Agenda 07/09/2024 Item #16A 7 (BCC Approve for recording the final plat of Del Webb Naples Parcels 304-306)16.A.7
07/09/2024
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
Del Webb Naples Parcels 304-306 (Application PL20230017431), approval of the standard form
Construction and Maintenance Agreement, and approval of the performance security in the amount of
$2,009,779.75.
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the final plat of Del
Webb Naples Parcels 304-306, a subdivision of lands located in Section 17, Township 48 South, Range 29 East,
Collier County, Florida, in accordance with 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 Del Webb Naples Parcels 304-306. 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
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 Del Webb Naples Parcels 304-306 be
approved for recording.
FISCAL IMPACT: The project cost is $1,827,072.50 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $ 734,660.00
b) Drainage, Paving, Grading $1,092,412.50
The Security amount, equal to 110% of the project cost, is $2,009,779.75.
The County will realize revenues as follows:
Fund: Growth Management Fund 1014
Agency: County Manager
Cost Center: 138327 - Land Development Services
Revenue generated by this project: Total: $33,907.37
Packet Pg. 224
16.A.7
07/09/2024
The Review Fees are based on a construction estimate of $1,827,072.50 (does not include Ave Maria Utilities) and
were paid in December 2023
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5. /ac) $ 1,135.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) n/a
c) Drainage, Paving, Grading
(.75% const. est.) $ 8,193.09
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) n/a
e) Drainage, Paving, Grading
(2.25% const. est.) $24,579.28
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 10.02.04 B, 10.02.04 C, and other provisions of the LDC, as well as Chapter 177,
Florida Statutes. If the Board denies or places conditions on the final subdivision plat, it shall state reasons for
such denial or conditions. This item has been approved as to form and legality and requires a majority vote for
Board approval. (HFAC)
RECOMMENDATION: To approve the final plat of Del Webb Naples Parcels 304-306 (Application
PL20230017431) for recording with the following stipulations:
1. Approve the amount of $2,009,779.75 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. 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 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. Plat Map (PDF)
3.Opinion of Probable Cost - AMUC (PDF)
4. Opinion of Probable Cost - Collier County (PDF)
Packet Pg. 225
16.A.7
07/09/2024
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.7
Doc ID: 29146
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 Del Webb Naples Parcels 304-306 (Application PL20230017431), approval of the standard form
Construction and Maintenance Agreement, and approval of the performance security in the amount of
$2,009,779.75.
Meeting Date: 07/09/2024
Prepared by:
Title: Technician — Development Review
Name: Lucia Martin
06/ 12/2024 12:03 PM
Submitted by:
Title: Environmental Specialist —
Name: Jaime Cook
06/12/2024 12:03 PM
Approved By:
Review:
Growth Management Community Development Department Diane Lynch
Development Review Brett Rosenblum Other Reviewer
Engineering & Natural Resources Jack McKenna Other Reviewer
Operations & Regulatory Management Michael Stark Other Reviewer
Transportation Management Operations Support Diane Lynch
Unknown Jaime Cook Division Director
County Attorney's Office Lucia Martin Level 2 Attorney Review
Growth Management Community Development Department James C French
County Attorney's Office
Office of Management and Budget
County Attorney's Office
Office of Management and Budget
County Manager's Office
Board of County Commissioners
Heidi Ashton-Cicko Other Reviewer
Debra Windsor Level 3 OMB Gatekeeper Review
Jeffrey A. Klatzkow Level 3 County Attorney's Office Review
Laura Zautcke OMB Reviewer
Geoffrey Willig Level 4 County Manager Review
Geoffrey Willig Meeting Pending
GMD Approver Completed
06/14/2024 5:49 PM
Completed 06/17/2024 10:52 AM
Completed 06/18/2024 10:57 AM
Completed 06/26/2024 2:17 PM
Other Reviewer Skipped
06/26/2024 2:47 PM
Completed 06/26/2024 2:55 PM
Skipped 06/26/2024 3:03 PM
Growth Management Completed
06/26/2024 5:11 PM
Completed 06/27/2024 11:00 AM
Completed 06/27/2024 11:07 AM
Completed 06/27/2024 12:39 PM
Completed 06/28/2024 10:43 AM
Completed 07/01/2024 1:39 PM
07/09/2024 9:00 AM
Packet Pg. 226
16.A.7.a
DEL WEBB NAPLES PARCELS 304-306
LOCATION MAP
r
a
Packet Pg. 227
(90C-VOC SIGOJecl soldeN qqaM 100 Wid IL'ul=l W11,6z) dew leld :IUGW140ejjv
o
2
x",
gz
z,- g.
0-
0
z
< 'Z
z—
I z
0
< LLJ
�z z-
LL, — a.
--j
z u)
'
E-
<
-;�� 6 - � z I
z
A 0
-25
zW S o.
Ld z�
>
z z z�
Of
D k9
M,
'S 'z
z
z <-
z o
-zW
.1
zW
F g
I Iz
sm p
-z
R.- '- --i
z w
z,
>
� -, u
-z
- 'z
'z
&a
g § I <
z
I z. z
E-
2
— wz
�3,
z
w.
I
<
-z zw<
z, z, z.
-'V z., z
.wu
z<
sp
z <
-z zz '-z"z.--`Nzw
z "- 'W. '-- 9 2. �':
-z
N W 51
< R T
z,
CZ)
-,
�z z' 3 � 5 �, -. -, --
�-, z<
lw
w. u
z<
ts
1, 'z 'z
w, wo
u
z-
�w
z. z.
"z
a z, Iz E <
w<
I <
z.
'
.z
<
—<N
E�
pl:J mz z,
T �,z2 < <
< ffi E
�z
1. z� <
z
oc000z
< 71� h -< -� p i 'z,
N 0 0(f)
TW. < t . ,
z E z �j
- IL-� >
z
C
I'N M—
�Q
4, 6�H-
H.
�zz< 9 1 _o
Lj <
cn
OVO8 SIV3A dhVO
F7 < z z
CO
lo <
0 Z,-
cn
F--
E-
<
0
-0 0.,
l<
0
z
-Z
LL),
LL,
[2 M,- Z.,
z
Z-
0
z
o V)
cl) LL
LLj
:2
,—�< I Z,
z
�z
UD
Z, LLj
< W
LLj
31VOS I IONI
2 ZW 0
Z 3: i
0
-0
E-
8 Z-H
8
< Z8
Z.
N < Ft
<
Z.
E-
CO
'Z- I z
Z..
'zW
�z
C:)
08,
'zW TSo
C)
62
N -, " "
'W-Z-'.'.-.,w.'rw"-Z,�?�<-�����,
E-
z ow, 0 �,
Z,'
is
o
�Z! --<
2
E-
C:)
z
'9
Z'
Z., ��'Ovp's
12 "Z 'z <��,
P, -�
P4
T "S H8 -
mo� 00i , W , z , � �a
a �i m iP s
� �-
� W.- f !
C
—Z !��
-zW
H < z
09— O.M-.- -.�,Zw�.g. �2 5
Z.- < z
Wz.
�z
W. 6 �- -.
C/)
i. 'Z'i 2zW m --<
�m
Z- W -< �-z
�,8H�V �- V -, �z a
-.,
22H
z �Z-
Z.
z 'o �- �' -< , '. '-�
� "o �a
ZH
NZ ffi�
np—pq
m A 'W
IZ -Q
j,
�xwj W, Rn
R—m—Z
l
o-,<�!
9 ' '-� H - 9 '-� w� �2
E)
F- Z---. Pm-
< 8R 3— Hm
Z— z —m
Z. 10
�8w�
Y,
.
E-
> W
2� TP; �z
1<1.1� z 15 -<,
-Z-0
-'!t
Ld
z
.z
a
u) Z<
& 0,
z
j. 8 i,
1 ,-
Ld 1
.0 . ......... W
Z-. zw
-o
,� �,-
;Hd
�.z
�z
0, Z, .0 Z<
1W. Z-. zz- ao zz< 3.
<
cf) "'az �Z! m
2,
Z'o z
F, 6
'z -Z
-j. gg
E-
;4
< L- x '. - ,
- -3-W-�-n-sN,
-88�,
Q,
Z--mz,,
Z-�
�z
F z �5W P, .
� Q 1 1, E!t�l
, , l�,, ��92—
Z.
< ZIV LW �s
I p�—U<� z
Z..;
I -,NH
Tpa ,H,nn Z' t': �Z< --<
6 —i� M�
1.
P
W. 2 C2Q � 8'� 2 '&
0
'-�2C S [a 8 Z
z
--I
(90C-VOC SIGOJecl soldeN qqaM 100 Wid IBul=l :NUz) dew leld :IUGW140ejjv
z,
--z<'
3 < �w- -z
2 5;o
zz z'w'
<
LL
LL
z
0 < < <
—?z
wl.g
0
z
0 IN
5z
Z
LLJ
< LLJ 0
<
-0
E- C)
lZ--01<nlZ
0'
E.
0 11w
Z�
lz<.,
0
Zz
-6"w— < z
<
L) < < r,<o -0
az�
—Z.
Z
C)
0
w—w,
CQ 4 —
El —,� 0
Co
<
-<>
0- wE-- CC. 1w.
C) <
P4 = .82'9a�o_—o wo
<IZO-To-'-
E-
E-
<
Cn I .... ao-
�Z,
cc 0 z
z
0 FLOO—
ww 2 f' zw
dw--E-
zz<� t R��
C/I 6 2 "1 §
E� >,o.z z6,,<2bw z.
0
1 0 Z,
0 do,�--
Z,
0
2-6 2
z
<r
�!- ffi I , <
ow.,-Zo-,�>—< 2-zw-z-�,�w8lz z.E . . . 1;
;;.Z,z , I z
-2 <
Z.
Z
uw 0
�zz, 'I �,z
�ZmKwlo—
L
lz�<
C:6
w 2 z 2 . Iz I <- , 0 -wl� . w 8
Z-zz�
±ow�
< 0 0
ZS3
6-- z
'Zo w
E-
-6—w. 0>
< z< Z. �w
0 MOO
C F z
z
z
0 Z5
E� < ol 1.
;Z- M<—, "N" -<-P, ---�z
>
<
zz
<1 E-
ZR
Z.*b—'ON�
< w. 0 X ,
01 z - . �,woww,w - - - �o <---.z ,
_< �o < �-,j � z 0
% 0
%
wom
C)
E-
-z'o—l< .11;—�< w,6.0—o
< 6-<cz , 1
Z.,--.1 o
E-
Wz,<wz0offi--z' o<
<
1, Z F-02fw--w�w,<6 W z
<
< -UP -?.6
Iz 0'. <0,
wo--
.0 .0.0
,w-6 -<ZO Z. —4-
0 -0:Z-0 0�0�
Z—OR 0�<w
E-
�z
2�-2 s,,2-z2< Zl <
W�Olb—o-n—
co
—Z
0 1�5 -wi, -Z
<
<
0 < <
.1 >:
—2o,
> 0
y�--E;< P�>Pw. O_ --6Z6--z—<>5<-wT,
�T. ZI.
0
—�Zz—
E- —z dl.,��'< -.1 1%
<
<
w �z o
z �z z�
'z
z 5: cs
<,< �>--.<d<.
oz
P,
E- -< -. -< -- �,
Q
z
z T" z
0 z
lw 0 �z z
oo
zo -ell �z g —�—<O� S <
-z�26
<zw o z 'z 5 ldl,.>�z
-z <, z "g lo
z
02�
Fw.--7— F�F82D-- 7. E�2z'.. �zUld�; w
(90C-VOC SIGOJecl soldeN qqaM 100 Wid IL'ul=l W11,6z) dew leld :IUGW140ellV
na
Lij
L'i
01--
O�q X
0 Lj
m
L-j —
< Lij
EL
C
X
E-
E-1
P4
C L A 1,
CT
C)
POO '100-18
C)
C)
E-
C)
--- — — — — — — — — — — — — —
0", iovdi
so
2
E�
.5)
---2NVI
400
ol
C9
L>
C)
E� =
Ro
0,7
o E-
�4 �D
0
E- cc)
C)
0 0 d,
05
4V, ol
00
E
---------- --------
E-1 CC)
C)
cn
-ell
S
E- �z R
2z-
9,2 z, z g
C) --z P2 'z�
z-"-"- z. z- z- '�z
2
L
E- �4
12.
z,
x
"zl���,��<��'�.,�'��'�,Dz."��.-..>,.z<
zI
U
Iz.
z
ID
0 co
0
m
LLJ 0
LLJ
--j T� E-
0
E--
E-
C)
C9
0
cn
�T.
E-
E-,
Cn �D
CO 0
U)
E-
12-
UD
co
CYD C9
� L)
T, 0
E-
C,
UD cc
CO
CM
c)
E-
co
E- CO
�4
<1
E-
1.2
(90C-VOC SIGOJed saideN qqaM 100 Wid IBUH 9VI,6z) dew leld :IUGW140eIIV
-71-
x o,
-z
ag
oil
oilSE
MINE!
I
5�8�,,�
2x�w
z- -1 -4-019-"
z ��,z 6 o
z.
,2z,,-.. zz
Uzl�
z
8--
Yp'z-..NE�Azz
0.1— —,�
] z
.2 1 zo
, 22 1 "1
1 —2 1. 0
z
z,
z 06.z
z
z
I
5�8�,,�
2x�w
z- -1 -4-019-"
z ��,z 6 o
z.
,2z,,-.. zz
Uzl�
z
8--
Yp'z-..NE�Azz
0.1— —,�
] z
.2 1 zo
, 22 1 "1
1 —2 1. 0
z
z,
z 06.z
z
z
(90C-VOC SIGOJed soldeN qqaM 100 - leld IBUI=l
W,Wz) dew 181d :IUGW140BPV
0 E-
0
>
E-
CO
cn
P-4 E--
1-4
E-q
E-
�M, E.
E-
E-4
E- co
E-
E-
2v
U�tHOIVFY
1111-9; E
-'ROP Hu
o .5
0
0 C)
E-
LLJ
< LLJ
j T�
D- cn
E- C)
E-
C)
C�l
C)
cn
E-
cn �D
Cc
E-
rn
C\2
E-
0
0
E-
E-1
cn E- cc
C
E-1 CC
C)
<1
C)
c
E- �4
<1
j 52,
oo,
(90C-VOC SIGOJed soldeN qqaM 100 leld leuli WWz)
dew leld :IUGW140ellV
�R
LU
<
U) 00 LZ .00 �3
U)
Ps
0
0 00 tg m,,t,0,6o.m
F
4
LL,
F�.
�P
ff
'P
(90C-VOC SIGOJed soldeN qqaM 100 - leld IBUI=l
W,Wz) dew 181d :IUGW140BPV
co
0
0
m
E-
F-- LLJ m
0
<
co C/D
E-
cn
cn
UD
7-n
CQ
E-
UD
c
E-
cn
�T.
C,
Ot =10 9 133HS HOIVV4
inp
p
HU
W.
N�
— ow
NI
'm '5
'z ,
z z z—z -z-,
;t �2 V E A,
2 -.2 -z z
z,
z
I z zz z. 'z
< -z :z� sw
A-- z- aw
zz,
<
12—
I
1�—M < z
z
m 0 0 ED 2 1
z
z
(90C-VOC SIGOJed soldeN qqaM 100 - leld lBul=l :NUz) dew leld :lUGW140ellV
co L-
0
0 C)o
0
D] co
C) E-
m
�4
cy)
>
E-
C:
cn
�-4 E-
;T� �4
E
C,5
E-
C)
E-
E-
E- CC
C)
E— cn
E-
CC
C)
E-
E- W4
X
a
iS
z
x
mo
�lz
20.1
— — — — — 017071.73374731;74
OM
0 C)
m
CO
<
D-- U) cl)
E-
E-
P4 P;
C'�
E-
E-
E-
E-,
E-,
L)
E-
cc
E--
�2
(90C-VOC SIGOJecl soldeN qqaM 100 Wid IL'ul=l W11,6z) dew leld :IUGW140ellV
mg�
w o
0 00 LZ "00*LZ
0 00 V9 MJ0,60JON
W F
0
<
'o
Fz-
w f"'loA 0� e-,-
N
t L
o c
. . . . . . . . . . .
0
-0
I m 9� 9c.00N
m1111-11,
0
z,
11 os
oo c� m
Ij
k
'I 6;
llo.o�
27 0"' 7� o
i . � N
I'
�.j j m
'M"L-I--...-N.
1'.
1 10,
..., —4�
:,21
z- z
F 'z V, -z w< 2-.
'6�2692��<
z
z- z,. 62 X
g
23"�-
(90C-VOC SIGOJed soldeN qqaM 100 - leld IBUI=l
W,Wz) dew 181d :IUGW140BPV
�T4
0 CD
E-
co
0
L�j
< 91
E-
E.
UD CO
�T.
E-
E,
C/I
E—
C)
E
E-1
E-o
E-
E-A
E. =
L) C)
E-o
0
E-
E-o
&C
PL,
Fa-. -t
E-
E- �4
0
17
loo,
""JE
Q
M
A
M
I o
zo
"-z--<zllz 11
Del Webb Naples (Parcels 304-306)
AMUC - RevOl
2/15/2024
Phase A
Phase B
Phase C
Total
Wastewater
Water
Sub -Total
$116,350.00
$119,010.00
$235,360.00
$109,700.00
$105,900.00
$215,600.00
$162,280.00
$121,420.00
$283,700.00
$388,330.00
$346,330.00
$734,660.00
10% O&M
$23,536.00
$21,560.00
$28,370.00
$73,466.00
Total =1
$258,896.00
1 $237,160.00
1 $312,070.00
1 $808,126.00
Notes:
1) This Opinion of Probable Cost (OPQ shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document. Interpretations of these construction costs may affect this OPC, and may require
adjustments to delete, decrease, or increase portions of this OPC.
3) Al I costs p—ided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. Unit prices are subject to change due to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the ayailability
of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E. ,, 1�'-,'-TX,,,� Digitally signed
4 by Nikolaus J
Fl- Registration #88638 Kaste
Date
2024.02.15
COA#8636
16 14-5MFOO'
Date
Nikolaus J. Kasten State of Florida Professional Engineer, License No. 88638
This item has been digitally signed and sealed by Nikolaus J. Kasten, P.E., on 2/15/2024.
Printed copies of this document are not considered signed and sealed and the signature
must be verified on any electronic copies.
I Packet Pg. 238
Del Webb Naples (Parcels 304-306)
AMUC
PHASE A
Packet Pg. 239
Del Webb Naples (Parcels 304-306) - Phase A
AMUC
Wastewater $116,350.00
Water $119,010.00
Sub -Total $235,360.00
10% Contingency $23,536.00
Total =1 $258,896.00
Notes:
1) This Opinion of Probable Cost (OPQ shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document.
Interpretations of these construction costs may affect this OPC, and may require adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs.Unit prices are subject to change due to
to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E.
FIL Registration #88638
COA #8636
Date
I Packet Pg. 240 1
VALOR COURT - PARCEL 306
WW-1
8" PVC Gravity Sewer (0-6')
27S
LF
$50.00
$13,750.00
WW-2
8" PVC Gravity Sewer (6'-8')
385
LF
$80.00
$30,800.00
WW-3
4'Manhole (0-6')
2
EA
$7,SOO.00
$15,000.00
WW-4
4'Manhole (6'-8')
2
EA
$9,000.00
$18,000.00
WW-5
6" Single Cleanout PVC Sewer Service
I
EA
$1,500.00
$1,500.00
WW-6
6" Double Cleanout PVC Sewer Service
16
EA
$1,750.00
$28,000.00
WW-7
Sanitary Sewer Cleanout
I
EA
$1,000.00
$1,000.00
WW-8
Television Inspection
660
LF
$5.00
$3,300.00
WW-9
Connect to Existing Manhole
I
EA
$5,000.00
$5,000.00
TOTAL = $116,350.00
I Packet Pg. 241 1
Item
Description
I
Estimated
I Quantity
Unit
Unit Price
Amount
VALOR COURT - PARCEL 306
PW-1
8" PVC Water Main (DR-18)
796
LF
$60.00
$47,760.00
PW-2
8" Gate Valve
1
EA
$1,500.00
$1,500.00
PW-3
1" Single Water Service (Complete)
7
EA
$1,500.00
$10,500.00
PW-4
1.5" Double Water Service (Complete)
13
EA
$1,750.00
$22,750.00
PW-5
Fire Hydrant Assembly, Complete
2
EA
$8,500.00
$17,000.00
PW-6
Temporary Blow -off w/ Automatic Flushing Device
1
EA
$13,000.00
$13,000.00
PW-7
Connect to Existing Water Main
1
EA
$6,500.00
$6,500.00
TOTAL
$119,010.00
L)
0
U
0
L_
IL
4-
0
r_
0
0
E
U
a
I Packet Pg. 242 1
Del Webb Naples (Parcels 304-306)
AMUC
PHASE B
Packet Pg. 243
Del Webb Naples (Parcels 304-306) - Phase B
AMUC
Wastewater $109,700.00
Water $105,900.00
Sub -Total $215,600.00
10% Contingency $21,560.00
Total =1 $237,160.00
Notes:
1) This Opinion of Probable Cost (OPQ shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document.
Interpretations of these construction costs may affect this OPC, and may require adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs.Unit prices are subject to change due to
to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E.
FIL Registration #88638
COA #8636
Date
I Packet Pg. 244
MEMORIAL LANE - PARCEL 305
WW-1
8" PVC Gravity Sewer (0-6')
250
LF
$50.00
$12,500.00
WW-2
8" PVC Gravity Sewer (6'-8')
335
LF
$65.00
$21,775.00
WW-3
4'Manhole (0-6')
3
EA
$7,500.00
$22,500.00
WW-4
4'Manhole (6'-8')
1
EA
$9,000.00
$9,000.00
WW-5
6" Single Cleanout PVC Sewer Service
8
EA
$1,500.00
$12,000.00
WW-6
6" Double Cleanout PVC Sewer Service
12
EA
$1,750.00
$21,000.00
WW-7
Sanitary Sewer Cleanout
3
EA
$1,000.00
$3,000.00
WW-8
Television Inspection
585
LF
$5.00
$2,925.00
WW-9
Connect to Existing Manhole
I
EA
$5,000.00
$5,000.00
TOTAL = $109,700.00
I Packet Pg. 245 1
Item
Description
MEMORIAL LANE - PARCEL 305
PW-1
8" PVC Water Main (DR-18)
PW-2
1.5" Double Water Service (Complete)
PW-3
Fire Hydrant Assembly, Complete
PW-4
Temporary Blow -off w/ Automatic Flushing Device
PW-5
Connect to Existing Water Main
Estimated I Unit I Unit Price I Amount
690
LF
$60.00
$41,400.00
16
EA
$1,750.00
$28,000.00
2
EA
$8,500.00
$17,000.00
1
EA
$13,000.00
$13,000.00
1
EA
$6,500.00
$6,500.00
TOTAL
$105,900.00
I Packet Pg. 246 1
Del Webb Naples (Parcels 304-306)
AMUC
PHASE C
Packet Pg. 247
Del Webb Naples (Parcels 304-306) - Phase C
AMUC
Wastewater $162,280.00
Water $121,420.00
Sub -Total $283,700.00
10% Contingency $28,370.00
Total =1 $312,070.00
Notes:
1) This Opinion of Probable Cost (OPQ shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document.
Interpretations of these construction costs may affect this OPC, and may require adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs.Unit prices are subject to change due to
to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E.
FIL Registration #88638
COA #8636
Date
I Packet Pg. 248
CELEBRATION DRIVE - PARCEL 304
WW-1
8" PVC Gravity Sewer (0-6')
251
LF
WW-2
8" PVC Gravity Sewer (6'-8')
425
LF
WW-3
8" PVC Gravity Sewer (8'-10')
285
LF
WW-4
4'Manhole (0-6')
3
EA
WW-5
4'Manhole (6'-8')
3
EA
WW-6
4'Manhole (8'-10')
1
EA
WW-7
6" Single Cleanout PVC Sewer Service
8
EA
WW-8
6" Double Cleanout PVC Sewer Service
10
EA
WW-9
Television Inspection
961
LF
WW-10
Connect to Existing Manhole
I
EA
$50.00 $12,550.00
$65.00
$27,625.00
$80.00
$22,800.00
$7,500.00
$22,500.00
$9,000.00
$27,000.00
$10,500.00
$10,500.00
$1,500.00
$12,000.00
$1,750.00
$17,500.00
$5.00 $4,805.00
$5,000.00 $5,000.00
TOTAL = $162,280.00
I Packet Pg. 249 1
Item
Description
CELEBRATION DRIVE - PARCEL 304
PW-1
8" PVC Water Main (DR-18)
PW-2
8" Gate Valve
PW-3
1.5" Double Water Service (Complete)
PW-4
Fire Hydrant Assembly, Complete
PW-5
Temporary Blow -off w/ Automatic Flushing Device
PW-6
Connect to Existing Water Main
Estimated I Unit I Unit Price I Amount
982
LF
$60.00
$58,920.00
1
EA
$1,500.00
$1,500.00
14
EA
$1,750.00
$24,500.00
2
EA
$8,500.00
$17,000.00
1
EA
$13,000.00
$13,000.00
1
EA
$6,500.00
$6,500.00
TOTAL
$121,420.00
I Packet Pg. 250 1
Del Webb Naples (Parcels 304-306)
PPL
2/15/2024
Enpjneers Opinion of Probable Cost
Phase A
Phase 8
Phase C
Total
Paving
$137,266.50
$123,911.50
$189,461.50
$450,639.50
Drainage
$150,385.00
$133,795.00
$156,030.00
$440,210.00
Earthwork
$20,413.50
$1,426.50
$3,023.00
$24,863.00
Lighting
$13,200.00
$16,500.00
$16,500.00
$46,200.00
Landscaping
$49,500.00
$48,000.00
$33,000.00
$130,500.00
Sub -Total =
$370,76S.00
$323,633.00
$398,014.50
$1,092,412.50
10% O&M
$37,076.50
$32,363.30
$39,801.45
$109,241.25
To—tal =
$407,841.50
1 $355,996.30
$437,815.95
Notes:
1) This Opinion of Probable Cost 0 PC) shall be used for permitting and bond! ng purposes only.
2) This 0 PC is based on the engineer's understand! ng of the current rules, regulations, ordinances, and construction costs in effect on the date of this document. Interpretations of these construction costs may affect this 0 PC, and may require
adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. Unit prices are subject to change due to unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the
availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
NikolausJ. Kasten, P.E. pr Digitally
FL Registration #88638 �F V� signed by
Niko aus J
COA #8636 Kasten
Date:
2024."2.15
15:46:18-05'00'
Date
Nikolaus J. Kasten State of Florida Professional Engineer, License No. 88638
This item has been digitally signed and sealed by Nikolaus J. Kasten, P.E., on 2/15/2024.
Printed copies of this document are not considered signed and sealed and the signature
must be verified on any electronic copies.
I Packet Pg. 251
Del Webb Naples (Parcels 304-306)
PPL
PHASE A
Packet Pg. 252
Del Webb Naples (Parcels 304-306) - Phase A
PPL
FP —a
Drainage $150,385.00 1
Earthwork $20,413.50
Lighting $13,200.00
Landscaping $49,500.00
Sub -Total = $370,765.00
Contingency $37,076.50
Notes:
1) This Opinion of Probable Cost (OPC) shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document.
Interpretations of these construction costs may affect this OPC, and may require adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E.
FL Registration #88638
COA #8636
Date
I Packet Pg. 253 1
Estimated
Item IlDescription I -- --.— I Unit I Unit Price I Amount
VALUM �-UUM I - rmM-CL 3UD
P-1
3/4" Asphaltic Concrete (Type S-111) First Lift
2,033
SY
$7.50
$15,247.50
P-2
3/4" Asphaltic Concrete (Type S-111) Second Lift
2,033
SY
$8.00
$16,264.00
P-3
6" Linnerock Base
2,033
SY
$11.00
$22,363.00
P-4
12" Stabilized Subgrade
2,643
SY
$4.00
$10,572.50
P-5
Type "A" Curb
200
LF
$19.00
$3,800.00
P-6
Valley Gutter
1,589
LF
$15.00
$23,835.00
P-7
5'Concrete Sidewalk
893
SY
$45.00
$40,185.00
P-8
Signing and Marking
1
LS
$5,000.00
$5,000.00
TOTAL = $137,266.50
I Packet Pg. 254 1
VALOR COURT - PARCEL 306
D-1
18" RCP
23
D-2
24" RCP
204
D-3
36" RCP
418
D-4
24" Flared End
I
D-5
36" Flared End
2
D-6
Valley Gutter Inlet
4
D-7
Grate Inlet
1
LF
$75.00
$1,725.00
LF
$100.00
$20,400.00
LF
$170.00
$71,060.00
EA
$4,500.00
$4,500.00
EA
$8,500.00
$17,000.00
EA
$7,300.00
$29,200.00
EA
$6,500.00
$6,500.00
TOTAL = $150,385.00
I Packet Pg. 255 1
VALOR COURT - PARCEL 306
E-1 Sod (1' off BOC) 199 SY $3.50 $696.50
E-2 2' Silt Fence (Single Row)* 4,587 LF $3.00 $13,761.00
E-3 Floating Turbidity Barrier 413 LF $12.00 $4,956.00
E-4 Inlet Protection 5 EA $200.00 $1,000.00
NOTE: *Includes silt fence for the entire project.
TOTAL = $20,413.50
I Packet Pg. 256 1
VALOR COURT - PARCEL 306
L-1 Lighting 4 EA $3,300.00 $13,200.00
TOTAL = $13,200.00
Packet Pg. 257
VALOR COURT - PARCEL 306
LA-1 Code Minimum Landscaping I LS $49,500.00 $49,500.00
TOTAL = $49,500.00
Packet Pg. 258
Del Webb Naples (Parcels 304-306)
PPL
PHASE B
Packet Pg. 259
Del Webb Naples (Parcels 304-306) - Phase B
PPL
Engineers Opinion of Probable Cost
Paving
$123,911.50
Drainage
$133,795.00
Earthwork
$1,426.50
Lighting
$16,500.00
Landscaping
$48,000.00
Sub -Total = $3
110% Contingency
$
Total =1 $355,996.3
Notes:
1) This Opinion of Probable Cost (OPC) shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document.
Interpretations of these construction costs may affect this OPC, and may require adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E.
FL Registration #88638
COA #8636
Date
I Packet Pg. 260 1
Estimated
Item IlDescription I -- --.- I Unit I Unit Price I Amount
IVICIVIUMAL LIANC — roAK%.CL 3U3
P-1
3/4" Asphaltic Concrete (Type S-111) First Lift
1,835
SY
$7.50
$13,762.50
P-2
3/4" Asphaltic Concrete (Type S-111) Second Lift
1,835
SY
$8.00
$14,680.00
P-3
6" Linnerock Base
1,835
SY
$11.00
$20,185.00
P-4
12" Stabilized Subgrade
2,386
SY
$4.00
$9,544.00
P-5
Type "A" Curb
200
LF
$19.00
$3,800.00
P-6
Valley Gutter
1,411
LF
$15.00
$21,165.00
P-7
5'Concrete Sidewalk
795
SY
$45.00
$35,775.00
P-8
Signing and Marking
1
LS
$5,000.00
$5,000.00
TOTAL = $123,911.50
I Packet Pg. 261 1
MEMORIAL LANE - PARCEL 305
D-1
18" RCP
26
LF
D-2
24" RCP
193
LF
D-3
30" RCP
461
LF
D-4
24" Flared End
I
EA
D-5
30" Flared End
2
EA
D-6
Valley Gutter Inlet
4
EA
$75.00 $1,950.00
$100.00 $19,300.00
$145.00 $66,845.00
$4,500.00 $4,500.00
$6,000.00 $12,000.00
$7,300.00 $29,200.00
TOTAL= $133,795.00
Packet Pg. 262
MEMORIAL LANE - PARCEL 305
E-1 Sod (1' off 130C) 179 SY $3.50 $626.50
E-2 Inlet Protection
4 EA $200.00 $800.00
TOTAL = $1,426.50
I Packet Pg. 263
MEMORIAL LANE - PARCEL 305
L-1 Lighting 5 EA $3,300.00 $16,500.00
TOTAL = $16,500.00
Packet Pg. 264
MEMORIAL LANE - PARCEL 305
LA-1 Code Minimum Landscaping I LS $48,000.00 $48,000.00
TOTAL = $48,000.00
Packet Pg. 265
Del Webb Naples (Parcels 304-306)
PPL
PHASE C
Packet Pg. 266
Del Webb Naples (Parcels 304-306) - Phase C
PPL
Paving
$189,461.50
Drainage
$156,030.00
Earthwork
$3,023.00
Lighting
$16,500.00
Landscaping
$33,000.00
Sub -Total = $3
110% Contingency
$
Total =1 $437,815.9
Notes:
1) This Opinion of Probable Cost (OPC) shall be used for permitting and bonding purposes only.
2) This OPC is based on the engineer's understanding of the current rules, regulations, ordinances, and construction costs in effect on the date of this document.
Interpretations of these construction costs may affect this OPC, and may require adjustments to delete, decrease, or increase portions of this OPC.
3) All costs provided in this OPC are based on recent contract prices, or the engineer's latest known unit costs. Unit prices are subject to change due to
unpredictable and uncontrollable increases in the cost of concrete, petroleum, or the availability of materials and labor.
4) Does not include permit fees or soft costs.
5) Does not include enhanced landscape or hardscape features
Nikolaus J. Kasten, P.E.
FL Registration #88638
COA #8636
Date
I Packet Pg. 267 1
Estimated
Item IlDescription I -- --.— I Unit I Unit Price I Amount
�-CLCDKA I I UVA unive - rmM-CL 3U14
P-1
3/4" Asphaltic Concrete (Type S-111) First Lift
2,727
SY
$7.50
$20,452.50
P-2
3/4" Asphaltic Concrete (Type S-111) Second Lift
2,727
SY
$8.00
$21,816.00
P-3
6" Limerock Base
2,727
SY
$11.00
$29,997.00
P-4
12" Stabilized Subgrade
3,545
SY
$4.00
$14,18 -0
P-5
Type "A" Curb
248
LF
$19.00
$4,712.00
P-6
Type "I"' Curb
664
LF
$22.00
$14,608.00
P-7
Valley Gutter
1,305
LF
$15.00
$19,575.00
P-8
3' Valley Gutter
221
LF
$25.00
$5,525.00
P-9
Type "D" Curb
12
LF
$18.00
$216.00
P-10
5'Concrete Sidewalk
1,174
SY
$45.00
$52,830.00
P-11
Concrete Handicap Ramps w/ Detectable Surface
1
EA
$550.00
$550.00
P-11
Signing and Marking
1
LS
$5,000.00
$5,000.00
TOTAL = $189,461.50
I Packet Pg. 268 1
CELEBRATION DRIVE - PARCEL 304
D-1
18" RCP
20
LF
D-2
24" RCP
190
LF
D-3
30" RCP
494
LF
D-4
24" Flared End
I
EA
D-5
36" Flared End
2
EA
D-6
Valley Gutter Inlet
3
EA
D-7
Type "9" Curb Inlet
I
EA
D-8
Junction Box
2
EA
$75.00 $1,500.00
$100.00 $19,000.00
$145.00 $71,630.00
$4,500.00
$4,500.00
$8,500.00
$17,000.00
$7,300.00
$21,900.00
$6,500.00
$6,500.00
$7,000.00
$14,000.00
TOTAL = $156,030.00
I Packet Pg. 269 1
CELEBRATION DRIVE - PARCEL 304
E-1 Sod (1' off BOC) 258 SY $3.50 $903.00
E-2
E-3
Floating Turbidity Barrier 110 LF $12.00 $1,320.00
Inlet Protection 4 EA $200.00 $800.00
TOTAL $3,023.00
I Packet Pg. 270
CELEBRATION DRIVE - PARCEL 304
L-1 Lighting 5 EA $3,300.00 $16,500.00
TOTAL = $16,500.00
Packet Pg. 271
CELEBRATION DRIVE - PARCEL 304
LA-1 Code Minimum Landscaping I LS $33,000.00 $33,000.00
TOTAL = $33,000.00
Packet Pg. 272