO COUNTY:
ATTEST: BOARD OF COUNTY COMMISSIONERS
CRYSTAL K. KINZEL, Clerk COLLIER COUNTY, FLORIDA, on behalf of
Collier County, Florida
By: By:
Deputy Clerk Chairman
Approved as to form and legality:
Jeffrey A. Klatzkow, County Attorney
SIGNATURES CONTINUED ON FOLLOWING PAGE
Packet Pg. 1341
16.A.33.c
AS TO DEVELOPER:
WITNESS:
(Signature)
h LC2; IA; i,S e
(Print full name),
Signature)
N teitx� j '�q-W. - -I(-r
(Print full name)
STATE OF INDbA.ISIA F'L ORL I RQ
COUNTY D ?„AKA LcG
WPPI NAPLES TF, LLC,
a Delaware limited liability company
By: WPPI/WL Tree Farm, LLC
a Delaware limited liability company
its: sole member
By: WPPI/HS Naples TF Investment, LLC
a Delaware limited liability company
its: Operating Member
By: WMB Corp., an Indiana
corporation,
its: Mana er
i
By:
J. Matth w Chambers, Treasurer
The foregoing instrument was acknowledged before me by means of Vphysical presence or
0 online notarization this �p+�' day of _� C - , 2021, by J. Matthew Chambers, the
Treasurer of WMB Corp., an Indiana corporation, the Manager of WPPI/HS Naples TF
Investment, LLC, a Delaware limited liability company, the Operating Member of WPPI/WL
Tree Farm, LLC, a Delaware limited liability company, the Sole Member of WPPI Naples TF,
LLC a Delaware limited liability company, who executed the foregoing document on behalf of
said corporation in its capacity as the Manager of the Operating Member of the Sole Member of
WPPI Naples TF, LLC, and Wd vho is personally known to me or Owho has produced
as identification.
(,C' a
@ ..p;�a����;•,, Notary Public
NAOMI J. WISE
Commission # GG 335672
Expires May 16, 2023 Print Name:�7�; S P
Bonded Thru Troy Fain Insurance800.365.7019
My Commission Expires:-5 Z t)"
Packet Pg. 1342
2,181 SF R.O.W. EASEMENT
FOR CROSSWALK 0130'
J
4PENINSULA
ENGINEERINGA
_ CIVIL ENGINEERING - LANDSCAPE ARCHITECTURE -
ENVIRONMENTALCONILILTING LANDPLANNING
-
SITE PLANNING CO\STRUCTION MANAGEMENT
OWNER REPRESENTATIVE
2600 Golden Cate Parkway
Naples, Florida 34105
Phone: 239.403.6700 Fax: 239.261.1797
Email: Web,iw: www.pen-enC.com
PROJECT: COLLIER
BOULEVARD
ROUNDABOUT
TITLE.
0
W
0
00
0
C)
U
EXHIBIT "1"
1 i -
OWN ER/CLIENT/CONSULTANT:
TREE FARM
PUD
16.A.33.c
0
0
I I
w
a
U
U
d
E
_ L
n
E
E
L
u-
L
00
Lo
I-
0
N
SEC: 22 TWPA8S RGE:
Designed by: ALEJANDRO A
Drawn by: ALEJANDRO A\
Date: OCTOBER
Drawing Scale: 1" =
Project Number: P-BROK-003
File Number: P-BROK-003-001-X14
Sheet N Packet Pg. 1343
16.A.33.c
Exhibit 2
Project: COLLIER BOULEVARD ROUNDABOUT
Task: ENGINEER'S COST ESTIMATE
PAVING
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
PAV-1
Brick Pavers
1,288
SF
$ 10.50
$ 13,524.00
PAV-2
Type SP structural course, traffic "D", 3.5" thick
1,098
SY
$ 30.36
$ 33,335.28
PAV-3
Type FC 12.5 friction course, traffic "D", 1.5" thick
1,098
SY
$ 20.16
$ 22,135.68
PAV-4
12" type "B" stabilized subgrade, LBR 40
1,431
SY
$ 2.40
$ 3,434.40
PAV-5
Optional base group 9, 10" thick
1,365
SY
$ 57.96
$ 79,115.40
PAV-6
Type "D" Curb
169
LF
$ 19.50
$ 3,295.50
PAV-7
Type "F" Curb (Curb & gutter)
3,090
LF
$ 19.50
$ 60,255.00
PAV-8
8' Wide (6" Concrete Sidewalk)
4198
SF
$ 5.82
$ 24,432.36
PAV-9
Signage and Striping
1
LS
$ 20,000.00
$ 20,000.00
PAV-10
ADA Curb Ramps
4
EA
$ 366.00
$ 1,464.00
PAV-11
ADA Truncated Done Mats
153
SF
$ 27.00
$ 4,131.00
PAV-12
Concrete Traffic Separator 4'
126
LF
$ 15.30
$ 1,927.80
PAV-13
Maintenance of Traffic
1
LS
$ 7,500.00
$ 7,500.00
PAV-14
Embankment - (IMPORT FILL)
910
CY
$ 14.25
$ 12,967.50
PAV-15
Irrigation Counduit
1
LS
$ 4,000.00
$ 4,000.00
PAV-16
Bahia Sod
3,662
SY
$ 3.00
$ 10,986.00
PAV-17
Silt Fence
1,600
LF
$ 1.50
$ 2,400.00
PAV-18
Mobilization
1
LS
$70134.00
$ 70,134.00
PAV-19
is
PAVING SUBTOTAL = $ 39490 10:2
DRAINAGE
375, 037.92
ID
DESCRIPTION
CITY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
DRA-1
15" RCP
2953
LF
44 159
$ 4- 8 8 427
DRA-2
Throat Inlets
3
EA
$2,500 4 920
$ 7-500 14,760
DRA-3
Modified Existing Structure Top
2
EA
$2,000 6 900
$ 4000 13,800
DRA-4
FDOT Type C. Dog House Structure
1
EA
$ 13,050.00
$ 13,050.00
DRA-5
FDOT Type 5, Curb Inlet
1
EA
$ 11,850.00
$ 11,850.00
DRA-6
Reinforced Concrete Pipe, 18"
67
LF
$161.00
$ 10,787.00
DRA-7
Modify Existing FDOT Type J, Junction Box
1
EA
$ 15,000.00
$ 15,000.00
DRAINAGE SUBTOTAL = $ $ IZ689-
DEMOLITION 87,674
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
DEMO-1
Remove Existing Type "F" Curb
1,751
LF
$ 1.50
$ 2,626.50
DEMO-2
Remove Existing Asphalt
1,819
SY
$ 6.00
$ 10,914.00
DEMO-3
Mill & Resurface, 1.5" average depth, resurface
with FC-12.5, traffic "D
2,816
SY
$ 18.83
$ 53,025.28
DEMO-4
Remove Existing Sidewalk
1,050
SF
$ 6.00
$ 6,300.00
DEMO-5
Remove Existing Limerock and Subgrade
1,819
SY
1 $ 3.00
$ 5,457.00
DEMOLITION SUBTOTAL = $ 78,322.78
UTILITYDRIVEWAYSUBTOTAL= $ 5,000
LIGHTING
ID
DESCRIPTION
QTY
UNIT TYPE
UNIT PRICE
TOTAL PRICE
LIG-1
101-1 Mobilization
1
LS
LM.00
J120.00
LIG-2
102-1 Maintenance of Traffic
1
LS
4965.00
4 965.00
LIG-3
630-2-11 Conduit (Furnish & Install) (Open Trench)
500
LF
L1180
1190000
LIG-4
630-2-12 Conduit (Furnish & Install) (Directional Bore)
150
LF
12160
3 240.00
LIG-5
635-2-11 Pull and Splice Box (Furnish & Install)
12
EA
$720.00
8 640.00
LIG-6
639-1-121 Electrical Power Service (F&I) Underground Furnish by
1
AS
LK00.00
13 600.00
LIG-7
639-2-1 Electrical Service Wire (Furnish & Supply)
100
LF
7.20
t120.00
LIG-8
715-1-12 Lighting Conduction (Furnish & Supply)
2 200
LF
2.55
15 610.00
LIG-9
715-4-11 Light Pole Complete (Furnish & Supply)
8
EA
7380.00
$ 59,040.00
LIG-10
715-7-11 Load Center (Furnish & Install) Secondary Voltage
1
EA
$ 13146.00
$ 13,146.00
LIG-11
999-999 Signed & Sealed As -built Record Drawings
11
EA
3550.00
3 550.00
LIGHTING SUBTOTAL = $ 109,131
TOTAL = $ 655,165.70
Packet Pg. 1344