Agenda 05/28/2024 Item #16A 9 (Final plat of Summerlit)05/28/2024
EXECUTIVE SUMMARY
This item requires that Commission members provide ex -parte disclosure. 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
Summerlit, approval of the standard form Construction and Maintenance Agreement, and approval of the
performance security in the amount of $3,742,970.09. (Application Number PL20230013260).
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the final plat of
Summerlit, a subdivision of lands located in Sections 10 & 11, Township 51 South, Range 26 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 Summerlit. These documents are in
compliance with the County Land Development Code and Chapter 177, Florida Statutes. This project is within the
Roost Road RPUD, Ord. 2023-36. 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
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 Summerlit be approved for recording.
FISCAL IMPACT: The project cost is $3,402,700.08 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $1,187,442.28
b) Drainage, Paving, Grading $2,215,257.80
The Security amount, equal to 110% of the project cost, is $3,742,970.09.
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: $103,406
The Review Fees are based on a construction estimate of $3,402,700.08 and were paid in November, 2023.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5. /ac) $ 1,325.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 8,905.82
c) Drainage, Paving, Grading
(.75% const. est.) $16,614.43
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $26,717.45
e) Drainage, Paving, Grading
(2.25% const. est.) $49,843.30
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 regarding the final subdivision plat requirements identified in LDC sections
16.A.9
Packet Pg. 294
05/28/2024
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 approve the final plat of Summerlit (Application Number PL20230013260) for
recording with the following stipulations:
1. Approve the amount of $3,742,970.09 as performance security for the required improvements or such a
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
designee:
a. Withhold Certificates of Occupancy until the required improvements have received preliminary
acceptance.
b. 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 designee on behalf of the Board pursuant to Section 10.02.04
F.2 of the Land Development Code.
Prepared by: Lucia S. Martin, Project Manager I, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
2. Opinion of Probable Cost (PDF)
3. Plat Map (PDF)
16.A.9
Packet Pg. 295
05/28/2024
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.9
Doc ID: 28517
Item Summary: This item requires that Commission members provide ex-parte disclosure. 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 Summerlit, approval of the standard form Construction and Maintenance Agreement, and approval of the
performance security in the amount of $3,742,970.09. (Application Number PL20230013260).
Meeting Date: 05/28/2024
Prepared by:
Title: Technician – Development Review
Name: Lucia Martin
04/04/2024 3:17 PM
Submitted by:
Title: Environmental Specialist –
Name: Jaime Cook
04/04/2024 3:17 PM
Approved By:
Review:
Development Review Brett Rosenblum Other Reviewer Completed 04/09/2024 11:43 AM
Operations & Regulatory Management Michael Stark Other Reviewer Completed 04/09/2024 3:06 PM
Engineering & Natural Resources Jack McKenna Other Reviewer Completed 04/10/2024 8:34 AM
Growth Management Community Development Department Diane Lynch GMD Approver Completed
04/11/2024 7:14 PM
Transportation Management Operations Support Evelyn Trimino Other Reviewer Completed
04/23/2024 8:51 AM
Unknown Jaime Cook Division Director Completed 05/15/2024 2:53 PM
County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 05/16/2024 10:57 PM
Growth Management Community Development Department James C French Growth Management Completed
05/20/2024 2:47 PM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 05/20/2024 3:30 PM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 05/20/2024 4:09 PM
Office of Management and Budget Laura Zautcke OMB Reviewer Completed 05/21/2024 11:39 AM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 05/21/2024 11:49 AM
Board of County Commissioners Geoffrey Willig Meeting Pending 05/28/2024 9:00 AM
16.A.9
Packet Pg. 296
SUMMERLIT
LOCATION MAP
16.A.9.a
Packet Pg. 297 Attachment: Location Map (28517 : Final Plat - Summerlit)
Summerlit
Opinion of Probable Cost
Note: The overall items summary is at last page.
OPC for Phase -1
Summary:
Earthwork:
Paving:
SCHEDULE DESCRIPTION TOTAL
A Earthwork $316,075.80
B Paving $355,833.41
C Wastewater Collection $450,261.90
D Potable Water Distribution $127,047.17
E Storm Drainage $120,930.30
F Off-Site Turn Lanes at Entrance $150,804.76
TOTAL $1,520,953.34
A-1 Clearing and Grubbing AC 57.64 $4,000.00 $230,560.00
A-2 Single Erosion Control-Silt Fence LF 6,556.9 $1.50 $9,835.35
A-3 Double Row Erosion Control-Silt Fence LF 3,801.14 $3.00 $11,403.42
A-4 Sod Lake Banks (20' Width) SY 14,892.80 $2.00 $29,785.60
A-5 Remove Barb Wire Fence LF 1,302.85 $0.50 $651.43
A-6 Exotic Clearing from Preserves AC 5.64 $6,000.00 $33,840.00
$316,075.80TOTAL
ITEM DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL PRICE
B-1 12" Stabilized Subgrade SY 9,167.02 $2.00 $18,334.04
B-2 6" Limerock Base (Compacted and Primed) SY 6,692.44 $9.00 $60,231.96
B-3 3/4" Aphaltic Concrete Type S-III (1st Lift) SY 6,692.44 $5.00 $33,462.20
B-4 Valley Gutter LF 4,774.20 $9.00 $42,967.80
B-5 Type A Curb LF 473.56 $13.00 $6,156.28
B-6 Type F Curb & Gutter LF 379.52 $15.00 $5,692.80
B-7 5' Concrete Sidewalk 4" Thick SY 2,696.61 $27.00 $72,808.47
B-8 Handicap Curb Ramps - All Types EA 14.00 $600.00 $8,400.00
B-9 Sodding (1' Strip Back of Curb) SY 595.14 $2.00 $1,190.28
B-10 Pavers for Entry & Roundabout SF 5,729.43 $6.00 $34,376.58
B-11 Signing & Pavement Markings LS 1.00 $2,500.00 $2,500.00
B-12 Concrete Retaining Wall LF 381.80 $75.00 $28,635.00
B-13 6' High Wall LF 1,643.12 $25.00 $41,078.00
B-14 2" PVC Conduit LF 0 $20.00 $0.00
B-15 4" PVC Conduit LF 0 $30.00 $0.00
B-16 6" PVC Conduit LF 0 $40.00 $0.00
$355,833.41TOTAL
ITEM DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL PRICE
16.A.9.b
Packet Pg. 298 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Sanitary:
Potable:
Drainage:
C-1 8" Gravity PVC-SDR 26 (0-6' Cut) LF 444.00 $25.00 $11,100.00
C-2 8" Gravity PVC-SDR 26 (6-8' Cut) LF 398.00 $45.00 $17,910.00
C-3 8" Gravity PVC-SDR 26 (8-10' Cut) LF 454.00 $52.00 $23,608.00
C-4 8" Gravity PVC-SDR 26 (10-12' Cut) LF 716.00 $60.00 $42,960.00
C-5 8" Gravity PVC-SDR 26 (<12' Cut) LF 532.00 $70.00 $37,240.00
C-6 Television Inspection LF 0.00 $4.00 $0.00
C-7 Manhole 4' Diameter (0-6') EA 3.00 $5,200.00 $15,600.00
C-8 Manhole 4' Diameter (6-8') EA 2.00 $6,000.00 $12,000.00
C-9 Manhole 4' Diameter (8-10') EA 3.00 $6,900.00 $20,700.00
C-10 Manhole 4' Diameter (10-12') EA 2.00 $8,000.00 $16,000.00
C-11 Manhole 4' Diameter (<12' Cut) EA 3.00 $9,000.00 $27,000.00
C-12 Manhole Drop connection EA 0.00 $1,200.00 $0.00
C-13 6" Single Sewer Service EA 6.00 $500.00 $3,000.00
C-14 6" Double Sewer Service EA 25.00 $600.00 $15,000.00
C-15 4" PVC Force Main (C900, DR 18) LF 1,676.26 $15.00 $25,143.90
C-16 Connect to Existing 8" Force Main EA 1.00 $3,000.00 $3,000.00
C-17 Pump Station LS 1.00 $180,000.00 $180,000.00
$450,261.90
UNIT QUANTITY
TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICE
D-1 8" PVC Main (C-900, DR 18) LF 2,323.79 $23.00 $53,447.17
D-2 8" PVC Main (C-900, DR 14) LF 148.51 $0.00 $0.00
D-3 2" HDPE LF 68.06 $0.00 $0.00
D-4 8" Gate Valve with Box EA 4.00 $1,700.00 $6,800.00
D-5 2" Gate Valve with Box EA 1.00 $1,000.00 $1,000.00
D-6 2" Meter EA 2.00 $1,500.00 $3,000.00
D-7 FDC EA 1.00 $1,300.00 $1,300.00
D-8 BFP EA 1.00 $1,000.00 $1,000.00
D-9 Fire Hydrant Assembly Complete EA 6.00 $4,500.00 $27,000.00
D-10 Single Water Service EA 9.00 $800.00 $7,200.00
D-11 Double Water Service EA 24.00 $950.00 $22,800.00
D-12 Permanent Bacterial Sample Point EA 1.00 $2,000.00 $2,000.00
D-14 Air Release Assembly EA 1.00 $1,500.00 $1,500.00
$127,047.17
UNIT QUANTITY
TOTAL
DESCRIPTION UNIT PRICE TOTAL PRICE
16.A.9.b
Packet Pg. 299 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Turnlane:
OPC for Phase -2A
Summary:
E-1 15" RCP LF 35.50 $30.00 $1,065.00
E-2 18" RCP LF 412.48 $45.00 $18,561.60
E-3 24" RCP LF 475.94 $55.00 $26,176.70
E-4 30" RCP LF 291.67 $60.00 $17,500.20
E-5 Valley Gutter Inlet EA 8.00 $3,500.00 $28,000.00
E-6 Throat Inlet EA 2.00 $4,500.00 $9,000.00
E-7 Junction Box EA 0.00 $2,500.00 $0.00
E-8 Type C Catch Basin EA 4.00 $2,500.00 $10,000.00
E-9 Type C Bubble-Up EA 1.00 $3,500.00 $3,500.00
E-10 Control Structure EA 1.00 $5,000.00 $5,000.00
E-11 18" FES EA 1.00 $2,000.00 $2,000.00
E-12 24" FES EA 0.00 $2,500.00 $0.00
E-13 Rip-Rap SY 15.85 $8.00 $126.80
$120,930.30TOTAL
ITEM DESCRIPTION UNIT QUANTITY TOTAL PRICE UNIT PRICE
F-1 Earthwork & Grading LS $0.00
F-2 12" Stabilized Subgrade SY 804.53 $2.00 $1,609.06
F-3 8" Limerock Base (Compacted and Primed) SY 686.29 $9.00 $6,176.61
F-4 1.5" SP-12.5 Structural Course 1st Lift SY 686.29 $5.00 $3,431.45
F-5 1.5" SP-12.5 Structural Course 2nd Lift SY 686.29 $5.00 $3,431.45
F-6 1" SP-9.5 Surface Course SY 0.00 $7.00 $0.00
F-7 Type F Curb LF 109.62 $15.00 $1,644.30
F-8 4' Concrete Traffic Separator - Type I LF 0.00 $0.00 $0.00
F-9 1.5' Concrete Traffic Separator LF 0.00 $0.00 $0.00
F-10 5' Concrete Sidewalk 6" Thick SY 30.25 $27.00 $816.75
F-11 6' Concrete Sidewalk 6" Thick SY 562.83 $30.00 $16,884.90
F-12 Handicap Curb Ramps - All Types EA 2.00 $1,150.00 $2,300.00
F-13 36" RCP LF 30.19 $65.00 $1,962.35
F-14 42" RCP LF 390.00 $74.00 $28,860.00
F-15 48" RCP LF 73.06 $78.00 $5,698.68
F-16 36" MES EA 2.00 $3,600.00 $7,200.00
F-17 42" MES EA 2.00 $3,800.00 $7,600.00
F-18 48" MES EA 4.00 $4,200.00 $16,800.00
F-19 8" PVC Main (C-900, DR 18) LF 36.87 $25.00 $921.75
F-20 8" Gate Valve with Box EA 1.00 $250.00 $250.00
F-21 Connect to Existing Main EA 1.00 $3,500.00 $3,500.00
F-22 4" PVC Force Main (C900, DR 18)LF 2,037.01 $15.00 $30,555.15
F-23 8" HDPE DR11 Casing LF 57.61 $15.00 $864.15
F-24 Air Release Assembly EA 3.00 $2,000.00 $6,000.00
F-25 Directional Drill LS 1.00 $4,298.16 $4,298.16
F-26 Signing & Pavement Markings LS 0.00 $0.00 $0.00
F-27
Allowance for Sod and Landscape Misc
Items and Coordination LS 0 $0.00 $0.00
$150,804.76TOTAL
ITEM DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL PRICE
16.A.9.b
Packet Pg. 300 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Paving:
Wastewater:
Potable:
SCHEDULE DESCRIPTION TOTAL
A Earthwork $0.00
B Paving $104,773.01
C Wastewater Collection $99,160.00
D Potable Water Distribution $139,712.27
E Storm Drainage $53,667.25
TOTAL $397,312.53
B-1 12" Stabilized Subgrade SY 3,353.33 $2.00 $6,706.66
B-2 6" Limerock Base (Compacted and Primed) SY 2,572.82 $9.00 $23,155.38
B-3 3/4" Aphaltic Concrete Type S-III (1st Lift) SY 2,572.82 $5.00 $12,864.10
B-4 Valley Gutter LF 2,343.54 $9.00 $21,091.86
B-5 5' Concrete Sidewalk 4" Thick SY 1,320.54 $27.00 $35,654.58
B-6 Sodding (1' Strip Back of Curb) SY 252.84 $2.00 $505.68
B-7 6' High Wall LF 191.79 $25.00 $4,794.75
B-8 2" PVC Conduit LF 0.00 $20.00 $0.00
B-9 4" PVC Conduit LF 0.00 $30.00 $0.00
B-10 6" PVC Conduit LF 0.00 $40.00 $0.00
$104,773.01TOTAL
ITEM DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL PRICE
C-1 8" Gravity PVC-SDR 26 (0-6' Cut) LF 0 $25.00 $0.00
C-2 8" Gravity PVC-SDR 26 (6-8' Cut) LF 120 $45.00 $5,400.00
C-3 8" Gravity PVC-SDR 26 (8-10' Cut) LF 645 $52.00 $33,540.00
C-4 8" Gravity PVC-SDR 26 (10-12' Cut) LF 377 $60.00 $22,620.00
C-5 8" Gravity PVC-SDR 26 (<12' Cut) LF 0 $70.00 $0.00
C-6 Television Inspection LF 0 $4.00 $0.00
C-7 Manhole 4' Diameter (0-6') EA 1 $5,200.00 $5,200.00
C-8 Manhole 4' Diameter (6-8') EA 1 $6,000.00 $6,000.00
C-9 Manhole 4' Diameter (8-10') EA 2 $6,900.00 $13,800.00
C-10 Manhole 4' Diameter (10-12') EA 0 $8,000.00 $0.00
C-11 Manhole 4' Diameter (<12' Cut) EA 0 $9,000.00 $0.00
C-12 Manhole Drop connection EA 1 $1,200.00 $1,200.00
C-13 6" Single Sewer Service EA 12 $500.00 $6,000.00
C-14 6" Double Sewer Service EA 9 $600.00 $5,400.00
$99,160.00
UNIT QUANTITY
TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICE
16.A.9.b
Packet Pg. 301 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Drainage:
OPC for Phase -2B
Summary:
D-1 8" PVC Main (C-900, DR 18) LF 1,530.13 $23.00 $35,192.99
D-2 8" PVC Main (C-900, DR 14) LF 24.60 $25.00 $615.00
D-3 2"HDPE LF 333.69 $12.00 $4,004.28
D-4 8" Gate Valve with Box EA 3.00 $1,700.00 $5,100.00
D-5 2" Gate Valve with Box EA 5.00 $1,400.00 $7,000.00
D-6 2" Meter EA 10.00 $1,500.00 $15,000.00
D-7 FDC EA 10.00 $1,300.00 $13,000.00
D-8 BFP EA 5.00 $1,000.00 $5,000.00
D-9 Fire Hydrant Assembly Complete EA 5.00 $4,500.00 $22,500.00
D-10 Single Water Service EA 11.00 $800.00 $8,800.00
D-11 Double Water Service EA 10.00 $950.00 $9,500.00
D-12 Automatic Flushing Device EA 2.00 $5,500.00 $11,000.00
D-13 Connect to Existing Main EA 1.00 $3,000.00 $3,000.00
$139,712.27TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICEUNIT QUANTITY
E-1 15" RCP LF 379.86 $23.00 $8,736.78
E-2 18" RCP LF 124.00 $36.00 $4,464.00
E-3 24" RCP LF 194.39 $39.00 $7,581.21
E-4 30" RCP LF 292.00 $40.00 $11,680.00
E-5 Valley Gutter Inlet EA 6.00 $2,865.00 $17,190.00
E-6 Junction Box EA 1.00 $2,015.26 $2,015.26
E-7 24" FES EA 1.00 $2,000.00 $2,000.00
$53,667.25
UNIT PRICE
TOTAL
ITEM DESCRIPTION UNIT QUANTITY TOTAL PRICE
SCHEDULE DESCRIPTION TOTAL
A Earthwork $0.00
B Paving $156,356.27
C Wastewater Collection $100,370.00
D Potable Water Distribution $152,642.85
E Storm Drainage $87,606.85
TOTAL $496,975.97
16.A.9.b
Packet Pg. 302 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Paving:
Wastewater:
Potable:
B-1 12" Stabilized Subgrade SY 5,002.59 $2.00 $10,005.18
B-2 6" Limerock Base (Compacted and Primed) SY 3,875.83 $9.00 $34,882.47
B-3 3/4" Aphaltic Concrete Type S-III (1st Lift) SY 3,875.83 $5.00 $19,379.15
B-4 5' Concrete Sidewalk 4" Thick SY 1,919.81 $27.00 $51,834.87
B-5 Handicap Curb Ramps - All Types EA 4.00 $600.00 $2,400.00
B-6 Sodding (1' Strip Back of Curb) SY 373.55 $2.00 $747.10
B-7 Signing & Pavement Markings LS 1.00 $2,500.00 $2,500.00
B-8 6' High Wall LF 1,384.30 $25.00 $34,607.50
B-9 2" PVC Conduit LF 0.00 $20.00 $0.00
B-10 4" PVC Conduit LF 0.00 $30.00 $0.00
B-11 6" PVC Conduit LF 0.00 $40.00 $0.00
$156,356.27
QUANTITY UNIT PRICE TOTAL PRICE
TOTAL
ITEM DESCRIPTION UNIT
C-1 8" Gravity PVC-SDR 26 (0-6' Cut) LF 754 $25.00 $18,850.00
C-2 8" Gravity PVC-SDR 26 (6-8' Cut) LF 796 $45.00 $35,820.00
C-3 Television Inspection LF 0 $4.00 $0.00
C-4 Manhole 4' Diameter (0-6') EA 6 $5,200.00 $31,200.00
C-5 6" Single Sewer Service EA 11 $500.00 $5,500.00
C-6 6" Double Sewer Service EA 15 $600.00 $9,000.00
$100,370.00
UNIT QUANTITY
TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICE
D-1 8" PVC Main (C-900, DR 18) LF 1,837.02 $23.00 $42,251.46
D-2 8" PVC Main (C-900, DR 14) LF 77.03 $25.00 $1,925.75
D-3 2" HDPE LF 280.47 $12.00 $3,365.64
D-4 8" Gate Valve with Box EA 5.00 $1,700.00 $8,500.00
D-5 2" Gate Valve with Box EA 5.00 $1,400.00 $7,000.00
D-6 2" Meter EA 7.00 $1,500.00 $10,500.00
D-7 FDC EA 8.00 $1,300.00 $10,400.00
D-8 BFP EA 5.00 $1,000.00 $5,000.00
D-9 Fire Hydrant Assembly Complete EA 6.00 $4,500.00 $27,000.00
D-10 Single Water Service EA 13.00 $800.00 $10,400.00
D-11 Double Water Service EA 14.00 $950.00 $13,300.00
D-12 Permanent Bacterial Sample Point EA 1.00 $2,000.00 $2,000.00
D-13 Automatic Flushing Device EA 2.00 $5,500.00 $11,000.00
$152,642.85TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICEUNIT QUANTITY
16.A.9.b
Packet Pg. 303 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Drainage:
OPC for Phase -2C
Summary:
Paving:
Wastewater:
E-1 18" RCP LF 766.29 $45.00 $34,483.05
E-2 24" RCP LF 693.16 $55.00 $38,123.80
E-3 Type C Catch Basin EA 2.00 $2,500.00 $5,000.00
E-4 24" FES EA 4.00 $2,500.00 $10,000.00
$87,606.85
UNIT PRICE
TOTAL
ITEM DESCRIPTION UNIT QUANTITY TOTAL PRICE
SCHEDULE DESCRIPTION TOTAL
A Earthwork $0.00
B Paving $123,381.70
C Wastewater Collection $59,056.00
D Potable Water Distribution $59,192.09
E Storm Drainage $43,416.45
TOTAL $285,046.24
B-1 12" Stabilized Subgrade SY 2,970.51 $2.00 $5,941.02
B-2 6" Limerock Base (Compacted and Primed) SY 2,417.21 $9.00 $21,754.89
B-3 3/4" Aphaltic Concrete Type S-III (1st Lift) SY 2,417.21 $5.00 $12,086.05
B-4 Valley Gutter LF 1,662.33 $9.00 $14,960.97
B-5 5' Concrete Sidewalk 4" Thick SY 938.56 $27.00 $25,341.12
B-6 Handicap Curb Ramps - All Types EA 2.00 $600.00 $1,200.00
B-7 Sodding (1' Strip Back of Curb) SY 184.95 $2.00 $369.90
B-8 Signing & Pavement Markings LS 1.00 $2,500.00 $2,500.00
B-9 6' High Wall LF 423.71 $25.00 $10,592.75
B-10 Concrete Retaining Wall LF 381.80 $75.00 $28,635.00
B-11 2" PVC Conduit LF 0.00 $20.00 $0.00
B-12 4" PVC Conduit LF 0.00 $30.00 $0.00
B-13 6" PVC Conduit LF 0.00 $40.00 $0.00
$123,381.70TOTAL
ITEM DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL PRICE
C-1 8" Gravity PVC-SDR 26 (6-8' Cut) LF 368 $45.00 $16,560.00
C-2 8" Gravity PVC-SDR 26 (8-10' Cut) LF 398 $52.00 $20,696.00
C-3 Television Inspection LF 0 $4.00 $0.00
C-4 Manhole 4' Diameter (0-6') EA 1 $5,200.00 $5,200.00
C-5 Manhole 4' Diameter (6-8') EA 1 $6,000.00 $6,000.00
C-6 6" Single Sewer Service EA 8 $500.00 $4,000.00
C-7 6" Double Sewer Service EA 11 $600.00 $6,600.00
$59,056.00TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICEUNIT QUANTITY
16.A.9.b
Packet Pg. 304 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Potable:
Drainage:
Overall items
Overall Landscape:
Overall light poles:
D-1 8" PVC Main (C-900, DR 18) LF 949.58 $23.00 $21,840.34
D-2 8" PVC Main (C-900, DR 14) LF 36.07 $25.00 $901.75
D-3 8" Gate Valve with Box EA 3.00 $1,700.00 $5,100.00
D-4 Fire Hydrant Assembly Complete EA 2.00 $4,500.00 $9,000.00
D-5 Single Water Service EA 8.00 $800.00 $6,400.00
D-6 Double Water Service EA 11.00 $950.00 $10,450.00
D-7 Automatic Flushing Device EA 1.00 $5,500.00 $5,500.00
$59,192.09
UNIT QUANTITY
TOTAL
ITEM DESCRIPTION UNIT PRICE TOTAL PRICE
E-1 18" RCP LF 57.50 $45.00 $2,587.50
E-2 24" RCP LF 396.89 $55.00 $21,828.95
E-3 Valley Gutter Inlet EA 4.00 $3,500.00 $14,000.00
E-4 24" FES EA 2.00 $2,500.00 $5,000.00
$43,416.45TOTAL
ITEM DESCRIPTION UNIT QUANTITY TOTAL PRICE UNIT PRICE
H-1 Light Poles EA 43.0 $1,200.00 $51,600.00
$51,600.00
UNIT PRICE TOTAL PRICE
TOTAL
ITEM DESCRIPTION UNIT QUANTITY
16.A.9.b
Packet Pg. 305 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
Overall Summary Table: This is sum of all phases total.
______________________________
Michael J. Delate P.E.
Florida Registration No. 49442
SCHEDULE DESCRIPTION TOTAL PHASE 1 PHASE 2A PHASE 2B PHASE 2C
A Earthwork $316,075.80 $316,075.80 $0.00 $0.00 $0.00
B Paving $740,304.39 $355,833.41 $104,733.01 $156,356.27 $123,381.70
C Wastewater Collection $708,847.90 $450,261.90 $99,160.00 $100,370.00 $59,056.00
D Potable Water Distribution $478,594.38 $127,047.17 $139,712.27 $152,642.85 $59,192.09
E Storm Drainage $305,620.85 $120,930.30 $53,667.25 $87,606.85 $43,416.45
F Off-Site Turn Lanes at Entrance $150,804.76 $150,804.76 $0.00 $0.00 $0.00
G Landscape Plans $650,852.00
H Light Poles $51,600.00
TOTAL $3,402,700.08
This item has been digitally signed and sealed by
Michael J. Delate, P.E. on the date adjacent to the seal
using a SHA authentication code. Printed copies of this
document are not considered signed and sealed and
the SHA authentication code must be verified on any
electronic copies.
Digitally signed
by Michael J.
Delate, P.E.
Date: 2024.01.15
08:16:35 -05'00'
16.A.9.b
Packet Pg. 306 Attachment: Opinion of Probable Cost (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.4380MANATEE RDEAGLE CREEKKOA CAMP-GROUNDSFIDDLER'S CREEK This item has been digitally signed and sealed by Donald L. Saintenoy III, P.S.M. on the date adjacent to the seal using a SHA authentication code. Printed copies of this document are not considered signed and sealed and the SHA authentication code must be verified on any electronics copies. Digitally signed by Donald L. Saintenoy III, P.S.M. Date: 2024.05.15 14:53:19 -04'00'16.A.9.cPacket Pg. 307Attachment: Plat Map (28517 : Final Plat - Summerlit)
123456789101112131415161718192021222324252627282930315352515049484746454443424140393837363534333254555657585960616275767778798081828363646566677071727374696810910810710610510410310210110099989796959493848586878889909192120119118117116115114113112111110121122123124125126127128129130131132133134135136137138139FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 308Attachment: Plat Map (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 309Attachment: Plat Map (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 310Attachment: Plat Map (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 311Attachment: Plat Map (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 312Attachment: Plat Map (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 313Attachment: Plat Map (28517 : Final Plat - Summerlit)
FILE:23-232-PLT.DWGTECH: JOB CODE:KEVIN GEORGESONMHRRGradyMinorCivil Engineers●Land Surveyors●Planners●Landscape ArchitectsCert. of Auth. EB 0005151 Cert. of Auth. LB 0005151 Business LC 26000266 Bonita Springs: 239.947.1144Fort Myers: 239.690.438016.A.9.cPacket Pg. 314Attachment: Plat Map (28517 : Final Plat - Summerlit)