Agenda 11/18/2014 Item # 16A 911/18/2014 16.A.9.
EXECUTIVE SUMMARY
This item requires that ex parte disclosure be provided by Commission members. Should a hearing
be held on this item, all participants are required to be sworn in. Recommendation to approve for
recording the final plat of Oyster Harbor at Fiddler's Creek Phase 1, (Application Number
PL20140001944) approval of the standard form Construction and Maintenance Agreement and
approval of the amount of the performance security.
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the
final plat of Oyster Harbor at Fiddler's Creek Phase 1, a subdivision of lands located in Section
13, Township 51 South, Range 26 East, Collier County, Florida, following the alternative
procedure for approval of subdivision plats pursuant to Resolution 99 -199. This procedure
allows for the Board to approve the plat and associated construction documents for construction
purposes and recording purposes concurrently.
CONSIDERATIONS: The Engineering Services Department has completed the review of the
construction drawings, specifications, and final plat of Oyster Harbor at Fiddler's Creek Phase 1.
These documents are in compliance with the County Land Development Code and Chapter 177,
Florida Statutes. This project is within the Marco Shores / Fiddlers Creek PUD Ord. 2000 -84, as
amended. All fees have been paid. Security in the amount of 10% of the total cost of the
required improvements, and 100% of the cost of any remaining improvements, together with a
Construction and Maintenance Agreement for Subdivision Improvements, shall be provided and
accepted by the County Manager or his designee and the County Attorney's office prior to the
recording of the final plat. This procedure is in conformance with Section 10.02.04 F.2 of the
Land Development Code. On July 8, 2014, the Board approved this plat. Subsequent to the
Board approval, but prior to plat recording, the developer revised the number of Lots from 137 to
129 and submitted a plat amendment for review and approval pursuant to LDC Section 10.02.04
B.5.c. The infrastructure improvements are the same as reflected in the July 8, 2014 Executive
Summary and are reiterated below.
The Engineering Services Department recommends that the final plat of Oyster Harbor at
Fiddler's Creek Phase l be approved for recording.
FISCAL IMPACT: The overall project cost is $2,984,627.68. The amount of work subject
to the Collier County Fee Schedule is $1,959,627.68 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $ 807,456.50
b) Drainage, Paving, Grading $1,152,171.18
C) Lake Excavation $1,025,000.00
The Security amount, equal to 110% of the
infrastructure cost, is $2,155,590.45. The Lake Excavation fees are
paid through the Excavation Pen-nit process.
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: $60,138.82
Packet Page -1015-
11/18/2014 16.A.9.
The Fees are based on a construction estimate of $1,959,627.68 and were paid in March, 2014.
The breakdown is as follows:
a)
Plat Review Fee ($1,000.00 + $5. /ac)
$ 1,350.00
b)
Construction Drawing Review Fee
Water & Sewer (.75% const. est.)
$ 6,055.92
C)
Drainage, Paving, Grading
(.75% const. est.)
$ 8,641.28
d)
Construction Inspection Fee
Water & Sewer (2.25% const. est.)
$18,167.77
e)
Drainage, Paving, Grading
(2.25% const. est.)
$25,923.85
GROWTH MANAGEMENT IMPACT: The developer must receive a Certificate of
Adequate Public Facilities prior to the issuance of the construction plan final approval letter.
LEGAL CONSIDERATIONS: This item has been approved as to fonn and legality, and
requires a majority vote for Board approval. - SAS
RECOMMENDATION: That the Board of County Commissioners endorses staff's
recommendation to approve the final plat of Oyster Harbor at Fiddler's Creek Phase 1
(Application Number PL 20140001944) for recording with the following stipulations:
1. Approve the amount of $2,155,590.45 as perfonnance security for the required
improvements; or such lesser amount based on work completed, and as is approved by the
Engineering Services Department.
2. Approve the standard form Construction and Maintenance Agreement and direct the
County Manager or his designee:
a. To withhold Certificates of Occupancy until the required improvements have
received preliminary acceptance.
b. To delay recording of the plat until suitable security and an appropriate Construction
and Maintenance Agreement is approved and accepted by the County Attorney's
office and the Board of County Commissioners or the County Manager or his
designee, or his designee on behalf of the Board pursuant to Section 10.02.04 F.2 of
the Land Development Code.
Prepared by: John Houldsworth, Growth Management Division, Planning and Regulation
Attachments: 1) Location Map, 2) Plat Map and 3) Opinion of Cost
Packet Page -1016-
11/18/2014 16.A.9.
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.16.A.16.A.9.
Item Summary: This item requires that ex parte disclosure be provided by Commission
members. Should a hearing be held on this item, all participants are required to be sworn in.
Recommendation to approve for recording the final plat of Oyster Harbor at Fiddler's Creek
Phase 1, (Application Number PL20140001944) approval of the standard form Construction and
Maintenance Agreement and approval of the amount of the performance security.
Meeting Date: 11/18/2014
Prepared By
Name: HouldsworthJohn
Title: Site Plans Reviewer, Senior, Natural Resources
10/22/2014 8:23:25 AM
Approved By
Name: PuigJudy
Title: Operations Analyst, Community Development & Environmental Services
Date: 10/22/2014 4:11:25 PM
Name: McLeanMatthew
Title: Project Manager, Principal, Operations and Regulatory Management
Date: 10/23/2014 l l :33:18 AM
Name: StoneScott
Title: Assistant County Attorney, CAO Land Use /Transportation
Date: 10/28/2014 8:18:42 AM
Name: MarcellaJeanne
Title: Executive Secretary, Transportation Planning
Date: 11/3/2014 11:33:52 AM
Name: KlatzkowJeff
Title: County Attorney,
Date: 11/3/2014 2:25:18 PM
Name: IsacksonMark
Packet Page -1017-
11/18/2014 16.A.9.
Title: Director -Corp Financial and Mngmt Svs, Office of Management & Budget
Date: 11/4/2014 9:49:18 AM
Name: FirmEd
Title: Management/Budget Analyst, Senior, Transportation Engineering & Construction Management
Date: 11/4/2014 12:58:27 PM
Name: OchsLeo
Title: County Manager, County Managers Office
Date: 1 l /6/2014 3:48:42 PM
Packet Page -1018-
-------- --
- -- - - - - - - - -
-- - - - - - - -- I
7
In
LEI ' Y
RESORT
=all
'1Z -,/'
_,_ J�l V
11/18/2014 16.A.9.
J1
LIU UM M-9 u 122 NAEV"llm
_C_)Ylc;'TER, HARBOR AT
FIDDLER"'S CRE-EK,
__,c' cati ci LD
- 1019 --
K 1 7' C-
C
ROOKERY BAY
NATIONAL EEC JARINE
RESEARCH RESERVE-
=all
'1Z -,/'
_,_ J�l V
11/18/2014 16.A.9.
J1
LIU UM M-9 u 122 NAEV"llm
_C_)Ylc;'TER, HARBOR AT
FIDDLER"'S CRE-EK,
__,c' cati ci LD
- 1019 --
K 1 7' C-
r ti
m W
ti W
a1
�
j
Lij
d
O W
W W Cat
a
QQ��o
c CL
CIS p W
Cc q
Q � �
� O
a� sx
` k bug
Eli g
Eli III ° 4I;
� .� a
I
Ego yjq
M! DIN DIN 1�F��
aa� doe �� is ks got oil
O
¢o
0?
W
°z
�R
�a
y �
€
Asa s� ����Ry z- � s���r� €- a.� � �a•��- lea °�P� �
-� � t
RUN
15 2R
oil 111 ji
f
w togs
1 s +r
� i a
LL r e€ 7 r @
s_ _a 0 `�$ a �$ @t 4 I „
p= ti $ m
N a Ina
4 �
I� N
ar `rEa -115
W rill H 1 q
{. .c
11g l .g
fn a °i &e a Y e tons 3 -m$ �G a V7$ 3 °$ W
� �y�
Packet Page -1020-
s
K
s
£
s�
as
n ^- 13a -H:i t \� -fr Chd vVld \aGBYaN a3J5A:: r - C9 \C: GL t/2'a5 1G3road :A3nMf15`
11/18/2014
16.A.9.
N N
Fg
pulp!
�
-
y
zip r�
n$
�
O c�
GIs
m:
8
M
cam. M
W O
v
EA
Q�Z?4�O�C
�g
h
sa
�a
3�
VIII
al
�a
m
e
�3
N
Irg�
h{
�5
o
s ¢�
Iw
Z
a�
I� -
`:a
¢� I
2 e
I I o
W
�# YtIM
i,
3 j3
4 Ila
;olh'
-
-
c
LU
,$
o
b
'n3jn:
Hl:n�tlhl
Zl�iaa
=n;
6
� pp
m
W
8
&S
st
°2a�6n
m�?Ttltt
�n81M1
5
;olh'
-
-
- 8ni
,$
o
�Yiwwwwtlww
'n3jn:
Hl:n�tlhl
Zl�iaa
=n;
IRi�
-B
of C,a�
&S
st
°2a�6n
m�?Ttltt
�n81M1
g
fg8
ELI
caa
csa
11/18/2014 16.A.9.
vw to
a.
c
.e�taw
It ,rsa iaw
°
W b
IN
w H
E- CO¢ ~ "i - - --
Lll w q 4
/
O V) 1:4
8
O _
LO
CL
a � a
a a x s
O '. b � � svnr�vur - -- - - -- :Y•�Yae - —�j I a
I !
—
I
CID 0
_ Cf) a /
_ m
R
� .a iaau
,61 06Z 41.80,YUN A1SZSON
X010 SdgMg
LVHSML ovvvd Yl ,
Packet Page -1021-
11/18/2014 16.A.9.
is
c
F
h
O w' ��, rr✓ � e.reaze9z2_ m.vur.�es
m
Y
o
O LU a
I I
2 I rc- Y a
WFUCJ °1T S +✓ b pC�� \ � ., B5 V � �I
C -
cc
- '111
\ T -.
/.,
�1
1 I
h
v1
�
I
LS r' I1M 36POSf9 n'SI
���
Y
w�FF?
OSL
}}
Q F-I Z
Iti F�1
M.OJ Lfb9
E
h%
LJ
°m
Z
b
,�.i6
nrvb
�CQci �D �' Wi x =
01115
�J Ti
I—I wr,
cc
LL
�yis6' e �o� PPOa
ate`
w� Pr
2 C9
2
�I
11-mMy f � f ✓8 -�R
z $
<I,
n g
l,
f z z z
Ilk' R = 3 "Now
° ^
4
I
°r88�g�emMh
I i g �8 �; 8188 g8i888£I$p881888�88 g�8$188�88 ��$ 8888888888 €�88i88888�8$888 8$8$Ik8 g�$
, �Dq, �qt i a -_R a" 1110 el I "sl'.sm �_ _ _ _ y °Ins #a it IR
Packet Page -1022-
f
F
w�FF?
FF
ti�.b
b
,�.i6
nrvb
H tie
a� I�
N
�RaM
R
�aa8 Z-31
�CQci �D �' Wi x =
01115
�J Ti
I—I wr,
cc
LL
�yis6' e �o� PPOa
ate`
w� Pr
2 C9
2
�I
11-mMy f � f ✓8 -�R
z $
<I,
n g
l,
f z z z
Ilk' R = 3 "Now
° ^
4
I
°r88�g�emMh
I i g �8 �; 8188 g8i888£I$p881888�88 g�8$188�88 ��$ 8888888888 €�88i88888�8$888 8$8$Ik8 g�$
, �Dq, �qt i a -_R a" 1110 el I "sl'.sm �_ _ _ _ y °Ins #a it IR
Packet Page -1022-
�yis6' e �o� PPOa
ate`
w� Pr
2 C9
2
�I
11-mMy f � f ✓8 -�R
z $
<I,
n g
l,
f z z z
Ilk' R = 3 "Now
° ^
4
I
°r88�g�emMh
I i g �8 �; 8188 g8i888£I$p881888�88 g�8$188�88 ��$ 8888888888 €�88i88888�8$888 8$8$Ik8 g�$
, �Dq, �qt i a -_R a" 1110 el I "sl'.sm �_ _ _ _ y °Ins #a it IR
Packet Page -1022-
Packet Page -1022-
�aa^ "- I's�l� „aaaaa
Iw
W
rru,,
QC
O_ W
W E��
U
O �W°
C7 a
<w
� uj
oc
O
� o�w
Q ao
Q � U
W � O
T
O
h
C!7
W�
W
y3
a
- ------- --- -----
! Vk/SYr4j 12+E' VIpY�
3AmLin NO
93SYNd YzL- JSb3'M7(!13
I�
Packet Page -1023-
11/18/2014 16.A.9.
W -
n�
_ e^l
m �
�
a
IrIa
Si L t5 °
O
80 0.868 8ea�r __n
m��
O Q
3
u
Cl 4!
ul
wg "�. h�. titi �g17�$.998g813m = `>
u
I
AIR
to
�aa^ "- I's�l� „aaaaa
Iw
W
rru,,
QC
O_ W
W E��
U
O �W°
C7 a
<w
� uj
oc
O
� o�w
Q ao
Q � U
W � O
T
O
h
C!7
W�
W
y3
a
- ------- --- -----
! Vk/SYr4j 12+E' VIpY�
3AmLin NO
93SYNd YzL- JSb3'M7(!13
I�
Packet Page -1023-
11/18/2014 16.A.9.
W -
n�
_ e^l
m �
�
IrIa
Si L t5 °
80 0.868 8ea�r __n
.88.38 3 88 RHI_s „.:a
wg "�. h�. titi �g17�$.998g813m = `>
u
�SA A`83 8ffi8h:_ :as 6Y"'_,�
5$8 $$$$8$E8$�8$8$$�88$�8$
H�a:r�K'o
=�� nt
a
� -°
sea^
SIR
�
o°
ssc�
&:.�--
^61:RFRn°i6$
-_.R.tl
s a
s w
m
:N ^
ti8 SIR
m':I'
S
r SI6
•
'
'
,
tthwt�„hlwwt
a==
��-_
I^
I :_az6c��,sass,�s
tt
tww
thwtw
„x
h�„
twhw
ttw
„x.waaaz::laa
a�n:8:
'y=
s
^_8'ry
88 „8��'g
gaa888888888888:3
5:aaass�o'
^,
ask:
p��°21,a1�
as
°
Iaa'a;la
�,;;��
c=
8cfaaRy�.�n�8�_�.ti,
b,
_iii
_I;
tiI titiS
titilbti
a��nna;s
k4ac
"_an�ala
^-
ac-e��ra�_o�
I88E
8$188888
88888$8
$$8$88g
8888888
E88
�alaEg�aenR_EBalmm
e�Ia�'amalawaa=
a "a
asp
Il
1'I
�h
h
tt
h
ht
hwh
t
a't
h
t
t
ht
tt�„w
ial
_8818
ok;
.Rrn
M1Io.665'
„�i.
.3•
„ng.„_:
n�
„a$8
b�.
tibb
hF M
4Ftibivti�..ih
W1a
��
�I- lana.ti`rv:
b�4�b
'888888888
8.8888E
'e
88
�£
8881888
n
•oln
g88
8R88E888
$ "888
a
4 a'a
&
F�_
a
= o
} 8
8 8
3 8
8"
Illicit
miss
R
90
e•a111y
°�I'
`Ie
An
h
I
I „
^- ^Egg-
11�
-wtw
ry
Iry
R RIR
_A
ab1_Rti
„
„a
__1a
�. „I
arv„
„Iry
ti
a:,
�'n
_ of
„n
•^
Ihl
$•e
al
8R
r
"�
hla
s
1
all
�'$:in
$ 8
8
8. $E
8
818
9 F'g
8 8
8 8
1818188
$�8
-8 818181
8
8i8;8
gl'gl8
w
1
i
181
�
INA
N t tl
t tl
tt
I „8
t
�
IR
t
ht
t II �
I
It
t
t
t^
h1
R
I
I
Ig 8
1
Sf
9 I�
1
n
^
ICI
1
>aI�
^1�,1
xal
�
u8b
bbbb-
R
_la$
kb�
^:rv•
_'„RR
mm
rva-
qb1
1�u
•,
8
1
_ICI
a sl •e
� R
1 a
a';
8.
'-� R
A
0
'8P
818
8,818
8 8
8 8
8
818
81$
8�8
88188
8
8
8 8 8
8 818
E
81818
81818
5ai
^_ "o3lUOgo
�Rg
°�Rr
_''GLIB
�iC
C�IL
33
§S�4Y
��=
w
x
I �K
I I
!C7
H ~
�I
Irose ,rU BzsB arsz �
rile
uzs� zzs�
e g s s 8
g or
a
-
-_
ry
e
2 0
czivcr_
_
yr 5
I FB-1 Z i M [SarSe II 3 �S,Br� B x
Q Q u .� m- nrr a
-
CD
TTnn lJ � � 11�
O
�BIII bl y- I - WB�• 3.6i3OS1B 5 ¢�¢
H � i
Lll ror pp
\ 1J'
T, rrr
O L�
f /ul a�7 3
da
0
rvd Ubid Caupp�a�ny_,f -- fv
11/18/2014 16.A.9.
g ii
--
rx
CUa
'P� o
10112
a sQ
ppi$
L
H eS
fff
ssha8aeo_M1
WWWf
�y,q
Wff
�A
Yaaa
fff
�rvsa�'a'�:e°a4
"a
;RSg
i8 v"{•'P•
n�89
^°$
Smm•ry'•rvV
nnN
ses_a
a J
I
'1e
8
.I8I
88
8888888$8R
p8p
N�iiai�
al>
a sQ
ppi$
L
H eS
=x
SAa
Packet Page -1024-
N�iiai�
hit
„z
W�z?p�
piii
Si
&fie
hi'
o
itl
zN
"r�'I
as
z
�o
W
'^
I
'b
oaa
rvwry
__
_rvlaa
,all�lry
-I -�I
�!rvl�a�
I I-
a
rhr88h>r
�rvNhh
^IIe
88
nha�
-Y:
-88p
-
R
ICI
W:
^os
��
I
nNhN
h�
N
F
R
IR
I
n.
slam
aaaaaaaa'asa$ae
ala
aa
aaaaaeasaaaaaa
ry
8888888888881a
88888'R8
R 888
n
a 88
FIN
88888
cl
j..
&akR
n - ^
�I
cery�
�
a_aala
I
I
a Fl
I �1
cl�
�
R
�
la�ae
I
?�O
-
m
Packet Page -1024-
o
$
as
�o
I
I
rvwry
__
_rvlaa
,all�lry
-I -�I
�!rvl�a�
I I-
rvrvrv'hh
�rvNhh
yR
RY
-Y:
a
I
n
h�
R
IR
slam
aaaaaaaa'asa$ae
ala
aa
aaaaaeasaaaaaa
ry
ain
n
Mn
0
., nin
cl
j..
n
n - ^
Packet Page -1024-
C
Ouj
ti
m W
OU.
E" �
W W Q
Q
�o
o �
Z °
o
O
LL
3 c Ic
rt ^'
s
Packet Page -1025-
n� +_- - , �� nn \unauru v ,cin n. - roar in ianunc �narnuu i�nunr.
11 /18/2014 16.A.9.
;
3;=
o
��S:.w
7InF
r. -°�a
n'°In
nR
^°f"'o88-
wof
^,�n�n
?fftryw
nn
nlR ^-
3:h�^hiwf
wfflgf
Sw
�"
f�.,
�"
^n�o
^$
^a�$��
�1=:I�
�
ffim
na'
st'
s�xo-
a�e_����ae�'h'
&�4aann��'sta
:a��g
=nn
I
I
I
��AW4R
n 8R
,S
SS
€R
m
h
p
°
nti
"�rvn�d
I
-ud
^
yklx
8 8
$$g8
^�alaaae�„
8$8888$$888888888888888g
, :�sNnsa_��sx�eg's;s3,�aRb,��
88R@8888$$
,8'g8'88$88$Bg�$8888$8
&$$'8
'8
g�88ea8,$aig
8$k
8gk$egl8
§88
���aaoRBw�a���sl�l���
#�e�aa�eaaam��l�ema
°s���easa�
�CC
CC
OU.
E" �
W W Q
Q
�o
o �
Z °
o
O
LL
3 c Ic
rt ^'
s
Packet Page -1025-
n� +_- - , �� nn \unauru v ,cin n. - roar in ianunc �narnuu i�nunr.
11 /18/2014 16.A.9.
;
3;=
o
o�"�"wff
�f
wof
?fftryw
ffw
wfflgf
wfi.,
�"
f�.,
�"
^n�o
^$
h
nti
"�rvn�d
-ud
^
yklx
_r:asi
^�alaaae�„
, :�sNnsa_��sx�eg's;s3,�aRb,��
,8'g8'88$88$Bg�$8888$8
&$$'8
'8
g�88ea8,$aig
8$k
8gk$egl8
§88
���aaoRBw�a���sl�l���
#�e�aa�eaaam��l�ema
°s���easa�
�CC
CC
OU.
E" �
W W Q
Q
�o
o �
Z °
o
O
LL
3 c Ic
rt ^'
s
Packet Page -1025-
n� +_- - , �� nn \unauru v ,cin n. - roar in ianunc �narnuu i�nunr.
11 /18/2014 16.A.9.
3;=
o
4
FIR-P1.201:300020 33 11/18/2014 16.A.9.
OYSTER HARBOR AT FIUVLClI a
CREEK PHASE 1
DATE: 3/6/14
DUE: 4/114
Pre (cared for:
F{ -' 0YSTER HA.1 OR, IL LC'
SI-56 Fiddler's Cr -ee.lc Parkway
Naples, 'Fl, 34114
Prepared by:
( Fr adyAl i rlo r
Ci�Til' Fnline,c,rs • L,and Surveyors •► Planners; •' Larnd�u,,ape P,lrhitects
Q. GRADY TMNIDIi: & ASSOCIATE-S, P.N.
CERTIFICATE OF AUTHOR I.7 "AT EI B 00051 IS 1
:3800'via. Del Re)'
Bonita Spri.nI , Florida =4134
(239) 937 -1 /rj
Florida
Packet Page -1026-
11/18/2014 16.A.9.
Oyster Harbor Fhase 1
Cost Sumlmary
Site Infrast:ruc:ture
------ - - - - -- -------------------------
_
cos ,r SUN7N1ARY
-----------------
Site Infrastructures
- - - - --
Eiernent
Estimated Cost
------ - - - - -- -
General Conditions
- - -
- - --
$ --
- - - - -- 11,150.00
------- - -- -
Ea;rthwork
------- - - - - -- -
Roadway
St:orm Drainage
- - -- ------
- - --$
$�-
$
- - - - -- - - --
1,165,577.00
- - - - -- 501,6:36.113
313,84.5.00
Sanitary Sewer System
$
523,135.50
Potable W'arter Distribution
_
! $
— 284,320.00
Street: Lights/Electric, etc.
Landscape and Irrigation
$
— $
]::17,000.01)
67,97055
TOTAL $
27,984,6 :. T.fii3
Ncte: Excavation is permitted, inspected arcs banded under
the excavation permit and the estifiated cost amount is Cledicted
from the below costs for PPL pen-nitting; purposes.
Sub — Totals for 130L Permitting Purooses
Road, Drxvings and Landscape! ;:1,1.52.1;7.1.:!8
Water and Sewer Utilit'aes $807,4515.50
u:\ Engineering \FIRCU ENG \F \FCOHPPLL \060P \03P PLO P \Cost Estimate 1.21 -1.4
Packet Page -1027-
A
11/18/2014 16.A.9.
Phase, I
0)1ster Harbor
137 Single Family Lots;
Cost I-stimate - SPre Infrastructure
I
Rinuary 2.1., 2014
DEaGFZINTUOW
UNIT
01-Y
-13RIC'E
TOTAL
General Conditions
Silt Fence
7.150
$1.010
$7,150.00
Floatinp Turbidity Barrier
-LF
LF
0
$15.010
$0.00
Construction Entranceffra cking Control
EA
2
$2,000_00
$4,000.00
Subtotal
$11,160.00
Earl:hwork
-- — --------
Clearinll and Gnibbing
Ac
1
$1,250.00
------
Top Str p
AC
64
$32,000.00
Lake Excavate, haul, place & compact
"Y
4101,000
---- — -- $2,50
$1,025,000.00
Fine Grade Beim
SY
111,000
$1.00
$11,000.00
Fine Grade Swale Slopes
3y
7,980
$1.010
$7,980.00
Fine Grade General
SY
9,000
$1,00
1;9,000.00
Sod Lake Banks
BY
25,2010
7,800.00
Final Soed Lots a nd FuturEa F'hase Araa -%iu 7F Z earintnits
(200# sled + 3CD# fertilizer per A(.' Seasonal IVIiK)
Ac
26.2
$11,400,00
$116,680.00
Temporary Berm/S;v4e at Flhaseci Road Ends
LF..
816
$4,860-00
Subtotal
$11,165,570.00
- - - - --
------------
Roadway
12" Coripacted 13utgrade (stabilized if required)
By
19,390
$2,010
$";8,780.00
8" Limerock Base (Compacted and Primed)
Sy
$8.00
- -__ -- $132,480.00
3/4" Asphaltic Concrete Type 5-111 (1st Ufl)
Sy
113,560
$4.50
$74,520.00
Valley Gutter
LF
10,165
$7.60
$77,203.18
Type "A" Curb
LF
530
13, 010
$6,890.00
Type T" Curb
— - — -
LF
1 "Doe�
$12.010
$12,060.00
--- — -
Intersection Curt)
LF
380
$6,460.00
6' Concrete Sidewalk
SF
$3.00
$50,925.00
Handicap Curb Ramps • All Types Inctuding Datectab[a Warning Strip
Sigr ing (Traffic control, decorative pole or fr-,IITI(I)
Pavemont Markings for First and Se-oand: Lift Asphalt
--16
EA
1-S
9
-T i
I
'555D.00
$3,600.00
$2,000.00
$4,950.00
1:3.600.00
$2,000.00
Concrete DriverNay 1:0 Pump Station
5F
2150
$1,300.00
Bahia Sod (10' Wide from Back of Curb)
Sy.
E,56Z
----- — -- $1,80
$11,808,00
3/4" Asphalt 2nd 1A
3Y._
_- '113,560 !1 -------- $4.75
---- - -_$ -- 78,660.00
ISubtotal
$501,636.18
— ---- — - — ---------- — ------
----- - - - - --
Packet Page -1028-
Page I - I
11/18/2014 16.A.9.
Phase I
Oyster Harbor
137 Single Family Lots
Cost Estimate - Site Infrastructure
January 21, 2014•
Storm Drainage
15" RC'
LF
-1,120
$22..50
$25,200,00
18" RC'
LF
1,170
$26.100
$32,760.00
24�' RC'
LF
2,180
$38.50
$83,930,00
36" RC' (This phase only)
LF
1930
$19,140.00
Throat Met Type I
EA_
4
$2,290.00
s9,160,00
-------- ------
Valley (;utter Inlet
EA
20
$2,,150.00
$63,000.00
Type C Inlet
EA
8
$1,990.130
$15,920.00
Junction Box Type 1:
EA
1
$2,520.00
52,520.00
18" MES
EA
10
$1,140.00
$11,400.00
24" MES
EA
10
$1,260,00
$12,600.00
36" MES
Elk
2
$2,280.00
S4,560.00
Control Structure
1
$4,670.00
S4,670.00
Yard Drain Inlet
__EA
EA
9
$730.001
56,570,00
12" Yard Drain Flipe
LF
'1,310
$16.00
$20,960.00
Curl) Inlet Protection (Inlet log or Approved r_-qu1,@4
EA
4
$75.00
$300,00
Filter nicks (RA Moore Drop Inlet Sack. or approved equal)
EA
11
$105.00
$1,155.00
Subtata 1
$31,13,845.00
Sanitary Sewer S, Y st9m
B" Gravity PVC-SCIR 26 (0-43' CLIt)
LF
1,292
$15.20
$19,638.40
8" Gravity PVC-SER 26 (6-3' Cut)
LF
$18.50
$24,494.00
------ — -----
R 26 (8-10' Cul.)
8" Gravity Pvc-.Lc----------------
_-2,324
LF.-
567
$20.50
$'11,623.50
- - - - --
8" Gravity PVC-SCR 26 (1C -12' Cut)
LF
510
$26.001
$13,260.00
8" Gravity PVC-SDFR 26 (12-14'Cuf)
LF
508
$34.20
$117,373.60
8" Gtravit PVC -,SC 26 (14-16' Cijt).--
LF
853
$45.00
$138,385.00
Marhol a 4' Diameter (0-6')
=-A
1
$3,460.00
$3,460.00
Marhola 4' Diameter (6-8)
--
JA
7
$4,350.00
$130,450.00
Mar hol,? 4' Diameter (8-10')
=_ A
4
$5,230.00
$20,920.00
Mar hola 4' Diameter (10 -12')
__
! =A
1
$6,020.110
$6,020.00
fZr hol,-, 4' Diameter (11 -14')
A
1;
$6,750.00
$20,250.00
Manhole 4' Dia Tete r (14-16"1
EA
5
$7,810.00
$39,050.00
Manhole Drop Correction (1E -20' Cut, 245' Drop)
Short Term Dewater
=A
LS
1
$2,000.00
$3,500.00
$6,000.00
----- - - - - --
$3,500.00
6" Single and Double Senfice
17-A
71
'5740.00
$52,540.00
------- -------
Television Inspaction
LF
5,054.
$3.00
$15,162.00
6" P VC Force Ma In ("1900, ID R 18)
LF
1,120
$21.00
Cut in 6'W" Tee S, Connect to Exist.
1
$5,260.00
_$13,520.00
$5,260.00
-:11
6" Plug Valve mifth Sox
__EA
EA
2
$1,210.00
$2,420.00
Air Release Combination ASSOITINY
EA
_2'_
$2,710.00
5:5,420.00
Pump Station (Includes Electric to Transformer)
EA
1 13160,000.00
$160,000.00
F emme nd Gate fo r Pump S tation
-S
1 $4,390.01)
4,390.00
Sub-total
$523,136.50
Potable Water Distribution S)I!;tOITI
8" PVC, Main (C-900, DR 18)
!LF
4,900 1
$19.00
$93,100.00
10" IDVO Main (C-900, DR 18)
4__'_F
I
1,00E I
$26.001
$26,13000
------
10" PVC Main (C-900, DR 14)
_LF
I-loci
_12,90�Q;
Packet Page -1029-
Page I - 2
11/18/2014 16.A.9.
Phase 1
Oyster Harbor
137 Sir Eje Family Lots
Cost Estimate - Site Infrastructure
January 21, 2014
8" Gate Valve wAh Box
EA
10
$1,280.100
$'12,800.00
10 " Gate Valve with Box
EA
3
$1,390.130
55,670.00
Fire Hy Jrant Assembly
-EA
14
$3,550.30
$53,900.00
Single, Water Service
EA
5
$560.00
52,800.00
Double Water Sentice
EA
r:l) 6
$580.00
$38,280.00
Temporary BIO'N Off
EA
4
$880-100
53,520.00
Air Release Combination h3sembily,
EA
6
$2,100.00
$12,600.00
10" Hot Tap, Gate Valve 9, Connect to EKiSt 1021h
EA
4
$E,,BOCI.100
$' 27,200.00
Single Water Servik* w/BFIDII at Flurnp 13fiation
EA
1
$620.130
$620.00
Testing, Chlorination & Sample Points
LS
1
$4,800.00
54,800,00
S u btata 1
$284,320.00
- - - ---------
Street Ughts
35
$3,250.100
- - - -_— $1.17,000.00
--EA
$1117,000.00
- — — ---------
Landscape and Irrigation (Required in Buffers]_______
Trees
EA
5D
$225,00
$11,250.00
Shrubs
EA
825
3,28.00
$' 23.100.00
Ground Cover
SY
410
$52
J
.. . ..... $2.050.00
--- — ------ — -
Irrigation
SY
4,100
$5.00
$20,500.00
Mulch
SY
,1,690
$3.00
$11,070.00
l3ulbtotal
$67,970.00
- — — ---------
MoE 131D TO-rikL
rand! Total
$2,98
Packet Page -1030-
Page I - 3