Agenda 04/26/2016 Item #16A15 4/26/2016 16.A.15.
EXECUTIVE SUMMARY
Recommendation to approve an easement agreement for the purchase of a Road Right-of-Way,
Drainage and Utility Easement (Parcel 315RDUE) required for the expansion of Golden Gate
Boulevard from 20th Street East to east of Everglades Boulevard. Project No. 60145 (Estimated
Fiscal Impact: $15,200).
OBJECTIVE: To purchase an easement needed for the four-laning of Golden Gate Boulevard
from 20th Street East to east of Everglades Boulevard(Project).
CONSIDERATIONS: Collier County is seeking to purchase a 4,500 square foot, more or less,
perpetual, non-exclusive Road Right-of-Way, Drainage and Utility Easement ("Parcel
289RDUE"). Parcel 315RDUE is part of a 2.81 acre parent tract owned by Mrs. Bobbie L.
Davenport (f/k/a Bobbie Lee Gruninger) and Kevin Mouchou (Property Owner). The improved
property is located on the north side of Golden Gate Boulevard, between 20th Street Northeast
and 22nd Street Northeast.
The accompanying appraisal prepared by R. Alan Wilcox, MAI, SRA, and dated January 16,
2016, estimated the current market value of Parcel 315RDUE to be $9,800. However, this
appraisal does not account for the overall costs of obtaining the subject easement should the
relationship between the Property Owner and Collier County become adversarial. The attached
easement agreement reflects an amicably-negotiated settlement amount of $15,000. Had the
relationship between the Property Owner and the County staff become adversarial, it is likely
that an attorney, an appraiser and other experts might have been brought in to manufacture
additional claims; Parcel 315RDUE would have to be taken by condemnation; and the cost to
acquire the right-of-way required for the construction of the project would rise beyond the actual
value of the right-of-way involved.
Accordingly, staff is recommending that the Board of County Commissioners (Board) approve
the accompanying agreement for the purchase of Parcel 315RDUE.
FISCAL IMPACT: Funds in the amount of $15,200 ($15,000 purchase price for Parcel
315RDUE and approximately $200 for recording fees) are available in the Golden Gate
Boulevard Transportation Capital Improvement Project No. 60145. The primary funding source
for the acquisition of right-of-way is impact fees. Should impact fees not be sufficient within a
particular project, the secondary funding source will be gas taxes.
Incremental maintenance costs for Golden Gate Boulevard from 20th Street East to east of
Everglades Boulevard are estimated at$3,000 per year for mowing and garbage removal. The
cost to maintain storm water management infrastructure will be approximately $5,000 on a three
to five year basis. New roadway construction has a maintenance curve of approximately five to
seven years before any incremental costs are required for repairs.
LEGAL CONSIDERATIONS: This item has been approved as to form and legality and requires a
majority vote for Board approval. —JAB
Packet Page -594-
4/26/2016 16.A.15.
GROWTH MANAGEMENT IMPACT: This recommendation is consistent with the Long Range
Transportation Plan and the Collier County Growth Management Plan.
RECOMMENDATION:
1. To approve the accompanying Easement Agreement and authorize the Chairman to execute
same on behalf of the Board;
2. To accept the conveyance of Parcel No. 315RDUE and authorize the County Manager, or his
designee, to record the conveyance instrument in the public records of Collier County,
Florida;
3. To authorize the payment of all costs and expenses that Collier County is required to pay
under the terms of the Easement Agreement to close the transaction;
4. To authorize the County Manager or his designee to take the necessary measures to ensure
the County's performance in accordance with the terms and conditions of the agreement; and
5. To authorize any and all budget amendments required to carry out the collective will of the
Board.
Prepared by: Sonja Stephenson, Property Acquisition Specialist, Transportation Engineering
Division, Growth Management Department
Attachments:
1) Easement Agreement
2) Property Location Map
3)Appraisal Report dated January 16, 2016 due to its size is located at:
http://apps3.colliergov.net/agenda/ftp/2016BC CM:eetings/AgendaApri12616/GrowthMgmt/Appr
aisal Report-315.pdf
Packet Page -595-
4/26/2016 16.A.15.
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.16.A.16.A.15.
Item Summary: Recommendation to approve an easement agreement for the purchase
of a Road Right-of-Way, Drainage and Utility Easement (Parcel 315RDUE) required for the
expansion of Golden Gate Boulevard from 20th Street East to east of Everglades Boulevard.
Project No. 60145 (Estimated Fiscal Impact: $15,200).
Meeting Date: 4/26/2016
Prepared By
Name: StephensonSonja
Title: Property Acquisition Specialist,Transportation Engineering&Construction Management
3/21/2016 8:03:05 AM
Submitted by
Title: Division Director-Water,Water
Name: Steve Messner
3/21/2016 8:03:07 AM
Approved By
Name: HendricksKevin
Title: Manager-Right of Way,Transportation Engineering&Construction Management
Date: 3/21/2016 8:40:23 AM
Name: PutaansuuGary
Title: Project Manager, Principal,Transportation Road Maintenance
Date: 3/21/2016 9:26:48 AM
Name: AhmadJay
Title: Division Director-Transportation Eng,Transportation Engineering&Construction Management
Date: 3/21/2016 9:51:06 AM
Name: DelateJoseph
Title: Project Manager, Senior,Transportation Road Maintenance
Date: 3/21/2016 1:07:30 PM
Packet Page -596-
4/26/2016 16.A.15.
Name: GossardTravis
Title: Division Director-Road Maintenance,Road Maintenance
Date: 3/22/2016 8:18:22 AM
Name: TaylorLisa
Title: Management/Budget Analyst, Senior, Capital Construction&Maintenance Budget/Fiscal
Date: 3/22/2016 3:48:14 PM
Name: KearnsAllison
Title: Manager-Financial &Operational Sprt, Capital Construction&Maintenance Budget/Fiscal
Date: 3/29/2016 11:24:22 AM
Name: ShueGene
Title: Division Director-Operations Support, Growth Management Department
Date: 3/30/2016 10:04:42 AM
Name: MarcellaJeanne
Title: Executive Secretary,Transportation Administration
Date: 3/31/2016 1:15:59 PM
Name: BelpedioJennifer
Title:Assistant County Attorney,CAO General Services
Date: 3/31/2016 2:48:55 PM
Name: KlatzkowJeff
Title: County Attorney,
Date: 4/4/2016 3:59:24 PM
Name: UsherSusan
Title: Management/Budget Analyst, Senior,Office of Management&Budget
Date: 4/15/2016 10:23:17 AM
Name: CasalanguidaNick
Title: Deputy County Manager, County Managers Office
Date: 4/17/2016 11:06:31 AM
Packet Page -597-
4/26/2016 16.A.15.
PROJECT: 60145—Golden Gate Blvd.
PARCEL No(s): 315RDUE
FOLIO No(s): Portion of 40622520009
EASEMENT AGREEMENT
THIS EASEMENT AGREEMENT (hereinafter referred to as the "Agreement") is
made and entered into on this day of , 2016, by and between
BOBBIE L. DAVENPORT, F/K/A BOBBIE LEE GRUNINGER AND KEVIN MOUCHOU,
wife and husband, whose mailing address is 2481 Golden Gate Blvd. E, Naples, FL
34120, (hereinafter referred to as "Owner"), and COLLIER COUNTY, a political
subdivision of the State of Florida, whose mailing address is 3299 Tamiami Trail East, do
the Office of the County Attorney, Suite 800, Naples, Florida 34112 (hereinafter referred to
as"County").
WHEREAS, County requires perpetual non-exclusive Road Right-of-Way, Drainage
and Utility Easement over, under, upon and across the lands described in Exhibit "A",
which is attached hereto and made a part of this Agreement(hereinafter referred to as the
"Easement"); and
WHEREAS, Owner desires to convey the Easement to County for the stated
purposes, on the terms and conditions set forth herein; and
WHEREAS, County has agreed to compensate Owner for conveyance of the
Easement.
NOW THEREFORE, in consideration of these premises, the sum of Ten Dollars
($10.00), and other good and valuable consideration, the receipt and sufficiency of which
is hereby mutually acknowledged, it is agreed by and between the parties as follows:
1. RECITALS - All of the above recitals are true and correct and are hereby expressly
incorporated herein by reference as if set forth fully below, and all Exhibits referenced
herein are made a part of this Agreement.
2. PURCHASE PRICE -Owner shall convey the Easement to County for the sum of:
$15,000.00
subject to the apportionment and distribution of proceeds pursuant to Paragraph 9 of
this Agreement (said transaction hereinafter referred to as the "Closing"). Said
payment to Owner, payable by County Warrant or funds wire transfer, shall be full
compensation for the Easement conveyed, including (if applicable) all landscaping,
trees, shrubs, improvements, and fixtures located thereon, and shall be in full and
final settlement of any damages resulting to Owner's remaining lands, costs to cure,
including but not limited to the cost to relocate the existing irrigation system and other
improvements (if any), and the cost to cut and cap irrigation lines (if any) extending
into the Easement, and to remove all sprinkler valves and related electrical wiring (if
any), and all other damages in connection with conveyance of said Easement to
County, including all attorneys' fees, expert witness fees and costs as provided for in
Chapter 73, Florida Statutes.
3. CLOSING DOCUMENTS AND CLEAR TITLE -- Owner shall obtain from the holders of
any liens, exceptions and/or qualifications encumbering the Easement,the execution of
such instruments which will remove, release or subordinate such encumbrances from
the Easement upon their recording in the public records of Collier County, Florida.
Prior to Closing and as soon after the execution of this Agreement as is possible,
Owner shall provide County with a copy of any existing title insurance policy and the
following documents and instruments properly executed, witnessed, and notarized
where required, in a form acceptable to County (hereinafter referred to as "Closing
Documents"):
(a) Road Right-of-Way, Drainage and Utility Easement;
Packet Page -598- €;)
4/26/2016 16.A.15.
rayc
(b) Instruments required to remove, release or subordinate any and all liens,
exceptions and/or qualifications affecting County's enjoyment of the
Easement;
(c) Closing Statement;
(d) Grantor's Non-Foreign, Taxpayer Identification and "Gap"Affidavit;
(e)W-9 Form; and
(f) Such evidence of authority and capacity of Owner and its representatives to
execute and deliver this agreement and all other documents required to
consummate this transaction, as reasonably determined by County,
County's counsel and/or Title company.
4. TIME IS OF THE ESSENCE - Both Owner and County agree that time is of the
essence. Therefore, Closing shall occur within ninety (90) days of the date of
execution of this Agreement or within thirty(30)days of County's receipt of all Closing
Documents, whichever is the later. This agreement shall remain in full force and
effect until Closing shall occur, until and unless it is terminated for other cause. At
Closing, payment shall be made to Owner in that amount shown on the Closing
Statement as"Net Cash to the Seller."
5. IRRIGATION SYSTEM AND MISCELLANEOUS IMPROVEMENTS - Owner agrees
to relocate any existing irrigation system located on the Easement including irrigation
lines, electrical wiring and sprinkler valves, etc. (if any), prior to the construction of the
project without any further notification from County. Owner assumes full
responsibility for the relocation of the irrigation system (if any) on the remainder
property and its performance after relocation. Owner holds County harmless for any
and all possible damage to the irrigation system in the event owner fails to relocate
the irrigation system prior to construction of the project.
If Owner elects to retain improvements and/or landscaping ("Improvements") located
on the Easement Of any), Owner is responsible for their retrieval prior to the
construction of the project without any further notification from County. Owner
acknowledges that County has compensated Owner for the value of all
improvements located within the Easement area, and yet County is willing to permit
Owner to salvage said improvements as long as their retrieval is performed before
construction and without interruption or inconvenience to the County's contractor. All
improvements not removed from the Easement prior to commencement of
construction of the project shall be deemed abandoned by Owner.
This provision shall survive Closing and is not deemed satisfied by conveyance of
title.
6. MISCELLANEOUS REQUIREMENTS - Owner and County agree to do all things
which may be required to give effect to this Agreement immediately as such
requirement is made known to them or they are requested to do so, whichever is the
earlier.
7. REPRESENTATIONS AND WARRANTIES - Owner agrees, represents and warrants
the following:
(a) Owner has full right, power and authority to own and operate the property
underlying the Easement, to enter into and to execute this Agreement, to
execute, deliver and perform its obligations under this Agreement and the
instruments executed in connection herewith, to undertake all actions and to
perform all tasks required of Owner hereunder and to consummate the
transaction contemplated hereby.
Packet Page -599-
4/26/2016 16.A.15.
(b)County's acceptance of the Easement shall not be deemed to be full
performance and discharge of every agreement and obligation on the part of
Owner to be performed pursuant to the provisions of this Agreement.
(c) No party or person other than County has any right or option to acquire the
Easement or any portion thereof.
(d) Until the date fixed for Closing, so long as this Agreement remains in force
and effect, Owner shall not encumber or convey any portion of the property
underlying the Easement or any rights therein, nor enter into any agreements
granting any person or entity any rights with respect to the Easement,without
first obtaining the written consent of County to such conveyance,
encumbrance, or agreement, which consent may be withheld by County for
any reason whatsoever.
(e)There are no maintenance, construction, advertising, management, leasing,
employment, service or other contracts affecting the Easement.
(f) Owner has no knowledge that there are any suits, actions or arbitration,
administrative or other proceedings or governmental investigations or
requirements, formal or informal, existing or pending or threatened which
affect the Easement or which adversely affect Owner's ability to perform
hereunder; nor is there any other charge or expense upon or related to the
Easement which has not been disclosed to County in writing prior to the
effective date of this Agreement.
(g) County is entering into this Agreement based upon Owner's representations
stated in this Agreement and on the understanding that Owner will not cause
the physical condition of the property underlying the Easement to change
from its existing state on the effective date of this Agreement up to and
including the date of Closing. Therefore, Owner agrees not to enter into any
contracts or agreements pertaining to or affecting the property underlying the
Easement and not to do any act or omit to perform any act which would
adversely affect the physical condition of the property underlying the
Easement or its intended use by County.
(h)The property underlying the Easement, and all uses of the said property,
have been and presently are in compliance with all Federal, State and Local
environmental laws; that no hazardous substances have been generated,
stored, treated or transferred on the property underlying the Easement
except as specifically disclosed to the County; that the Owner has no
knowledge of any spill or environmental law violation on the property
contiguous to or in the vicinity of the Easement to be sold to the County, that
the Owner has not received notice and otherwise has no knowledge of: a)
any spill on the property underlying the Easement; b) any existing or
threatened environmental lien against the property underlying the Easement;
or c) any lawsuit, proceeding or investigation regarding the generation,
storage, treatment, spill or transfer of hazardous substances on the property
underlying the Easement. This provision shall survive Closing and is not
deemed satisfied by conveyance of title.
8. INDEMNIFICATION - Owner shall indemnify, defend, save and hold harmless the
County against and from, and reimburse the County with respect to, any and all
damages, claims, liabilities, laws, costs and expenses (including without limitation
reasonable paralegal and attorney fees and expenses whether in court, out of court,
in bankruptcy or administrative proceedings or on appeal), penalties or fines incurred
by or asserted against the County by reason or arising out of the breach of any of
Owner's representations under paragraph 7(h). This provision shall survive Closing
and is not deemed satisfied by conveyance of title.
9. CURATIVE INSTRUMENTS, PROCESSING FEES, TAXES - County shall pay all
fees to record any curative instruments required to clear title, and all Easement
instrument recording fees. In addition, County may elect to pay reasonable
Packet Page -600- (GI))
4/26/2016 16.A.15.
raye'r
processing fees required by lien-holders and/or easement-holders in connection with
the execution and delivery of a Release or Subordination of any mortgage, lien or
other encumbrance recorded against the property underlying the Easement;
provided, however, that any apportionment and distribution of the full compensation
amount in Paragraph 2 which may be required by any mortgagee, lien-holder or other
encumbrance-holder for the protection of its security interest, or as consideration due
to any diminution in the value of its property right, shall be the responsibility of the
Owner, and shall be deducted on the Closing Statement from the compensation
payable to the Owner per Paragraph 2. County shall have sole discretion as to what
constitutes "reasonable processing fees." In accordance with the provisions of
Section 201.01, Florida Statutes, concerning payment of documentary stamp taxes
by County, Owner shall further pay all documentary stamp taxes required on the
instrument(s) of transfer, unless the Easement is acquired under threat of
condemnation.
10. PRIOR YEAR AD VALOREM TAXES-There shall be deducted from the proceeds of
sale all prior year ad valorem taxes and assessments levied against the parent tract
property which remain unpaid as of the date of Closing.
11. EFFECTIVE DATE - This Agreement and the terms and provisions hereof shall be
effective as of the date this Agreement is executed by both parties and shall inure to
the benefit of and be binding upon the parties hereto and their respective heirs,
executors, personal representatives, successors, successor trustees, and/or
assignees,whenever the context so requires or admits.
12. PUBLIC DISCLOSURE - If the Owner holds the property underlying the Easement in
the form of a partnership, limited partnership, corporation, trust or any form of
representative capacity whatsoever for others, Owner shall make a written public
disclosure, according to Chapter 286, Florida Statutes, under oath, subject to the
penalties prescribed for perjury, of the name and address of every person having a
beneficial interest in the property underlying the Easement before the Easement held
in such capacity is conveyed to County. (If the corporation is registered with the
Federal Securities Exchange Commission or registered pursuant to Chapter 517,
Florida Statutes, whose stock is for sale to the general public, it is hereby exempt
from the provisions of Chapter 286, Florida Statutes.)
13. ENTIRE AGREEMENT-Conveyance of the Easement, or any interest in the property
underlying the Easement, by Owner is contingent upon no other provisions,
conditions, or premises other than those so stated herein; and this written Agreement,
including all exhibits attached hereto, shall constitute the entire Agreement and
understanding of the parties, and there are no other prior or contemporaneous written
or oral agreements, undertakings, promises, warranties, or covenants not contained
herein. No modification, amendment or cancellation of this Agreement shall be of any
force or effect unless made in writing and executed and dated by both Owner and
County.
14. BREACH AND TERMINATION - If either party fails to perform any of the covenants,
promises or obligations contained in this Agreement, such party will have breached
this Agreement and the other party may provide written notice of said breach to the
party in breach, whereupon the party in breach shall have 15 days from the date of
said notice to remedy said breach. If the party in breach shall have failed to remedy
said breach, the other party may, at its option, terminate this Agreement by giving
written notice of termination to the party in breach and shall have the right to seek
and enforce all rights and remedies available at law or in equity, including the right to
seek specific performance of this Agreement.
15. SEVERABILITY- Should any part of this Agreement be found to be invalid, then such
invalid part shall be severed from the Agreement, and the remaining provisions of this
Agreement shall remain in full force and effect and not be affected by such invalidity.
16. VENUE -This Agreement is governed and construed in accordance with the laws of
the State of Florida.
Packet Page -601-
4/26/2016 16.A.15.
Qy.
IN WITNESS WHEREOF, the parties hereto have executed this Agreement on the date
first above written.
AS TO COUNTY:CCU\\
DATED:
ATTEST: BOARD OF COUNTY COMMISSIONERS
DWIGHT E. BROCK, Clerk COLLIER COUNTY, FLORIDA
BY:
Deputy Clerk DONNA FIALA, Chairman
AS TO OWNER:
DATED:
we Cs
Witness(Signature) BOBBIE L. DAVENPORT, F/K(A
earrO
BOBBIE LEE GRUNINGER
Names-!-Print or T p.P'
Witness(Signature)
ji.a{ YYLC
Name'(Print or I ype)
t7e."
ness ignature) KEVIN MOUCHO
Said o 11/10 r
e(Pr t or Type)
''ess(Signature)
Name(Print or Type)
Approved as to form and legality:
Jennifer A.Belpedio Css
i
Assistant County Attorney—1'4104
`�
Last Revised'06/23/15
\,
Packet Page -602-
. .
4/26/2016 16.A.15.
, 1 :
,•
1
,.. ,
+
. .
,, I
, I
S
i!■' '1'.:s \,-.
1 i ■ ,
EXHIBIT A
, .
7 I EAST 180' OF ;
:
. TRACT 36 Page• 4* I .
1 ,
.1; • ; :ODC. & RICHARDS-LONG WILJAMS
..; 3749/3359 OR 1926/956
. ,
Sr
'.
a TRACT 19 TRACT 36 \TRACT 37
-,: GOLDEN GATE ESTATES
UNIT 76
PLAT BOOK 5 PAGE 13
I ,
I \
,
4 ,
1 ,
PROPOSED ROADWAY EASEMENT
PARCEL 315 RDUE !
! 1 ,
,
\
I \
4,■.„,„: , L
I • i \ 1
GOLDEN GATE BOULEVARD (CR 876)
ON OFFICIAL RECORDS (BOOK/PAGE)
PROPOSED ROADWAY, DRAINAGE AND jilt.ITY EASEMENT (ROUE)
; 1 EXISTING ROADWAY EASEMENT DEDICATED TO THE PERPETUAL
1 =1 USE OF THE PUBLIC PER PLAT HOCK 5, PACE 13
LEGAL DESCRIPTION FOR PARCEL 315 RDUE
A PORTION OF 1 RAC I 36, GOLDEN GATE ESTATES, UNIT 76 AS RECORDED IN PLAT BOOK 5, PAGE 13 OF THE PUBLIC
RECORDS OF COLLIER COUNTY, FLORIDA, LYING IN SECTION 1, TOWNSHIP 49 50001, RANGE 27 EAST, COLLIER
COUNTY, FLORIDA. BEING MORE PARIICULARLY DESCRIBED AS FBI „(..MS.
IT 11.1 NORTH 25 FEET OF THE SOUTH 75 FEE1 OF THE EAST 180 FEET OF SAID TRACT 35.,
/
CONTAINING 4,500 SQUARE FEET, MORE OR LESS.
0 00 40 1 GU 5, ,
1 0"--V
v.r:HA A wA P5 iTS510,5 c.,.5. 1.1
SKETCH & DESCRIPTION ONLY CLl.,-N REC,S I lA qu.ri s;:Rvn AP PEA
0N Trer NO;53,,
.-.
NOT A BOUNDARY SURVEY SCALE 1"..:130. ,,,,,a,
Or60,1.',A6NAtlf,': RAIUt,NaDssrp
I OR: COLLIER COUNTY GOVERNMENT BOARD OF COUN TY COMMISSIONERS 4',,um,rm 1,,V,If A t:,1,:kr..-6;ONA: SU,VAIYOR,ND MAPPER,
1 GOLDEN GATE BOULEVARD
SKETCH & DESCRIPTION OF: PROPOSED ROADWAY EASEMENT CONSULTING CAI Eugittering
JIL.lk T TA. 1 Surveying&Mapping
PARCEL 315 ROUE 010 Know Park Give,Suite 200 .'
■
Naples,Florida 3410,3
COLLIER COUNTY, FLORIDA None:(239)597.0575 Ri239I 597.0576
1 8 No:6952
7013 NUMBER REVISION SECTION 'TOWNSHIP RANGE SCALE DATE DRAWN 135 FILE NAME SHEET
05021/0000 0007 1 49 7/ _ 1" = BO' FEB. 7103 S.R. 0576 56315 1 OF 1
Packet Page -603- ..._
1
4/26/2016 16.A.15.
Property Location Map
60145 — Parcel 315RDUE
f Oyu ' y
19.93 Y '$Y,er�$."•e;;.+ a
Goiden G,rirte BLVD E
Packet Page -604-
Prepared for and property of Collier County Board of Commissioners
Reliance upon the appraisal for other uses is not warranted .
Appraisal Report
Number 15 -11 -01 (Parcel No. 315 RDUE )
Project: Widening of Golden Gate Boulevard
County Project No. 60040.1
Parcel No. 315 RDUE
Parent Tract: 2.81 Acre Improved Tract .
Improvements: One Single -Family Home and
Associated Site Improvements .
Location: The parent tract is located on the north side of Golden Gate Boulevard E.
between 22nd Street SE and Everglades Boulevard S. in Collier County, Naples, Florida.
The parent tract has a street address of 2481 Golden Gate Boulevard E.,
Naples, Florida 34120.
Owner: Bobbie Lee Gruninger .
Date of Valuation: January 19, 2016 .
(Date of th e Most Recent Inspection )
For
Harry Henderson, SRA, Review Appraiser
Transportation Right -Of -Way Group
2885 Sou th Horseshoe Drive
Naples, Florida 34104
January 2016
Prepared By: Wilcox Appraisal Services, Inc.
1633 SE 41st Street
Cape Coral, Florida 33904 -7470
239 -542 -2311
Email: a wilcox maisra @ comcast.net
Wilcox App raisal Services, Inc. is committed to the highest degree of professionalism
with all of our appraisers being designated members of the Appraisal Institute.
1633 S.E. 41 st Street • Cape Coral • Florida 33904 -7470
239 -542 -2311 • Email awilcox maisra @ comcast.net
Prepared for and property of Collier County Board of Commissioners.
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
January 27 , 2016
Harry Henderson, SRA, Review Appraiser
Transportation Right -of -Way Group
2885 Sou th Horseshoe Drive
Naples, Florida 34104
Re: Appraisal Report Number: 15 -11 -01 (Parcel No. 315 RDUE ).
Project: Widening of Golden Gate Boulevard .
Parcel No.: 315 RDUE .
Parent Tract: 2.81 Acre Improved Tract .
Improvements: One Single -Family Home and Associated Site Improvements .
Location: The parent tract is located on the north side of Golden Gate
Boulevard E. between 22nd Street SE and Everglades Boulevard S.
in Collier County, Naples, Florida. The parent tract has a street
address of 2481 Golden Gate Boulevard E., Naples, Florida 34120.
Owner: Bobbie Lee Gruninger .
Date of Value: January 19, 2016 (Date of Most Recent Inspection ).
Dear Mr. Henderson:
Pursuant to your request, an inspection and valuation analysis has been completed of th e
above referenced property for th e purpose of e stimating th e market value of th e property rights
and improvements (if any) which are proposed to be acquired, toge th er wi th all diminution in
value to th e remainder land and improvements (if any) which can be attributed to the proposed
use of, or activity upon, the proposed perpetual, non -exclusive, road right -of -way, drainage, and
utility easement (Parcel No. 315 RDUE ).
The Appraisal Standards Board of the Appraisal Foundation adopted the “2016 -2017 Uniform
Standards of Professional Appraisal Practice” (USPAP) on February 6, 2015 . The 2016 -2017
standards became effective January 1, 2016 through December 31, 2017 . In comp liance with
Standards Rule 2 -2(a ), the appraiser is communicating to the client a n “Appraisal Report”, one
of the two reporting options allowed under Standards Rule 2 -2 .
To estimate th e compensation due th e property owner, th e appraiser has estimate d th e “as is”
m arket value of th e undivided fee simple interest in th e parent tract before and after th e
proposed acquisition . Accordingly, as of th e date of value, January 19, 2016 , th e appraiser
has utilized th e hypo th etical condition assuming th e proposed acquisition and th e
proposed roadway improvements have been completed. A hypo th etical condition is
contrary to what exists but is supposed for th e purpose of analysis. Hypo th etical conditions
assume conditions contrary to known facts about physical, legal, or economic characteristics of
th e parent tract ; or about conditions external to th e property , such as market conditions or
trends; or about th e integri ty of data used in an analysis.
Wilcox Appraisal Services, Inc. is
committed to the highest degree of
professionalism with all of our
appraisers being designated members
of the Appraisal Institute.
Page No. 2 PR
January 27, 2016
Harry Henderson, SRA, Review Appraiser
Wilcox Appraisal Services, Inc.
Prepared for and property of Collier County
Board of Commissioners. Reliance upon the
appraisal for other uses is not warranted.
The parent tract is improved with a single -family home and associated site improvements. The
parent tract single -family home is setback approximately 125 feet fro m the existing right -of -way
of Golden Gate Boulevard E. before the taking. After the taking, the remainder property single -
family home is setback approximately 100 feet from the new right -of -way of Golden Gate
Boulevard E. The setback of the remainder pr operty’s single -family home exceeds the
minimum zoning requirement and is within typical market setback standards . The only
significant improvements located within the proposed acquisition area consist of site
improvements. Building and site improvements located outside the proposed acquisition
area are considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
Th is letter of transmittal precedes th e full narrative app raisal report, fur th er describing th e
property and containing th e reasoning and most pertinent data leading to th e final value
estimates. Your attention is directed to th e "General Assumptions", "General Limiting
Conditions", and "Certificate of Appraisal ", which are considered usual for th is type of
assignment and have been included in th e addendum of th is report.
By reason of my investigation and analysis, data contained in th is report, and my experience in
th e real estate appraisal business, it is my op inion th at th e amount due th e property owner, as a
result of th e loss of real estate resulting from th e property rights and improvements (if any)
which are proposed to be acquired, including all diminution in value to th e remainder land and
improvements (i f any) which can be attributed to th e use of or activity upon the proposed
perpetual, non -exclusive, road right -of -way, drainage, and utility easement (Parcel No. 315
RDUE ), as of January 19, 2016 , is:
Value of the Property Rights Taken: $2,000
Value of the Improvements Taken: $7,800
Severance Damages: 0
Net Cost to Cure: 0
TOTAL AMOUNT DUE OWNER: $9,800
Respectfully submitted,
WILCOX APPRAISAL SERVICES, INC.
R. Alan Wilcox, MAI, SRA
State -Certified General Real Estate Appraiser
RZ 306
Prepared for and property of Collier County Board of Commissioners. Page 1
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Table of Contents
PAGE
TABLE CONTENTS ........................................................................................................ 1
CERTIFICATION ............................................................................................................. 3
SUMMARY OF SALIENT FACTS AND CONCLUSIONS .............................................. 5
INTRODUCTION AND DEFINI TION OF THE APPRAISAL PROBLEM ...................... 12
Identi fication of the Intended User ....................................................................................... 13
Iden tification of the Real Estate ........................................................................................... 13
Prior Services ...................................................................................................................... 13
Identification of the Property Right s to be Valued ................................................................ 13
Intended Use or Function of the Appraisal ........................................................................... 14
Defini tion of the Value Estim ate(s) ...................................................................................... 14
Date of Value Estimate(s) ................................................................................................... 15
Description of the Scope of the Appraisal ............................................................................ 15
Hypothetical Conditions ....................................................................................................... 15
Other Limiting Conditions .................................................................................................... 16
PHOTOGRAPHS OF THE PARE NT TRACT ............................................................... 17
VALUATION ANALYSIS OF THE PARENT TRACT ................................................... 22
Owner of Record ................................................................................................................. 23
Legal De scriptio n of the Parent Tract .................................................................................. 23
Real Estate Ass essments and Ad Valorem Taxes ............................................................... 23
Sales and Marketin g History of the Pare nt Tract ................................................................. 23
Fl orid a Area and Collier County Map ................................................................................... 24
Parent Tract Local A rea Map ............................................................................................... 25
Market Area Data ............................................................................................................... 26
Parent Tract Aerial Map ...................................................................................................... 29
Parent Tract P lat Map ......................................................................................................... 30
Parent Tract Land Use Map ................................................................................................ 31
Parent Tract Zoning Map ..................................................................................................... 32
Site Data ............................................................................................................................ 33
Collier County Future Land Use Designat ion ....................................................................... 35
Zoning Classification ........................................................................................................... 36
Improvement Data ............................................................................................................... 38
Highest and Best Use .......................................................................................................... 39
The Appraisal Process ........................................................................................................ 40
The Sales Comparison Approach to Valu e .......................................................................... 42
Land Sales Map .................................................................................................................. 44
Reconcilia tion of the Valu e Indications ................................................................................ 5 4
Estimatio n of Reasonable Exposure Time ........................................................................... 56
Prepared for and property of Collier County Board of Commissioners. Page 2
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Table of Contents – continued
PAGE
DESCRIPTIONS AND VALUATION ANALYSES OF THE PROPOSED PARTIAL
ACQUISITION AR EA AND THE REMAINDER PROPERTY ....................................... 57
Parcel No. 315 RDUE Acquisition Area Map ....................................................................... 58
Project Description and Identification of the Proposed Partial Acquisition Area ................... 59
Valuation Analysis of the Proposed Partial Acquisition Area ................................................ 59
Valuation Analysis of the Remainder Property “As Severed” ............................................... 61
Severance Damages to the Remainder Property ................................................................ 62
Co st to Cure Analysis .......................................................................................................... 62
Special Benefits .................................................................................................................. 62
Summary and Conclusion and the Total Compensation Estimate ....................................... 63
ADDENDUM ................................................................................................................. 64
Assumptions and Limiting Conditions .................................................................................. 65
Qu alifications of the Appraiser ............................................................................................. 67
Copy of Parent Tract’s Special Warranty Deed ................................................................... 69
Quarterly Market Detail – 3 rd Quarter 2015
for Single Family Homes in Collier County .......................................................................... 70
Land Sales Map .................................................................................................................. 72
Land Sales Data Sheets ...................................................................................................... 7 3
Prepared for and property of Collier County Board of Commissioners. Page 3
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Certificat ion
I certify that, to the best of my knowledge and belief:
• The statements of fact contained in this report are true and correct.
• The reported analyses, opinions, and conclusions are limited only by the reported
assumptions and limiting conditions, and are my personal, impartial, and unbiased
professional analyses, opinions, and conclusions.
• I have no present o r prospective interest in the property that is the subject of this report,
and I have no personal interest with respect to the parties involved.
• I have no bias with respect to the property that is the subject of this report or to the
parties involved with this assignment and my engagement in this assignment was not
contingent upon developing or reporting predetermined results.
• My compensation for completing this assignment is not contingent upon the developing
or reporting of a predetermined value or direct ion in value that favors the cause of the
client, the amount of the value opinion, the attainment of a stipulated result, or the
occurrence of a subsequent event directly related to the intended use of this appraisal.
• The reported analyses, opinions, and conclusions were developed, and this report has
been prepared, in conformity with the requirements of the Code of Professional Ethics
and Standards of Professional Appraisal Practice of the Appraisal Institute.
• The reported analyses, opinions, and conclus ions were developed, and this report has
been prepared, in conformity with the Uniform Standards of Professional Appraisal
Practice.
• The use of this report is subject to the requirements of the Appraisal Institute relating to
review by its duly authorized representatives.
• As of the date of this report, R. Alan Wilcox, MAI, SRA, has completed the requirements
under the continuing education program of the Appraisal Institute.
• As of the date of this report, R. Alan Wilcox, MAI, SRA, State -Certified General Rea l
Estate Appraiser, License No. RZ 306, has completed the requirements under the
continuing education program of the State of Florida for state -certified appraisals.
• I, R. Alan Wilcox, MAI, SRA, have made a personal inspection of the subject property
and s ales comparables that are contained in this report.
• No one provided significant professional assistance other than the person signing this
report, unless otherwise indicated within the report.
• I, R. Alan Wilcox, MAI, SRA, have performed no services, as a n appraiser or in any
other capacity, regarding the property that is the subject of this report within the three -
year period immediately preceding acceptance of this assignment.
• This report was prepared for and is the property of the Collier County Board of
Commissioners and the reliance upon this appraisal for other uses is not warranted.
• Acceptance and utilization of this appraisal report, or any portion thereof, constitutes
acknowledgement and acceptance of all General Assumptions and Special Conditions
contained herein.
Prepared for and property of Collier County Board of Commissioners. Page 4
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
To estimate the compensation due the property owner, the appraiser has estimate d th e “as is”
m arket value of th e undivided fee simple interest in th e parent tract before and after th e
proposed acquisition . Accordingly, as of th e date of value, January 19, 2016 , th e appraiser
has utilized th e hypo th etical condition assuming th e proposed acquisition and th e
proposed roadway improvements have been completed. A hypothetical condition is
contrary to what exists but is supposed for th e purpos e of analysis. Hypo th etical conditions
assume conditions contrary to known facts about physical, legal, or economic characteristics of
th e parent tract ; or about conditions external to th e property, such as market conditions or
trends; or about th e integri ty of data used in an analysis.
The parent tract is improved with a single -family home and associated site improvements. The
parent tract single -family home is setback approximately 125 feet from the existing right -of -way
of Golden Gate Boulevard E. before the taking. After the taking, the remainder property single -
family home is setback approximately 100 feet from the new right -of -way of Golden Gate
Boulevard E. The setback of the remainder property’s single -family home exceeds the
minimum zoni ng requirement and is within typical market setback standards . The only
significant improvements located within the proposed acquisition area consist of site
improvements. Building and site improvements located outside the proposed acquisition
area are c onsidered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
By reason of my investigation and analysis, data contained in th is report, and my experience in
th e real estat e appraisal business, it is my opinion th at th e amount due th e property owner, as a
result of th e loss of real estate resulting from th e property rights and improvements (if any)
which are proposed to be acquired, including all diminution in value to th e remainder land and
improvements (if any) which can be attributed to th e use of or activity upon the proposed
perpetual, non -exclusive, road right -of -way, drainage, and utility easement (Parcel No. 315
RDUE ), as of January 19, 2016 , is:
Value of the Prope rty Rights Taken: $2,000
Value of the Improvements Taken: $7,800
Severance Damages: 0
Net Cost to Cure: 0
TOTAL AMOUNT DUE OWNER: $9,800
Respectfully submitted,
WILCOX APPRAISAL SERVICES, INC.
R. Alan Wilcox, MAI, SRA
State -Certified General Real Estate Appraiser
RZ 306
Prepared for and property of Collier County Board of Commissioners. Page 5
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Summary of Salient Facts and Conclusions
A. Appraisal Problem :
1. Types of Value (s): Market Value.
2. Property Rights: Undivided Fee Simple Interest.
3. Intended Use of Appraisal Report: Th e intended use of th e appraisal is understood
to be for use as a basis of value for determining
full compensation to th e property owner for th e
loss of th e real estate resulting from th e
property rights and improvements (if any) which
are proposed to be ac quired, including all
diminution in value to th e remainder land and
improvements (if any) which can be attributed
to th e use of, or activity upon, the proposed
perpetual, non -exclusive, road right -of -way,
drainage, and utility easement (Parcel No. 315
RDUE ).
4. Date of Value: January 19, 2016 (Date of Most Recent
Inspection ).
5. Scope of Analysis: Appraisal Report.
6. Owner of Record: Bobbie Lee Gruninger .
B. Site Data, Before th e Taking :
1. Location: The parent tract is located on the north side of
Golden Gate Boulevard E. between 22nd Street
SE and Everglades Boulevard S. in Collier
County, Naples, Florida. The parent tract has a
street address of 2481 Golden Gate Boulevard
E., Naples, Florida 34120.
2. Size & Shape: The parent tract contains 2.81 acres of gross
land area and is rectangular in shape.
Specifically, the parent tract has a southern
property line along Golden Gate Boulevard E.
that measures 180 feet; with a depth there from
along the eastern and western property lines
that measur e 680 feet; and a rear, northern
property line that measures 180 feet.
3. Roadway Frontage: The parent tract benefits from 180 feet of
frontage along the northerly right -of -way of
Prepared for and property of Collier County Board of Commissioners. Page 6
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Golden Gate Boulevard E. Golden Gate
Boulevard E. is an arterial, undivided, two lane,
paved roadway.
4. Utilities: The available utilities to the parent tract include
telephone, electrical service and emergency
services. Drinking water would be typically
provided by a private well. Wastewater would
be typically disposed of by a private septic tank
and drain field combination.
5. Topography: The parent tract is a level tract covered with
vegetation that is partially cleared . The parent
tract is situated within an area designated Flood
Zone AH in the Federal Emergency
Management Flood Rate Maps, Map Number
12021C0435H , and dated May 16, 2012. Flood
Zone AH includes a reas subject to inundation
by 1 -percent -annual -chance shallow flooding
(usually areas of ponding) where average
depths are betwee n one and three feet. Base
Flood Elevations (BFEs) derived from detailed
hydraulic analyses are shown in this zone.
Mandatory flood insurance purchase
requirements and floodplain management
standards apply.
6. Predominant Soils: Based on the appraiser's review of the United
States Department of Agriculture’s Soil Survey
of Collier County, Florida, the parent tract is
located in an area with predo minant soil types
that includes No. 4, Chobee, Limestone
substratum, and Dania mucks, depressional;
No. 6, Rivi era, limestone substratum -
Copeland fine s and; No. 14 , Pineda fine sand ,
l imestone s ubstratum ; and No. 21, Boca fine
sand. It is important to bring to the reader’s
attention that the information reported above
related to the predominant soil group(s) on or
near the parent tract, are general in nature, and
may or may not apply specifically to the soil
group(s) located on the parent tract.
7. Exotic Vegetation and Wildlife: Current county, state, and federal regulations
have considered certain areas juris dictional
based upon vegetation classifications and/or
wildlife species. The appraiser is not an expert
at vegetation groups or wildlife identification
and has not been provided a report prepared by
such an expert. The parent tract is presumed
Prepared for and property of Collier County Board of Commissioners. Page 7
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
to be unen cumbered by current county, state,
and federal regulations related to certain areas
being considered to be jurisdictional based
upon vegetation classifications and/or wildlife
species. Furthermore, the appraiser has
assumed a reasonable quantity of non -
jur isdictional uplands exist on the parent tract
suitable for the development of the property in
accordance to the estimated highest and best
use.
8. Environmental Liabilities: The parent tract is assumed to be unaffected by
environmental liabilities. How ever, the reader is
advised that no environmental studies of the
parent tract have been provided to the
appraiser.
9. Easements & Restrictive
Covenants: The parent tract is encumbered by a 50 -foot
wide road right -of -way easement along the
southern proper ty line along the property’s
existing frontage to Golden Gate Boulevard E.
The appraiser is not aware of any other
easements or restrictive covenants which might
adversely affect the market value and
development of the parent tract before the
taking. How ever, the reader is advised that the
appraiser has not been provided any title
information.
10. Land Use and Zoning: The parent tract is designated Estates
Designation on the Collier County Future Land
Use Map, within the Residential Estates Sub -
district , and is further regulated by the Golden
Gate Area Master Plan. Furthermore, the
parent tract is zoned E, Estates District,
according to the Collier County Land
Development Code.
C. Improvement Data, Before
the Taking : The parent tract is improved with a single -family
home and associated site improvements. The
parent tract single -family home is setback
approximately 125 feet from the existing right -
of -way of Golden Gate Boulevard E. before the
taking. After the taking, the remainder property
single -family home is setback approximately
100 feet from the new right -of -way of Golden
Gate Boulevard E. The setback of the
remainder property’s single -family home
exceeds the minimum zoning requirement and
Prepared for and property of Collier County Board of Commissioners. Page 8
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
is within typical mark et setback standards . The
only significant improvements located within the
proposed acquisition area consist of site
improvements. Building and site
improvements located outside the proposed
acquisition area are considered to be
unaffected. Accordingly, the appraiser has
not estimated the contributory value of the
building and site improvements not taken.
D. Highest and Best Use, Before
the Taking :
1. As Though Vacant: The highest and best use “as though vacant” is
estimated to be potential single -family
residential development .
2. As Improved: T he highest and best use of the parent tract “as
improved” is estimated to be the continued use
of the existing improvements as a single -family
home and associated site improvements.
E. Market Value Estimate ,
Before the Taking :
1. Land Value: .......................................................................................................... $56,200
2. Improvements: ...................................................................................................... $ 7,800
Total Market Value of the Parent Tract: .................................................................... $64,000 *
* Building and site improvements located outside the proposed acquisition area are
considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
F. Reasonable Exposure Time : Six to twelve months .
G. Intended Use of the Proposed Acquisition
Area and A Description of the Proposed Land
and Improvements Taken :
1. Intended Use of the
Proposed Acquisition: The proposed perpetual, non -exclusive, road
right -of -way, drainage, and utility easement will
be utilized for the widening of Golden Gate
Boulevard E. from Wilson Boulevard to DeSoto
Boulevard. Plans included the widening of
Golden Gate Boulevard E. from two lanes to four
lanes and will include capacity improvements
such as adding turn lanes to the Wilson
Boulevard and Everglades Boulevard
intersections. Other improvements include traffic
signal upgrades at three major intersections
(Wilson, Everglades and DeSoto Boulevards),
Prepared for and property of Collier County Board of Commissioners. Page 9
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
on -road bike lanes and sidewalks on both sides
of the roadway. This project will also include the
replacement of br idges over three canals, the
Golden Gate, Miller and Faka Union canals.
2. Proposed Land and
Property Rights Taken: Parcel No. 315 RDUE is a perpetual, non -
exclusive, road right -of -way, drainage, and
utilities easement that consist of a 25 f oot wide
strip taking along the northerly right -of -way of
Golden Gate Boulevard E. Parcel No. 315
RDUE contains 0.10 acres (4,500 square feet) of
gross land area and is rectangular in shape.
Specifically, the Parcel No. 315 RDUE has a
southern property l ine along Golden Gate
Boulevard E. that measures 180 feet; with a
depth there from along the eastern and western
property lines that measure 25 f eet; and a rear,
northern property line that measures 180 feet.
3. Proposed Improvements Taken: The only signi ficant improvements that will be
taken consist of site improvements including a
portion of the gravel drive, sod, landscaping, site
clearing, fill and grading . Pertinent
improvements to establish the driveway
connection(s) to Golden Gate Boulevard E. will
be re -established by Collier County.
H. Market Value of the Proposed Property Rights
and Improvements Taken :
Property Rights Taken: ................................................................................................. $2,000
Improvements Taken: ................................................................................................... $7,800
Total: ............................................................................................................................ $9,800
I. Market Value of the Remainder Property,
As Part of the Whole :
1. Market Value of the Parent Tract, Before the Taking: ........................................... $64,000
2. Less Market Value of the Proposed Part Taken: ................................................... $ 9,800
Total Market Value of the Remainder Property, As Part of the Whole: ....................... $54,200
Prepared for and property of Collier County Board of Commissioners. Page 10
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
J. Description of the Remainder Property ,
After the Taking :
1. Site Data, Remainder Property: The remainder property shall contain 2.81 acres
of gross land area and is still rectangular in
shape and the same size and shape as before
the taking, since the proposed property rights to
be acquired involve a perpetual easement for
road right -of -way, drainage, utilities and
maintenance of these uses. However, the
remainder property will be encumbered by an
additional perpetual easement located along
the northerly existing right -of -way of Golden
Gate Boulevard E. containing 0.10 acres of
gross land area. The remainder property’s
overall access, availability to utilities,
topography, land use designation, and zoning
are unchanged.
2. Improvement Data,
Remainder Property: T he remainder property’s improvements are the
same as before the taking , except for the taking
of minor site improvements .
3. Highest and Best Use,
Remainder Property:
a. As Though Vacant: The highest and best use of the remainder
property “as vacant” is estimated to remain the
same as before the taking, potential single -
family residential development .
b. As Improved: The highest and best use of the remainder
property “as improved” is estimated to remain
the same as before the taking, the continued
use of the existing improvements as a single -
family home and associated site improvements .
K. Market Value o f the Remainder Property,
After the Taking :
1. Land Value: .......................................................................................................... $54,200
2. Improvements: ...................................................................................................... $ 0
Total Market Value of the Remainder Property : ........................................................ $54,200 *
* Building and site improvements located outside the proposed acquisition area are
considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
Prepared for and property of Collier County Board of Commissioners. Page 11
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
L. Severance Damages : The remainder property is not considered to be
damaged due to the proposed perpetual, non -
exclusive, road right -of -way, drainage, and
utility easement .
M. Cost to Cure : None.
N. Special Benefits : None.
0. Summary of the Just Compensation Estimate :
Value of the Property Rights Taken: $2,000
Value of the Improvements Taken: $7,800
Severance Damages: 0
Net Cost to Cure: 0
TOTAL AMOUNT DUE OWNER: $9,800
P. Extraordinary Assumptions : None .
Q . Hypothetical Conditions : To estimate the compensation due the property
owner, the appraiser has estimate d the “as is”
m arket value of the undivided fee simple
interest in t he parent tract before and after the
proposed acquisition . Accordingly, as of the
date of value, January 19, 2016 , the
appraiser has utilized the hypothetical
condition assuming the proposed
acquisition and the proposed roadway
imp rovements have been completed. A
hypothetical condition is contrary to what exists
but is supposed for the purpose of analysis.
Hypothetical conditions assume conditions
contrary to known facts about physical, legal, or
economic characteristics of the pa rent tract ; or
about conditions external to the property, such
as market conditions or trends; or about the
integri ty of data used in an analysis.
R. Prior Services : The appraiser signing this report has performed
no services, as an appraiser or in any other
capacity, regarding the property that is the
subject of this report within the three -year
period immediately preceding acceptance of
this assignment.
S . Appraiser : R. Alan Wilcox, MAI, SRA; State -Certified
General Real Estate Appraiser, RZ 306.
Prepared for and property of Collier County Board of Commissioners. Page 12
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
In troduction and Definition of th e Appraisal Problem
Th e first step of th e valuation process is th e development of a clear statement of th e appraisal
problem. Th is sets th e limits of th e appraisal and eliminates any ambiguity about th e nature of
th e assign ment. Th e statement of th e appraisal problem includes:
• Identification of th e Intended User(s);
• Identification of th e Real Estate;
• Prior Services;
• Identification of th e Property Rights to be Valued;
• Intended Use or Function of th e Appraisal;
• Definition of Value;
• Date of th e Value Estimate;
• Description of th e Scope of th e Appraisal;
• Hypothetical Conditions; and
• Other Limiting Conditions.
Prepared for and property of Collier County Board of Commissioners. Page 13
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
IDENTIFICATION OF THE INTENDED USER(S)
This appraisal is made for the exclusive use of Harry Henderson, SRA, Review Appraiser,
Transportation Right -of -Way Group, 2885 South Horseshoe Drive, Naples, Florida 34104; and
its use by others is strictly prohibited. This narrative report is made subje ct to the Assumptions
and Limiting Conditions as listed in the Addendum to this report.
IDENTIFICATION OF THE REAL ESTATE
The parent tract of this appraisal assignment is an improved tract of land located on the north
side of Golden Gate Boulevard E. between 22nd Street SE and Everglades Boulevard S. in
Collier County, Naples, Florida. The parent tract has a street address of 2481 Golden Gate
Boulevard E., Naples, Florida 34120. The parent tract owner of record is listed on the 201 5
Collier County Tax Roll as Bobbie Lee Gruninger . The property is identified as Folio No.
40622520009 and S.T.R.A.P. No. 349300 36 14D06 in the Collier County Property Appraiser’s
Office.
PRIOR SERVICES
USPAP requires if known prior to accepting an assignment, and/or if discovered at any time
during the assignment, an appraiser must disclose to the client, and in the subsequent
certification:
• any current or prospective interest in the subject property or parties involved; and
• any services regarding t he subject property performed by the appraiser within the three
year period immediately preceding acceptance of the assignment, as an appraiser or in
any other capacity.
The appraiser signing this report has performed no services, as an appraiser or in any other
capacity, regarding the property that is the subject of this report within the three -year period
immediately preceding acceptance of this assignment.
IDENTIFICATION OF THE PROPERTY RIGHTS TO BE VALUED
The valuation of real property includes both th e physical real estate and the rights that one or
more individuals or legal entities may hold or contemplate holding in the ownership or use of the
land and improvements. An appraiser may estimate the value of a fee simple estate or a partial
interest cre ated by the severance or division of ownership rights. Special attention must be
given to any limitations on ownership rights such as easements, encroachments, liens, or
leases. Financing must also be considered because fee simple estates, leasehold esta tes, and
leased fee estates can all be mortgaged. The specific rights to be valued in the probable or
actual financing involved must be ascertained at the start of the assignment because the
complexity of these rights and terms will determine the procedur es, skills, and time required to
complete the assignment.
In this particular appraisal assignment, the appraiser has been requested by the client to
estimate the “as is” market value of the undivided fee simple interest in the parent tract before
and after the proposed acquisition. Fee simple ownership is an absolute ownership
unencumbered by any other interest or estate; subject only to the limitations of eminent domain,
escheat, police power and taxation. Eminent domain is the right of the sovereign gov ernment to
take private property for public use upon the payment of just compensation. Escheat is the right
to have titular ownership of a property returned to the state if the owner dies and leaves no will
and no known or ascertainable heirs. Police pow er is the right to regulate property so that the
Prepared for and property of Collier County Board of Commissioners. Page 14
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
public safety, health, morals, and general welfare are protected. Examples of this power are
zoning ordinances, building codes, air and land traffic regulations, and sanitary regulations.
Taxation is the r ight to take money from owners of valuable goods, products, and rights. In
addition to government restrictions on property, legal private agreements may also impose
limitations. One type is a restriction inserted in a deed. Other private restrictions in clude certain
easements, rights of way, and party wall agreements.
The proposed property rights to be acquired involve a proposed perpetual, non -exclusive, road
right -of -way, drainage, and utilities easement .
INTENDED USE OR FUNCTION OF THE APPRAISAL
The i ntended use of an appraisal (formerly known as the Function of the Appraisal), is the
manner in which a client employs the information contained in an appraisal report. Because an
appraisal provides the basis for a decision regarding real property, the na ture of the decision
affects the character of the assignment in the appraisal report. For example, a value estimate
may be needed to determine the price at which to buy or sell a property, the amount of a loan, a
basis for taxation, terms of a lease, valu e of real property assets and financial statements, or a
basis for just compensation and eminent domain proceedings.
The intended use of the appraisal is understood to be for use as a basis of value for determining
full compensation to the property owner f or the loss of the real estate resulting from the property
rights and improvements (if any) which are proposed to be acquired, including all diminution in
value to the remainder land and improvements (if any) which can be attributed to the use of, or
activ ity upon, the proposed perpetual, non -exclusive, road right -of -way, drainage, and utility
easement (Parcel No. 315 RDUE ).
DEFINITION OF THE VALUE ESTIMATE(S)
The purpose of any valuation process is to estimate the value of a real property interest.
Theref ore, the specified type of value and the interests involved must be clearly defined. Types
of appraised value include market value, fair value, use value, going concern value, investment
value, assessed value, and insurable value.
As previously noted in t he letter of transmittal, the type of value to be estimated in this particular
appraisal assignment has been identified as the market value of the undivided fee simple
interest in the parent tract before and after the taking.
Market value is defined as “t he most probable price that a property should bring in a
competitive and open market under all conditions requisite to a fair sale, the buyer and seller
each acting prudently and knowledgeably, and assuming the price is not affected by undue
stimulus. Impl icit in this definition is the consummation of a sale as of a specified date and the
passing of title from seller to buyer under conditions whereby:
1. Buyer and seller are typically motivated;
2. Both parties are well informed or well advised, and acting in wh at they consider their
best interests;
3. A reasonable time is allowed for exposure in the open market;
4. Payment is made in terms of cash in U.S. dollars or in terms of financial arrangements
comparable thereto; and
Prepared for and property of Collier County Board of Commissioners. Page 15
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
5. The price represents the normal consideration for the property sold unaffected by special
or creative financing or sales concessions granted by anyone associated with the sale.”
Source: (12 C.F.R. Part 34.42(g); 55 Federal Register 34696, August 24, 1990, as
amended at 57 Federal Regist er 12202, April 9, 1992; 59 Federal Register 29499, June
7, 1994)
DATE OF THE VALUE ESTIMATE(S)
The date of a value estimate must be specified because the forces that influence real property
value are constantly changing. Although conditions observed at the time of the appraisal may
persist for a considerable time after that date, an estimate of value is considered valid only for
the exact date specified. Market value is generally seen as a reflection of market participant’s
perceptions of future economi c conditions and the perceptions are based on market evidence at
a specific point in time. Value influences reflect economic conditions at a particular time and
sudden changes in business and real estate markets can dramatically influence value.
As previo usly identified, the appraiser is estimating the market value of the undivided fee simple
interest in the parent tract before and after the taking. The effective date of the appraisal is
January 19, 2016 (Date of the Most Recent Inspection ). R. Alan Wilc ox, MAI, SRA, inspected
the parent tract.
DESCRIPTION OF THE SCOPE OF THE APPRAISAL
The scope of the appraisal refers to the extent of the process in which data are collected,
confirmed, and reported. The scope is described to protect third parties whose reliance on an
appraisal report may be affected by this information. An appraiser determines the extent of the
work and of the report based on the significance of the appraisal problem. The appraiser is
responsible for describing the scope of the apprais al in the report.
Standards Rule 2 -2(a )(vii), USPAP -2016 -2017 , requires the appraiser to “summarize the scope
of work used to develop the appraisal”. In this regard, pertinent to the extent to which the parent
tract and the remainder property have been id entified and inspected, the type of market data
researched, and the type and extent of the analysis applied, the reader is advised to refer to the
appropriate portion of this report.
• Data Collection: The data utilized in this assignment was collected th rough a thorough
search of the public records of Collier County, Florida, interviews of local real estate
brokers and property owners, and information obtained from this firm’s appraisal office.
Fur th ermore, Patricia A. Wilcox, SRA, assisted in th e collection of market data.
• Data Confirmation: The appraiser signing this report has independently confirmed the
market data that has been utilized in the development of the value estimates reported
herein. Furthermore, the appraiser signing this report h as also physically inspected this
data.
• Data Reporting: The data utilized in this report has been presented in a data sheet
format for the reader’s review. Additional information has been retained in the
permanent files of the appraiser and is availabl e upon request by the client.
HYPOTHETICAL CONDITIONS
To estimate the compensation due the property owner, the appraiser has estimate d the “as is”
m arket value of the undivided fee simple interest in t he parent tract before and after the
proposed acquisiti on . Accordingly, as of the date of value, January 19, 2016 , the appraiser
has utilized the hypothetical condition assuming the proposed acquisition and the
Prepared for and property of Collier County Board of Commissioners. Page 16
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
proposed roadway improvements have been completed . A hypothetical condition is
contrary to what ex ists but is supposed for the purpose of analysis. Hypothetical conditions
assume conditions contrary to known facts about physical, legal, or economic characteristics of
the parent tract ; or about conditions external to the property, such as market condit ions or
trends; or about the integri ty of data used in an analysis. A hypothetical condition may be used
in an assignment only if:
• Use of the hypothetical condition is clearly required for legal purposes, for purposes of
reasonable analysis, or for purpo ses of comparison;
• Use of the hypothetical condition results in a credible analysis; and
• The appraiser complies with the disclosure requirements set forth in USPAP for
hypothetical conditions.
OTHER LIMITING CONDITIONS
Statements of limiting conditions are included in a report for the appraiser’s protection, and to
inform and protect the client and other users of the report. For a complete copy of the typical
Assumptions and Limiting Conditions, which govern the appraisal process, please refer to the
Adden dum section of this report.
Prepared for and property of Collier County Board of Commissioners. Page 17
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Photographs of th e Parent Tract
Prepared for and property of Collier County Board of Commissioners. Page 18
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parcel No. 315 RDUE Photos Taken by: R. Alan Wilcox, MAI, SRA
View looking nor th ea sterly across Golden Gate Boulevard E. showing the parent tract located on the north side of
Golden Gate Boulevard E. between 22nd Street SE and Everglades Boulevard S. in Collier County, Naples , Florida.
View looking nor th we sterly across Golden Gate Boulevard E. showing the parent tract located on the north side of
Golden Gate Boulevard E. between 22nd Street SE and Everglades Boulevard S .
Prepared for and property of Collier County Board of Commissioners. Page 19
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parcel No. 315 RDUE Photos Taken by: R. Alan Wilcox, MAI, SRA
View looking ea sterly along Golden Gate Boulevard E. showing the parent tract located on the north side of Golden
Gate Boulevard E. between 22nd Street SE and Everglades Boulevard S .
View looking we sterly along Golden Gate Boulevard E. showing the parent tract located on the north side of Golden
Gate Boulevard E. between 22nd Street SE and Everglades Boulevard S .
Prepared for and property of Collier County Board of Commissioners. Page 20
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parcel No. 315 RDUE Photos Taken by: R. Alan Wilcox, MAI, SRA
View looking northerly across Golden Gate Boulevard E . showing the parent tract’s entrance drive located on the
north side of Golden Gate Boulevard E.
View looking northerly showing the parent tract’s single family home located on the north side of Golden Gate
Boulevard E.
Prepared for and property of Collier County Board of Commissioners. Page 21
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parcel No. 315 RDUE Photos Taken by: R. Alan Wilcox, MAI, SRA
View looking easterly from just west of the parent tract ’s entrance drive showing a portion of the acquisition area
located along the nor therly right -of -way of Golden Gate Boulevard E .
View looking westerly from just east of the parent tract’s entrance drive showing a portion of the acquisition area
located along the northerly righ t -of -way of Golden Gate Boulevard E .
Prepared for and property of Collier County Board of Commissioners. Page 22
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Valuation Analysis of the Parent Tract
Prepared for and property of Collier County Board of Commissioners. Page 23
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
OWNER OF RECORD
The parent tract owner of record is listed on the 2015 Collier County Tax Roll as Bobbie Lee
Gruninger whose mailing address is 2481 Golden Gate Boulevard E., Naples, Florida 34120 .
LEGAL DESCRIPTION OF THE PARENT TRACT
The following legal description is provided:
The East 180 feet of Tract 36 , Golden Gate Estates, Unit No. 76 , according to the Plat thereof
recorded in Plat Book 5 , Page s 13 and 14 , of the Public Records of Collier County, Florida.
REAL ESTATE ASSESSMENTS AND AD VALOREM TAXES
The parent tract is assessed on the 2015 Collier County Tax Roll as an improved property with
a total market value of $170,786 , allocated $29,224 to the value of the land and $141,562 to t he
value of the improvements. The property has total exemptions of $100,184 , resulting in a
taxable value of $70,602 . The 2015 taxes for the parent tract totaled $1 ,149.41 , exclusive of
any early payment d iscounts or late payment penalties. The property is identified as Folio No.
40622520009 and S.T.R.A.P. No. 349300 36 14D06 in the Collier County Property Appraiser’s
Office.
SALES AND MARKETING HISTORY OF THE PARENT TRACT
There has been no arm’s length tr ansactions involving the parent tract within three years of the
date of value (January 19, 2016 ). Fur th ermore, th e appraiser is not aware of any current listings
or valid pending offers involving th e pare nt tract.
Prepared for and property of Collier County Board of Commissioners. Page 24
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Florida State and Collier County Map
Prepared for and property of Collier County Board of Commissioners. Page 25
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Tract Local Area Map
Prepared for and property of Collier County Board of Commissioners. Page 26
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
MARKET AREA DATA
Definitions :
The following definitions were obtained from The Dictionary of Real Estate Appraisal , Sixth
Edition as published by the Appraisal Institute :
1. Market area is defined as “t he geographic region from which a majority of demand
comes and in which the majority of competition is located. Depending on the market, a
market area may be further subdivided into components such as primary, secondary, and
tertiary market areas, or the competitive market area may be distinguished from the
general market area.
2. Neighborhood is defined as “a group of complementary land uses; a congruous
grouping of inhabitants, buildings, or business enterprises.
3. Market area delineation is defined as t he pr ocess of identifying the geographic area
where a majority of competition is located and from which a majority of demand is drawn.
4. Neighborhood boundaries is defined as t he physical limits of a neighborhood; may be
delineated by natural, man -made, or geopol itical features .
5. Market analysis is defined as a process for examining the study of the supply and
demand in a specific area for a specific type of property .
6. Neighborhood life cycle is defined as t he typical, but not necessarily universal, four -
stage cycle that describes the life pattern of neighborhoods and districts .
7. Real estate cycle is defined as t he successive periods of expansion, peak, contraction,
and trough that characterize activity in a real estate market. Business and real estate
cycles do not g enerally move in tandem. Since real estate development and sales activity
are especially responsive to a downward movement in interest rates, increased activity in
real estate markets often heralds an economic recovery .
Market Area Analysis :
Social, econ omic, governmental, and environmental forces influence property values in the
vicinity of the subject property. As a result, they affect the value of that property. Therefore, to
conduct a thorough analysis, the appraiser must delineate the boundaries of the area of
influence. Although physical boundaries may be drawn, the most important boundaries are
those that influence property values.
The area of influence, commonly called a neighborhood or market area, can be defined as a
group of complementary land uses. To identify a market area’s boundaries, an appraiser
examines the subject property’s surroundings. The investigation begins with the subject
property and proceeds outward, identifying all relevant influences on the property’s value that
can be attributed to the property’s location.
Analyzing the market area helps to provide a framework, or context, in which the opinion of
property value is developed. The appraiser identifies the area of influence and establishes
potential limits within which t he appraiser searches for data that can be used to apply the
approaches to value.
Market Area Delineation: A market area’s boundaries may be the physical area that exerts
relevant influences on a subject property's value. The boundaries may coincide with changes in
prevailing land use, occupant characteristics, or physical characteristics, such as structures ,
street patterns, terrain, vegetation, and lot sizes. Because changes in natural or physical
Prepared for and property of Collier County Board of Commissioners. Page 27
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
features often coincide with the change from one market area to another, features such as
transportation arteries (highways, major streets, railroads), bodies of water (rivers, lakes,
streams), and changes in elevation (hills, mountains, cliffs, valleys) often constitute market area
boundaries.
The primary market area is defined geographically as the area in which a competitive property
would have a similar market area identification and general location appeal. The primary
market area, for purposes of this appraisal assignment, consists of those residential properties
zoned (E), Estates District, according to the Collier County Land Development Code located
along and near Golden Gate Boulevard east of Wilson Boulevard and west of Desoto Boulevard
in Collier County, Florida.
The secondary market area is defined economically to include those areas where a similarly
zoned property would be considered by the same bas ic profile of prospective purchasers as
generally competitive with the parent tract. The secondary market area, for purposes of this
appraisal assignment, is defined as those residential properties zoned (E), Estates District,
located in peripheral locati ons to the primary market area described above.
Stages of a Market Area’s Life Cycle: A market area’s life cycle usually consists of the
following stages:
1. Growth - a period during which the market area gains public favor and acceptance.
2. Stability - a period of equilibrium without marked gains or losses.
3. Decline - a period of diminishing demand.
4. Revitalization - a period of renewal, modernization, and increasing demand.
Although the stages describe a market area’s evolution in a general way, the y should not be
overemphasized as providing guidelines to market area trends. Many market areas are stable
for very long periods of time, and decline is not necessarily imminent in all older market areas.
Unless caused by the advent of some specific exter nal influence, for example, a new highway
that changes traffic patterns, decline may be at a barely perceptible rate and is subject to
interruption by changing use or revival of demand. Therefore, there is no definite life
expectancy for a market area. M oreover, the stages are not always sequential. At any time in
the cycle, major changes can occur which interrupt the order to the cycle's stages. For
example, a market area that is in a stage of growth may decline precipitously rather than
stabilize.
T he primary market area is considered to be in the growth stage of its life cycle, as evidenced
by appreciating values , the planned improvements to the area’s infrastructure and the continued
development of residential properties within the market area.
The e ntire southwest Florida market area has suffered through the previous recession, with the
collapse of the residential and commercial construction industries, the lack of market financing,
and a high unemployment rate. Prior to the recession, the 2004 and 2005 Collier County real
estate market experienced tremendous appreciation. This appreciation was facilitated by rapid
growth and an over active speculative market.
However, the residential bubble collapsed in 2006 and the commercial market collapsed in
2007. Dramatically lower values, higher vacancies, and lower rents all contributed to the
collapse of the residential and commercial construction industry with limited demand for vacant
sites. Accordingly, the number of bank foreclosures and bank influe nced sales significantly
affected pricing .
Prepared for and property of Collier County Board of Commissioners. Page 28
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
In 2010 and 2011 prices began to stabilize and recently prices have begun to appreciate .
Positive national economic growth and positive regional economic factors including climate,
beaches, tourism, demographic s, the regional airport, and the continued growth of Florida Gulf
Coast University , steady job growth, and low mortgage rates have all contributed to this market
recovery.
General Primary Market Description : The Golden Gate Estates area began development i n
the early 1960’s. Based on the Collier County tax rolls, there are approximately 31,000 platted
tracts of land located within the Golden Gate Estates area typically ranging in size from 1.14
acres to over 5 acres. Tracts smaller than 2.25 acres are con sidered to be legally non -
conforming tracts. The Golden Gate Estates area is composed of two separate sub -markets,
the Urban Estates area, which lies west of Collier Boulevard (CR 951), and the Rural Estates
area, which lies east of Collier Boulevard (CR 951).
The primary roadways that provide the main access to the immediately described primary
market area include:
• Golden Gate Boulevard;
• Collier Boulevard (CR 951);
• Wilson Boulevard ;
• Everglades Boulevard; and
• Desoto Boulevard.
Available utilities within the primary market area include telephone, electrical service and
emergency services. W ater must be typically provided by private well and wastewater must be
typically disposed of by a private septic tank and drain field combina tion.
Finally, the appraiser has included in the addendum of this report the “Quarterly Market Detail
for the 3 rd Quarter 201 5 for Single Family Homes in Collier County” p roduced by Florida
Realtors with data provided by Florida’s multiple listings service s .
Trends and Conclusions : In conclusion, recognizing the above favorable locational factors and
the current growth stage of the primary market area as evidenced by appreciating values, the
planned improvements to the area’s infrastructure and the continu ed development of residential
properties within the market area, it is the appraiser’s opinion, that the primary market area should
expect continued economic development into the foreseeable future.
Prepared for and property of Collier County Board of Commissioners. Page 29
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Tract Aerial Map
Prepared for and property of Collier County Board of Commissioners. Page 30
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Tract Plat Map
Prepared for and property of Collier County Board of Commissioners. Page 31
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Tract Land Use Map
Prepared for and property of Collier County Board of Commissioners. Page 32
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Tract Zoning Map
Prepared for and property of Collier County Board of Commissioners. Page 33
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
SITE DATA
Location: The parent tract is located on the north side of Golden Gate Boulevard E. between
22nd Street SE and Everglades Boulevard S. in Collier County, Naples, Florida. The parent
tract has a street address of 2481 Golden Gate Boulevard E., Naples, Florida 34120.
Size and Shape: The parent tract contains 2.81 acres of gross land area and is rectangular in
shape. Specifically, the parent tract has a southern property line along Golden Gate Boulevard
E. that measures 180 feet; with a depth there from along the eastern and western property lines
that measure 680 feet; and a rear, northern property line that measures 180 feet.
Roadway Frontage: The parent tract benef its from 180 feet of frontage along the northerly
right -of -way of Golden Gate Boulevard E. Golden Gate Boulevard E. is an arterial, undivided,
two lane, paved roadway.
Available Utilities: The available utilities to the parent tract include telephone, electrical
service and emergency services. Drinking water would be typically provided by a private well.
Wastewater would be typically disposed of by a private septic tank and drain field c ombination.
Exotic Vegetation and Wildlife: Current county, state, and federal regulations have
considered certain areas jurisdictional based upon vegetation classifications and/or wildlife
species. The appraiser is not an expert at vegetation groups or wildlife identification and has
not been provided a report prepared by such an expert. The parent tract is presumed to be
unencumbered by current county, state, and federal regulations related to certain areas being
considered to be jurisdictional based u pon vegetation classifications and/or wildlife species.
Environmental Liabilities: Unless otherwise stated above or elsewhere in this report, the
existence of hazardous substances, including, without limitation, asbestos, polychlorinated
biphenyls, petrol eum leakage, or agricultural chemicals, which may or may not be present on
the property, or other environmental conditions, were not called to the attention of nor did the
appraiser become aware of such during the property inspection. The appraiser is not qualified
to test such substance or conditions. If the presence of such substances, such as asbestos,
urea, formaldehyde foam insulation, or other hazardous substances or environmental
conditions, may affect the value of the property, the value estimated is predicated on the
assumption that there is no such condition on or in the property or in such proximity thereto that
it would cause a loss in value. No responsibility is assumed for any such conditions or for any
expertise or engineering knowledge req uired to discover them. The parent tract is assumed to
be unaffected by environmental liabilities. However, the reader is advised that no environmental
studies of the parent tract have been provided to the appraiser.
Elevation and Topography: The parent tract is a level tract covered with vegetation that is
partially cleared . The parent tract is situated within an area designated Flood Zone AH in the
Federal Emergency Management Flood Rate Maps, Map Number 12021C0435H , and dated
May 16, 2012. Flood Zon e AH includes a reas subject to inundation by 1 -percent -annual -chance
shallow flooding (usually areas of ponding) where average depths are between one and three
feet. Base Flood Elevations (BFEs) derived from detailed hydraulic analyses are shown in this
zo ne. Mandatory flood insurance purchase requirements and floodplain management standards
apply.
Predominant Soil Classification(s): Based on the appraiser's review of the United States
Department of Agriculture’s Soil Survey of Collier County, Florida, the parent tract is located in
an area with predo minant soil types that includes No. 4, Chobee, Limestone substratum, and
Dania mucks, depressional; No. 6, Riviera, limestone substratum - Copeland fine sand; No. 14 ,
Pineda fine sand , l imestone s ubstratum ; and No. 21, Boca fine sand. It is important to bring to
Prepared for and property of Collier County Board of Commissioners. Page 34
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
the reader’s attention that the information reported above related to the predominant soil
group(s) on or near the parent tract, are general in nature, and may or may not apply specifically
to the soil group(s) located on the parent tract.
Easements and Restrictive Covenants: The parent tract is encumbered by a 50 -foot wide
road right -of -way easement along the southern property line along the property’s existing
frontage to Golden Gate Boulevard E. The appraiser is not aware of any other easements or
restrictive covenants which might adversely affect the market value and development of the
parent tract before the taking. However, the reader is advised that the appraiser has not been
provided any title information.
Prepared for and property of Collier County Board of Commissioners. Page 35
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
COLLIER COUNTY FUTURE LAND USE DESIGNATION
The parent tract is designated Estates Designation on the Collier County Future Land Use
Map, within the Residential Estates Sub -district , and is further regulated by the Golden Gate
Area Master Plan .
The geographic framework for growth in Collier County is established by the Future Land Use
Element. As such, the Element is central to planning for: protection and management of natural
resources; public facilities; coastal and rural development; a nd, housing and community
character and design. The Element is also important to the County’s system of land
development regulations and to private property rights.
The purpose of the Future Land Use Element is to guide decision -making by Collier County o n
regulatory, financial and programmatic matters pertaining to land use. Most directly, this
Element controls the location, type, intensity and timing of new or revised uses of land. The
land use strategy in this Element is closely coordinated with a str ategy for provision of public
facilities as found in the Capital Improvements and Public Facility Elements of the
Comprehensive Plan, and with the strategies to protect and conserve natural resources as
found in the Conservation and Coastal Management Elem ent.
The Golden Gate Area was previously subject to the regulations outlined in the County’s Growth
Management Plan. However, in 1991, the unique characteristics of the area resulted in
adoption of a separate Master Plan for Golden Gate. This Master Plan became a separate
Element of the County’s Growth Management Plan and supersedes Objective 1, Policy 1.1, and
Policy 1.3 of the County -Wide Future Land Use Element. All other Goals, Objectives, and
Policies contained in the Future Land Use Element and all other Elements are applicable. In
addition, the Golden Gate Area Future Land Use Map will be used instead of the County -Wide
Future Land Use Map.
The Estates Designation is characterized by low -density semi -rural residential lots with limited
opportunit ies for other land uses. Typical lots are 2.25 acres in size. However, there are some
legal non -conformi ng lots as small as 1.14 acres. Intensifying residential density shall not be
permitted.
The Estates Designation also accommodates future non -resid ential uses including:
• Conditional uses and essential services as defined in the Land Development Code;
• Parks, open space and recreational uses;
• Group Housing shall be permitted subject to the definitions and regulations as outlined in
the Collier County Land Development Code (Ordinance 91 -102, adopted October 30,
1991 and consistent with locational requirements in Florida Statutes (Chapter 419.01
F.S.).
• Schools and school facilities in the Estates Designation north of I -75, and where feasible
and mutually acceptable, co -locate schools with other public facilities, such as parks,
libraries and community centers to the extent possible.
• Group Housin g includes the following type facilities:
o Family Care Facility, if occupied by not more than six (6) persons shall be
permitted in residential areas;
o Group Care Facility;
o Care Units;
o Adult Congregate Living Facilities; and
o Nursing Homes.
Prepared for and property of Collier County Board of Commissioners. Page 36
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
ZONING CLASSIFICA TION
The parent tract is zoned (E), Estates District , according to the Collier County Land
Development Code. The purpose and intent of the Estates District is to provide lands for low -
density residential development in a semi -rural to rural environment, w ith limited agricultural
activities. In addition to low -density residential development with limited agricultural activities,
the Estates District is also designed to accommodate as conditional uses, development that
provides services for and is compatibl e with the low -density residential, semi -rural and rural
character of the Estates District. The Estates District corresponds to and implements the
estates land use designation on the future land use map of the Collier County growth
management plan, althou gh in limited instances, it may occur outside of the estates land use
designation. The maximum density permissible in the Estates District shall be consistent with
and not exceed the density permissible or permitted under the Estates District of the futur e land
use element of the growth management plan or as provided under the Golden Gate Master
Plan.
Permitted uses under this zoning classification are as follows:
• Single -family dwelling; and
• Family care facilities, subject to section 2.6.26.
• Essential ser vices, as set forth in section 2.6.9.1.
Uses accessory to permitted uses are as follows:
• Uses and structures that are accessory and incidental to uses permitted as of right in the
Estates District;
• Field crops raised for the consumption by persons residing on the premises;
• Keeping of fowl or poultry, not to exceed 25 in total number subject to specific
conditions;
• Keeping of horses and livestock (except for hogs), not to exceed two such animals for
each acre and subject to specific conditions;
• One guesthous e, subject to section 2.6.14;
• Recreational facilities that serve as an integral part of a residential development and
have been designated, reviewed and approved on a site development plan or
preliminary subdivision plat. These facilities may include but are not limited to golf
course, clubhouse, community center building and tennis facilities, parks, playgrounds
and playfields; and
• Excavation and related processing and production that are subject to specific conditions.
Conditional uses in the Estates Dis trict that are subject to the standards and procedures
established in division 2.74 are as follows:
• Churches and other places of worship;
• Social and fraternal organizations;
• Child care centers and adult day care centers;
• Schools, public and private; and
• Group care facilities (category I); care units, nursing homes, assisted living facilities, and
continuing care retirement communities; all subject to section 2.6.26.
• Category II group care facilities and care units, subject to section 2.6.26 only when
tena ncy of the person or persons under care would not:
o Constitute a direct threat to the health or safety of other individuals;
o Result in substantial physical damage to the property of others; or
Prepared for and property of Collier County Board of Commissioners. Page 37
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
o Result in the housing of individuals who are engaged in the curr ent, illegal use of
or addiction to a controlled substance.
• Extraction or earthmining, and related processing and production not incidental to the
development of the property subject to the following criteria:
o The site area shall not exceed 20 acres.
• Essen tial services, as set forth in section 1.6.9.2.
The following dimensional standards apply to all permitted, accessory, and conditional uses in
the Estates District:
Minimum Lot Size: Two and one -fourth (2 1/4) Acres
Minimum Yard Requirements:
Front yar d, feet: 75
Side yard, feet: 30
Rear yard, feet: 75
Minimum Yard Requirements for nonconforming lots of record:
Front yard, feet: One full depth setback for corner lots
along the shorter lot line along the street.
Setback along longer lot line may be
reduced by up to 50 percent. See
definition of yard, front for lots that do not
conform to a minimum lot width or area
requirements.
Side yards, feet: 10% of lot width with max. of 30
Rear yard, feet: 75
Minimum Lot Width, feet: 150
Minimum Floor Area: 1,000 SF
Maximum Height: 30
Maximum density: One dwelling unit per 2 ¼ acres
Minimum off -street parking: As required in division 2.3
Landscaping: As required in division 2.4
Signs: As required in division 2.5
Prepared for and property of Collier County Board of Commissioners. Page 38
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
IMPROVEMENT DATA
The parent tract is improved with a single -family home and associated site improvements. The
parent tract single -family home is setback approximately 125 feet from the existing right -of -way of
Golden Gate Boulevard E. before the taking. After the taking, the remainder property single -
family home is setback approximately 100 feet from the new right -of -way of Golden Gate
Boulevard E. The setback of the remainder property’s single -family home exceeds the minimum
zoning requirement and is within typical mark et setback standards. The only significant
improvements located within the proposed acquisition area consist of site improvements.
Building and site improvements located outside the proposed acquisition area are
considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
Prepared for and property of Collier County Board of Commissioners. Page 39
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
HIGHEST AND BEST USE
Highest and best use is defined in The Dictionary of Real Estate Appraisal , Sixth Edition , as
published by the Appraisal Institute as “t he reasonably probable use of property that results in
the highest value. The four criteria that the highest and best use must meet are legal
permissibility, physical possibility, financial feasibility, and ma ximum productivity.”
Implied is that the determination of highest and best use results from the appraiser's judgment
and analytical skill, i.e., that the use determined from analysis represents an opinion, not a fact
to be found. In appraisal practice, th e concept of highest and best use represents the premise
upon which value is based. In the context of most probable selling price (market value) another
appropriate term to reflect highest and best use would be most probable.
Highest and Best Use Analysis "As Vacant": This part of the highest and best use analysis
assumes that a parcel of land is vacant or that it can be made vacant through the demolition of
any improvements. The question to be answered in this part of the highest and best use
analysis i s: if the land is (or was) vacant, what use should be made of it? That is, what type of
building or other improvement (if any) should be constructed on the land? The purpose of
estimating the highest and best use for land or a site is to identify the use that causes the land
to have value. This identification also helps to identify comparable properties. For highest and
best use of land as vacant, a use must meet four criteria. The four criteria are (1) legally
permissible, (2) physically possible (3) financially feasible, and (4) maximally productive.
In summary, the parent tract is legally, physically and financially capable of supporting potential
single -family residential development . Accordingly, it is the appraisers’ opinion that the highest
and best use of the parent tract “as though vacant” is estimated to be potential single -family
residential development .
Highest and Best Use Analysis "As Improved": The parent tract is improved with a single -
family home and associated site improvements. The highest and best use of the parent tract
“as improved” is estimated to be the continued use of the existing improvements as a single -
family home and associated site improvements.
The only significant improvements located within the proposed acquisition area consist of site
improvements. Building and site improvements located outside the proposed acquisition
area are considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
Prepared for and property of Collier County Board of Commissioners. Page 40
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Th e Appraisal Process
Th ere are th ree standard approaches to property valuation:
1. Cost Approach
2. Sales Comparison Approach
3. Income Capitalization Approach
Th e Cost Approach requires th e estimation of th e reproduction cost new of th e subject
improvements on current market price levels for labor and materials. Th e second component is
th e estimate of accrued depreciation, or diminished utility, which is computed and subtracted
from th e reproduction cost new to obtain an estimate of th e depreciated reproduction costs of
th e subject improvements. Finally, th e land value, as obtained from a market comparison
approach, is added to obtain a value of th e property as a whole. Th e underlying premise in th e
Cost Approach is th e th eory of substitution, which states th at an informed purchaser would pay
no more for a property th an would be required to substitute of equal utility. Th is approach is
most applicable when th e improvements are new and represent th e highest and best use of th e
subject, as th ough vacant. Conversely, when th e improvements are old and adequate land
sales are not available, t h e Cost Approach tends to lose credence.
Th e Sales Comparison Approach , or Direct Comparison Approach, utilizes th e past actions of
buyers and sellers for a similar class of property in a simulation model to project th e most
probable selling price. Th is a pproach is also based upon th e th eory of substitution as well as
th e concept of anticipation and contribution. Th is approach is most applicable when th ere has
been a sufficient amount of market transactions of similar properties to ascertain patterns of
b ehavior of th e market participants. Th is valuation can only be as accurate as th e quality of
information permits. If th e comparative properties are quite dissimilar to th e parent tract and
large adjustments are required, th en th is approach loses credibil ity.
Th e Income Approach is th e valuation process which measures value as a function of th e
present wor th of th e property's net income capacity. Th is approach is based upon th e concept
of anticipation, contribution, and increasing and decreasing returns. Th is approach requires
market oriented income and expense data as well as current mortgage and equity rates (income
and yield). Th is approach is generally considered most rel iable in th e valuation of commercial
properties, as it best represents investor’s and lender’s expectati ons and actions in th e market.
Each of th e above th ree approaches will usually indicate different values. After all of th e factors
of th e th ree approa ches have been carefully weighted, th e indications of value are correlated to
arrive at a final estimate of value.
Prepared for and property of Collier County Board of Commissioners. Page 41
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Identification of th e Applicable Valuation Procedure(s): As previously stated, the only
significant improvements located within the propose d acquisition area consist of site
improvements. Building and site improvements located outside the proposed acquisition
area are considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
Therefore, it is the appraiser’s opinion that the Market Approach to Value (Sales Comparison
Approach to Value) is the only applicable ap proach for this valuation assignment. The Sales
Comparison Approach to Value is considered applicable since an adequate number of similar
unimproved sales have recently occurred within the market area that may be utilized by the
appraiser in predicting ty pical buyer and seller behavior. The market data within the Sales
Comparison Approach to Value is considered sufficient and adequate to provide a reliable value
conclusion.
The Cost Approach to Value and the Income Capitalization Approach to Value are not considered
applicable for this appraisal assignment due to the fact that the parent tract is being valued as if
vacant land.
Prepared for and property of Collier County Board of Commissioners. Page 42
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
The Sales Comparison Approach to Value
INTRODUCTION
In the Sales Comparison Approach, market value is estimated by comparing th e parent tract to
similar properties that have been sold recently or for which offers to purchase have been made.
A major premise of the Sales Comparison Approach is that the market value of a property is
directly related to the prices of comparable, comp etitive properties. A comparative analysis in
the Sales Comparison Approach focuses on differences in legal, physical, locational, and
economic characteristics of similar properties and the parent tract. Differences in the real
property rights conveyed, the dates of sale, the motivations of buyers and sellers, and the
financing arrangements for each sales transaction can also account for variations in prices.
The Sales Comparison Approach is applicable to all types of real property interest when there
are sufficient, recent, and reliable transactions to indicate value patterns in the market. For
property types that are bought and sold regularly, the Sales Comparison Approach often
provides a reliable indication of market value. When data is available, th is is the most direct and
systematic approach to value. When the number of market transactions is insufficient, the
applicability of the Sales Comparison Approach may be limited. For example, the Sales
Comparison Approach is rarely applied to a special p urpose property because few similar
properties may be sold in a given market. To value such properties, the Cost or Income
Capitalization Approach may be more appropriate and reliable. Nevertheless, data on sales
and offers for similar properties may est ablish broad limits for the value of the property being
appraised.
When economic conditions are changing rapidly, the usefulness of the Sales Comparison
Approach may be limited. For example, changes in income tax laws and zoning regulations, the
availabil ity in cost of financing, or the supply of similar properties may cause the sale prices of
comparable properties with similar uses to be unreliable indicators of the value of the parent
tract. If economic changes occur abruptly, an appraiser may have diff iculty finding a reliable
market basis on which to make adjustments for these changes. Rapid inflation or deflation can
also jeopardize the reliability of an appraiser’s adjustments and limit the usefulness of the Sales
Comparison Approach.
To apply the S ales Comparison Approach, an appraiser follows a systematic procedure:
A . Research the market to obtain information on sales transactions, listings, and offerings
to purchase properties similar to the parent tract.
B . Verify the information by confirming t hat the data obtained are factually accurate and
that the transactions reflect arm's length market considerations.
C . Select relevant units of comparison (e.g., dollars per acre, per square foot, or per
income multiplier) and develop a comparative analysis for each unit.
D. Compare the parent tract and comparable sale properties using the elements of
comparison and adjust the sale price of each comparable appropriately or eliminate the
property as a comparable.
E . Reconcile the various value indications produced from the analysis of comparables
into a single value indication or a range of values. An imprecise market may indicate a
range of values.
Prepared for and property of Collier County Board of Commissioners. Page 43
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
PRINCIPLES OF THE SALES COMPARISON APPROACH TO VALUE
The application of the Sales Comparison Approach is based on, and consistent with, the
operation of value influences and appraisal principles. The following appraisal principles are
generally considered most relevant to the Sales Comparison Approach:
A . Supply and Demand : Property prices are determined by the market and they result
from negotiations between buyers and sellers. Buyers constitute market demand and
the properties offered for sale constitute the supply. If the demand for a particular type
of property is high, prices tend to increase; if dema nd is low, prices tend to decline.
Shifts in the supply of improved properties frequently lag behind shifts in demand
because supply is created by time -consuming construction, while demand can change
rapidly.
B. Substitution: As applied in the Sales Comp arison Approach, the principle of
substitution holds that the value of a property tends to be set by the price that would be
paid to acquire a substitute property of similar utility and desirability. This principle
implies that the reliability of the Sale s Comparison Approach is diminished if substitute
properties are not available in the market.
C. Balance: The forces of supply and demand tend toward equilibrium, or balance, in the
market, but absolute equilibrium is almost never attained. The balance between supply
and demand continually changes. Due to shifts in population, purchasing power, and
consumer tastes and preferences, demand varies greatly over time. The construction of
new buildings and the demolition of old ones cause supply to vary as w ell. Another
aspect of this principle is that the relationship between land and improvements and the
relationship between a property and its environment must both be in balance for a
property to reflect its actual market value. If, for example, a propert y has too much land
in relation to its improvements or too many expensive amenities for its location, an
imbalance is created. Appraisers must watch for imbalances in the market and within
properties because they can cause the market to impute different p rices to otherwise
comparable properties.
D. Externalities: Positive and negative external forces affect all types of property. A
period of economic development or economic depression can often influence property
values. An appraiser analyzes the market ar ea of a parent tract to identity all significant
external influences. To a great extent, these external forces are reflected in the
adjustments made for property location. Two properties with identical physical
characteristics may have quite different ma rket values if one of the properties has less
attractive surroundings. Factors such as the condition and lighting of streets, the
convenience of transportation facilities, the adequacy of police protection, and the
proximity to shopping and restaurant fac ilities vary with location. They must be
considered by the appraiser to determine if they have a positive or negative effect on the
value of the property being appraised.
PRESENTATION OF TH E MARKET DATA:
Th e appraiser has reviewed economic data related to a number of sales and listings of
comparable unimproved properties located wi th in th e primary and secondary market areas.
Based on th is research, th e appraiser has assembled eight competitive unimproved sales zoned
E, Estates District, transacted between March 2015 and December 2015 as being most
comparable to th e parent tract. Th e data sheets for each of th e sales used to estimate th e
value of th e parent tract are presented in th e addendum of th is report.
Prepared for and property of Collier County Board of Commissioners. Page 44
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sales Map
Prepared for and property of Collier County Board of Commissioners. Page 45
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
APPLICATION OF THE MARKET DATA
As previously stated, the appraiser has selected eight competitive unimproved sales zoned E,
Estates District, transacted between March 2015 and December 2015 as being most comparable
to the parent tract. All sales have been compared to the parent tract and adjusted for significant
differences. Buyers, sellers, and active real estate agents have reported that competitive
unimproved properties within the market area are typically purchased based on a price per acre
of gross land area unit of value. Furthermore, the appraiser has applied the proper sequence of
adjustments including the following order: property rights conveyed; financing; conditions of sale
(motivation); market conditions (time); and other significant location al and physical
characte ristics . The sal es comparison grid is presented on the following two pages:
Prepared for and property of Collier County Board of Commissioners. Page 46
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Sale Sale Sale Sale
Element of Comparison Tract No. 1 No. 2 No. 3 No. 4
Date of Value/Sale Jan-2016 Dec-2015 Nov-2015 Aug-2015 Jul-2015
Location North side of South side of South side of West side of SE Corner of
Golden Gate Blvd. E.Golden Gate Blvd. E.Golden Gate Blvd. E.22nd St. SE Golden Gate Blvd. E.
& 6th St. SE
Size (Acres)2.81 2.34 5.15 2.73 2.65
Roadway Frontage Golden Gate Blvd. E.Golden Gate Blvd. E.Golden Gate Blvd. E.22nd St. SE Golden Gate Blvd. E.
& 6th St. SE
Land Use Designation Estates Estates Estates Estates Estates
Zoning Estates Estates Estates Estates Estates
Utilities Limited Limited Limited Limited Limited
Sales Price NA $43,000 $130,000 $50,000 $40,000
Sales Price (Per Acre)NA $18,376 $25,243 $18,315 $15,094
Transaction Adjustments
Property Rights Conveyed $0 $0 $0 $0
Financing $0 $0 $0 $0
Conditions of Sale (Motivation)$0 $0 $0 $0
Market Conditions (Time)$400 $2,600 $2,500 $2,400
Adjusted Price $43,400 $132,600 $52,500 $42,400
Adjusted Price (Per Acre)$18,547 $25,748 $19,231 $16,000
Additional Adjustments
Location 0.00%0.00%0.00%0.00%
Roadway Frontage 0.00%0.00%-25.00%-10.00%
Size 0.00%0.00%0.00%0.00%
Land Use/Zoning 0.00%0.00%0.00%0.00%
Utilities 0.00%0.00%0.00%0.00%
Net Percentage Adjustment 0.00%0.00%-25.00%-10.00%
Adjusted Price (Per Acre)$18,547 $25,748 $14,423 $14,400
Sales Comparison Grid - Land Sales:
Prepared for and property of Collier County Board of Commissioners. Page 47
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parent Sale Sale Sale Sale
Element of Comparison Tract No. 5 No. 6 No. 7 No. 8
Date of Value/Sale Jan-2016 Jun-2015 Mar-2015 Mar-2015 Mar-2015
Location North side of East side of North side of South side of East side of
Golden Gate Blvd. E.14th St. SE 4th Ave. SE 2nd Ave. SE 20th St. SE
Size (Acres)2.81 2.27 1.14 1.59 2.27
Roadway Frontage Golden Gate Blvd. E.14th St. SE 4th Ave. SE 2nd Ave. SE 20th St. SE
Land Use Designation Estates Estates Estates Estates Estates
Zoning Estates Estates Estates Estates Estates
Utilities Limited Limited Limited Limited Limited
Sales Price NA $43,000 $23,000 $29,000 $40,000
Sales Price (Per Acre)NA $18,943 $20,175 $18,239 $17,621
Transaction Adjustments
Property Rights Conveyed $0 $0 $0 $0
Financing $0 $0 $0 $0
Conditions of Sale (Motivation)$0 $0 $0 $0
Market Conditions (Time)$3,000 $2,300 $2,900 $4,000
Adjusted Price $46,000 $25,300 $31,900 $44,000
Adjusted Price (Per Acre)$20,264 $22,193 $20,063 $19,383
Additional Adjustments
Location 0.00%0.00%0.00%0.00%
Roadway Frontage -25.00%-25.00%-25.00%-25.00%
Size 0.00%0.00%0.00%0.00%
Land Use/Zoning 0.00%0.00%0.00%0.00%
Utilities 0.00%0.00%0.00%0.00%
Net Percentage Adjustment -25.00%-25.00%-25.00%-25.00%
Adjusted Price (Per Acre)$15,198 $16,645 $15,047 $14,537
Sales Comparison Grid - Land Sales - Continued:
Prepared for and property of Collier County Board of Commissioners. Page 48
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Explanation of Adjustments:
The following explanations of adjustments are presented:
• Adjustments for Property Rights Conveyed , Financing and Conditions of Sale
(Motivation): All sales utilized in direct comparison to the parent tract conveyed
property rights involving a fee simple estate and involved market financing or were all
cash to seller transactions. Also, a ll sales were verified to be typically motivated arm’s
length transactions. Accordingly, no adjustments were made for these three elements of
comparison.
• Adjustments for Marketing Conditions (Time): The date of sale identifies the market
conditions under which the comparable sale occurred. Changes in market condit ions can
be caused by inflation, deflation, changes in supply and demand, and other factors.
Although the adjustment for market conditions is sometimes referred to as a "time
adjustment", the passing of time is not the cause of the adjustment, but rather, the
market conditions that may or may not have changed over the time period analyzed.
Changes in market conditions are usually measured as a percentage of a previous price.
An analysis of a resale of the sale property, or two (2) paired sales considered very
similar, can provide an indication of the rate of price change.
The appraiser has interviewed numerous buyers and sellers and real estate brokers,
who indicated market appreciation of property values since the date of the oldest sale
(March 2015 ). As previously reported in the market area analysis, the primary market
area is considered to be in the growth stage of its life cycle, as evidenced by
appreciating values , the planned improvements to the area’s infrastructure and the
continued development of residential properties within the market area.
The appraiser has utilized, as most appropriate, a 12.0% annual adjustment or a positive
1.0% per month adjustment to the previously adjusted sales prices for market conditions
(time) for the time frame between the oldest sale (March 2015 ) and the date of appraisal
(January 19, 2016 ). It should be understood that this market conditions adjustment
(time) is made to the “adjusted” sales prices (after adjustments for property rights
conveyed, financing and conditions of sale (motivation), if any. The followi ng market
conditions (time ) adjustment grid is provided on the next page:
Prepared for and property of Collier County Board of Commissioners. Page 49
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Sale Sale Sale Sale
No. 1 No. 2 No. 3 No. 4
Date of Value Jan-2016 Jan-2016 Jan-2016 Jan-2016
Date of Sale Dec-2015 Nov-2015 Aug-2015 Jul-2015
No. of Months Diff.1 2 5 6
(X) Time Adj. Per Mo.1.00%1.00%1.00%1.00%
Time Adj. Factor 0.010 0.020 0.050 0.060
Sales Price $43,000 $130,000 $50,000 $40,000
Adjustments:$0 $0 $0 $0
Adjusted Sales Price $43,000 $130,000 $50,000 $40,000
(X) Time Adj. Factor 0.010 0.020 0.050 0.060
Indicated Time Adj.$430 $2,600 $2,500 $2,400
Rounded $400 $2,600 $2,500 $2,400
Sale Sale Sale Sale
No. 5 No. 6 No. 7 No. 8
Date of Value Jan-2016 Jan-2016 Jan-2016 Jan-2016
Date of Sale Jun-2015 Mar-2015 Mar-2015 Mar-2015
No. of Months Diff.7 10 10 10
(X) Time Adj. Per Mo.1.00%1.00%1.00%1.00%
Time Adj. Factor 0.070 0.100 0.100 0.100
Sales Price $43,000 $23,000 $29,000 $40,000
Adjustments:$0 $0 $0 $0
Adjusted Sales Price $43,000 $23,000 $29,000 $40,000
(X) Time Adj. Factor 0.070 0.100 0.100 0.100
Indicated Time Adj.$3,010 $2,300 $2,900 $4,000
Rounded $3,000 $2,300 $2,900 $4,000
Market Conditions (Time) Adjustment Grid:
• Adjustments for Location : All sales are competitive vacant residenti al sites located in
the primary Golden Gate Esta tes market area. Accordingly, all sales were considered to
have a similar overall location. However, the appraiser is aware that land sales located
furthest west toward Wilson Boulevard sell for greater prices per gross acre as
compared to land sales located furthest east . No specific location adjustment was made
to any sales. However, the specific locational characteristics of each sale are
considered in the appraiser’s final reconcili ation of value.
• Adjustments for Road Frontage : The parent tract has road frontage along the north
side of Golden Gate Boulevard E . Golden Gate Boulevard E. is an arterial, undivided,
two lane, paved roadway. Sale No s . 1 and 2 have similar road frontages along Golden
Gate Boulevard E. Therefore, no adjustments were made for these two sales for this
element of comparison.
Sale No. 4 also has road frontage along Golden Gate Boulevard E. However, Sale No.
4 is a corner parcel that also benefits from favorable road frontage along a less travelled
interior roadway. Accordingly, Sale No. 4 was given a negative 10% adjustment for this
superior characteristic.
Prepared for and property of Collier County Board of Commissioners. Page 50
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Finally, all other sales benefit from favorable road frontages along nearby less travelled
int erior streets connecting to Golden Gate Boulevard. Accordingly, all other sales were
given a negative 25% adjustment for this superior characteristic .
• Adjustments for Size : All sales range in size from 1.14 to 5.15 acres , as compared to
the parent tract’s size of 2.81 acres . For many sale properties , sales of significant larger
size will typically sell for a lower unit value, as compared to sales of smaller size.
However, based on the analysis of the eight land sales utilized, no size adjustment was
cons idered necessary .
• Adjustments for Land Use/Zoning and Utilities : All sales have similar land use
designations, zoning classifications and available utilities. Accordingly, no adjustments
were made for these element s of comparisons.
DISCUSSION OF SALES:
• Unimproved Land Sale No. 1 contains 2.34 ac res of gross land area and is a
December 2015 transaction. Unimproved Land Sale No. 1 is l ocated on the south side
of Golden Gate Boulevard E. between 6th Street SE and 8th Street SE, Collier County,
Naples, Flo rida . Unimproved Land Sale No. 1 benefits from frontage along the southerly
right -of -way of Golden Gate Boulevard E . Available utilities to the sale property include
telephone, electrical service and emergency services . Drinking water is typically
provi ded by private well. Wastewater is typically disposed of by a private septic tank and
drain field combination. Sale No. 1 has a future land use designation of Estates and is
zoned Estates by Collier County. Unimproved Sale No. 1 is encumbered by a 91 -foot
wide road right -of -way easement along the northern property line and along the
property’s existing frontage to Golden Gate Boulevard E . Verification of this sale
indicated that at the time of sale, the property did not include any significant contri butory
improvements. Unimproved Land Sale No. 1 was adjusted for differences in market
conditions (time). Land Sale No. 1 provided an indicated adjusted value of $18,547 per
acre.
• Unimproved Land Sale No. 2 contains 5.15 ac res of gross land area and is a
November 2015 transaction. Unimproved Land Sale No. 2 is located on the south side
of Golden Gate Boulevard E. between 2nd Street SE and 4th Street SE, Collier County,
Naples, Florida . Unimproved Land Sale No. 2 benefits from frontage along the southerly
right -of -way of Golden Gate Boulevard E . Available utilities to the sale property include
telephone, electrical service and emergency services . Drinking water is typically
provided by private well. Wastewater is typically disposed of by a priv ate septic tank and
drain field combination. Sale No. 2 has a future land use designation of Estates and is
zoned Estates by Collier County. Unimproved Sale No. 2 is encumbered by a 91 -foot
wide road right -of -way easement along the northern property line and along the
property’s existing frontage to Golden Gate Boulevard E . Verification of this sale
indicated that at the time of sale, the property did not include any signific ant contributory
improvements. Unimproved Land Sale No. 2 was adjusted for diff erences in market
conditions (time). Land Sale No. 2 provided an indicated adjusted value of $25,748 per
acre.
• Unimproved Land Sale No. 3 contains 2.73 ac res of gross land area and is a n August
2015 transaction. Unimproved Land Sale No. 3 is located on the west side of 22nd
Street SE approximately 0.60 miles south of Golden Gate Boulevard, Collier County,
Naples, Florida . Unimproved Land Sale No. 3 benefits from frontage along the westerly
right -of -way of 22nd Street SE . Available utilities to the sale property include telephone,
Prepared for and property of Collier County Board of Commissioners. Page 51
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
electrical service and emergency services . Drinking water is typically provided by
private well. Wastewater is typically disposed of by a private septic tank and drain field
combination. Sale No. 3 has a future land use desi gnation of Estates and is zoned
Estates by Collier County. Unimproved Sale No. 3 is encumbered by a 30 -foot wide
road right -of -way easement along the eastern property line and along the property’s
existing frontage to 22nd Street SE . Verification of this sale indicated that at the time of
sale, the property did not include any signific ant contributory improvements.
Unimproved Land Sale No. 3 was adjusted for differences in market conditions (time)
and roadway frontage. Land Sale No. 3 provided an indica ted adjusted value of $14,423
per acre.
• Unimproved Land Sale No. 4 contains 2.65 ac res of gross land area and is a July 2015
transaction. Unimproved Land Sale No. 4 is located at the southeast corner of Golden
Gate Boulevard E. and 6th Street SE, Collier County, Naples, Florida . Unimproved Land
Sale No. 4 benefits from frontage s along the southerly right -of -way of Golden Gate
Boulevard E. and the easterly right -of -way of 6th Street SE . Available utilities to the sale
property include telephone, electrical service and emergency services . Drinking water is
typically provided by private well. Wastewater is typically disposed of by a private septic
tank and drain field combination. Sale No. 4 has a future land use designation of
Estates and is zon ed Estates by Collier County. Unimproved Sale No. 4 is encumbered
by road right -of -way easements along the northern and western property lines along the
property’s existing frontages to Golden Gate Boulevard E. and 6th Street SE .
Verification of this sal e indicated that at the time of sale, the property did not include any
significant contributory improvements. Unimproved Land Sale No. 4 was adjusted for
differences in market conditions (time) and roadway frontage. Land Sale No. 4 provided
an indicated adjusted value of $14,400 per acre.
• Unimproved Land Sale No. 5 contains 2.27 ac res of gross land area and is a June
2015 transaction. Unimproved Land Sale No. 5 is located on the east side of 14th St SE
approximately 1.05 miles south of Golden Gate Boulevard, Collier County, Naples,
Florida. Unimproved Land Sale No. 5 benefits from frontage along the easterly right -of -
way of 14th St SE . Available utilities to the sale property include telephone, electrical
service and emergency services . Drinking water is typically provided by private well.
Wastewater is typically disposed of by a private septic tank and drain field combination.
Sale No. 5 has a future land use designation of Estates and is zoned Estates by Collier
County. Unimproved Sale No. 5 is encumbered by a 30 -foot wide road right -of -way
easement along the western property line and along the property’s existing frontage to
14th St SE . Verification of this sale indicated that at the time of sale, the property did not
include any significant contributory improvements. Unimproved Land Sale No. 5 was
adjusted for differences in market conditions (time) and roadway frontage. Land Sale
No. 5 provided an indicated adjusted value of $15,198 per acre.
• Unimproved Land Sale No. 6 contains 1.14 ac res of gross land area and is a March
2015 transaction. Unimproved Land Sale No. 6 is l ocated on the north side of 4th
Avenue SE approximately 0.20 miles west of Everglades Boulevard S., Collier County,
Naples, Florida . Unimproved Land Sale No. 6 benefit s from frontage along the northerly
right -of -way of 4th Avenue SE . Available utilities to the sale property include telephone,
electrical service and emergency services . Drinking water is typically provided by
private well. Wastewater is typically dispo sed of by a private septic tank and drain field
combination. Sale No. 6 has a future land use designation of Estates and is zoned
Estates by Collier County. Unimproved Sale No. 6 is encumbered by a 30 -foot wide
road right -of -way easement along the southe rn property line and along the property’s
Prepared for and property of Collier County Board of Commissioners. Page 52
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
existing frontage to 4th Avenue SE . Verification of this sale indicated that at the time of
sale, the property did not include any significant contributory improvements.
Unimproved Land Sale No. 6 was adjusted fo r differences in market conditions (time)
and roadway frontage. Land Sale No. 6 provided an indicated adjusted value of $16,645
per acre.
• Unimproved Land Sale No. 7 contains 1.59 ac res of gross land area and is a March
2015 transaction. Unimproved Land Sale No. 7 is located on the south side of 2nd
Avenue SE approximately 0.10 miles west of Everglades Boulevard S., Collier County,
Naples, Florida . Unimproved Land Sale No. 7 benefits from frontage along the southerly
right -of -way of 2nd Avenue SE . Available utilities to the sale property include telephone,
electrical service and emergency services . Drinking water is typically provided by
private well. Wastewater is typically disposed of by a private septic tank and drain field
combination. Sale No. 7 has a future land use designation of Estates and is zoned
Estates by Collier County. Unimproved Sale No. 7 is encumbered by a 30 -foot wide
road right -of -way easement along the northern property line and along the property’s
existing frontage to 2nd Avenue SE . Verification of this sale indicated that at the time of
sale, the property did not include any significant contributory improvements.
Unimproved Land Sale No. 7 was adjusted for differences in market conditions (time)
and roadway frontage. Land Sale No. 7 provided an indicated adjusted value of $15,047
per acre.
• Unimproved Land Sale No. 8 contains 2.27 ac res of gross land area and is a March
2015 transactio n. Unimproved Land Sale No. 8 is located on the east side of 20th Street
SE approximately 1.20 miles south of Golden Gate Boulevard, Collier County, Naples,
Florida . Unimproved Land Sale No. 8 benefits from frontage along the easterly right -of -
way of 20t h Street SE . Available utilities to the sale property include telephone,
electrical service and emergency services . Drinking water is typically provided by
private well. Wastewater is typically disposed of by a private septic tank and drain field
combination. Sale No. 8 has a future land use designation of Estates and is zoned
Estates by Collier County. Unimproved Sale No. 8 is encumbered by a 30 -foot wide
road right -of -way easement along the western property line and along the property’s
existing frontage to 20th Street SE . Verification of this sale indicated that at the time of
sale, the property did not include any signific ant contributory improvements.
Unimproved Land Sale No. 8 was adjusted for differences in market conditions (time)
and roadway frontage . Land Sale No. 8 provided an indicated adjusted value of $14,537
per acre.
RECONCILIATION OF THE MARKET V ALUE ESTIMATE:
In summary, the appraiser has selected eight competitive unimproved sales zoned E, Estates
District, transacted between March 2015 and December 2015 for direct comparison to the
parent tract and which will provide the database for the application of the Sales Comparison
Approach. The indicated adjusted sales prices associated with these eight sales range from a
low of $14,400 per gross acre for Sale No. 4 to a high of $25,748 per gross acre for Sale No. 2 .
The arithmetical mean from this database was $16,818 per gross area.
Prepared for and property of Collier County Board of Commissioners. Page 53
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
In conclusion, the final estimate of value, after reviewing each of the eight comparable sales
utilized in direct comparison t o the parent tract is $20,000 per gross acre , which results in the
following estimate of value:
Market Value of the Parent Tract:
(2.81 Gross Acres) x ($20,000 Per Gross Acre) = $56,200 *
*Contributory Value of the Site Improvements Taken: The parent tract is improved
with a single -family home and associated site improvements. The only significant
improvements that will be taken consist of site improvements including a portion of the gravel
drive, sod, landscaping, site clearing, fill and g rading . Pertinent improvements to establish the
driveway connection(s) to Golden Gate Boulevard E. will be re -established by Collier County.
The appraiser has reviewed cost estimates from the Marshall Swift Manual and has consulted
with local contractor s pertinent to the cost estimates for the signi ficant site improvements taken .
Based on this research and the appraiser’s experience, the appraiser has estimated the
contributory market value of the depreciated site improvements taken to be $7,800 . The
following table is provided to help the reader review the appraiser’s estimate of the contributory
value for the depreciated site improvements taken:
Estimated
Value
1. Site Clearing/Fill/Grade:$3,600
2. Gravel Drive:$400
3. Landscaping/Sod:$3,800
Total:$7,800
Contributory Value of the Site Improvements Taken
for Parcel No. 315 RDUE:
Summary of the Market Value of the Parent Tract:
Based on the aforementioned market data and analysis, the following summarizes the estimated
market value of the parent tract and the improvements taken:
Market Value of the Parent Tract:
Market Value of the Parent Tract Land = $56,200
Contributory Value of the Proposed Site Improve ments Taken = $ 7,800
Total = $64,000 *
* Building and site improvements located outside the proposed acquisition area are
considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
Prepared for and property of Collier County Board of Commissioners. Page 54
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Reconciliation of th e Value Indications
In summary, th e appraiser has obtained th e following value ind ications from th e valuation
approaches presented earlier in th e appraisal report as follows:
The Cost Approach to Value: NA
Th e Sales Comparison Approach to Value: $64,000
Th e Income Capitalization Approach to Value: N/A
Reconciliation is th e analysis of alternative conclusions to arrive at a value estimate.
Reconciliation is required because different value indications result from th e use of more th an
one valuation approach and wi th in th e application of a single approach.
Fur th ermore, th e f inal value estimate should not be derived simply by applying technical and
quantitative procedures; ra th er, it should involve th e exercise of judgment. Th e value
conclusion reached should be consistent wi th market th inking and th e quantity of data used
sh ould correspond to th e amount of data th e market considers relevant to th e problem. An
appraiser shall produce a meaningful, defensible value estimate by considering th ree criteria:
appropriateness, accuracy, and quantity of evidence. Appropriateness re lates to th e use of
certain approaches and specific assignments. All data, calculations, estimates, and
adjustments are examined for accuracy. Th e quantity of evidence is analyzed to determine if
th e conclusion reached is sufficiently supported in th e ma rket. Market data reflects past
phenomena, but an appraiser must rely on data to estimate future benefits and th e present
value of th ese benefits. Never th eless, th e data available should not dictate th e range of future
possibilities under consideration.
As previously stated, the only significant improvements located within the proposed acquisition
area consist of site improvements. Building and site improvements located outside the
proposed acquisition area are considered to be unaffected. Accordingly, the appraiser
has not estimated the contributory value of the building and site improvements not
taken.
Therefore, it was the appraiser’s opinion that the Market Approach to Value (Sales Comparison
Approach to Value) is the only applicable approach for this valuation assignment. The Sales
Comparison Approach to Value was considered applicable since an adequate number of similar
unimproved sales have recently occurred within the market area that may be utilized by the
appraiser in predicting typical buyer and seller behavior. The market data within the Sales
Comparison Approach to Value was considered sufficient and adequate to provide a reliable
value conclusion.
In summary, the appraiser has selected eight competitive unimproved sales zo ned E, Estates
District, transacted between March 2015 and December 2015 as being most comparable to the
parent tract. The market data within the Sales Comparison Approach to Value was considered
sufficient and adequate to provide a reliable value conclus ion. Based on this market analysis,
the market value of the parent tract was estimated to have a unit value of $20,000 per gross
acre , resulting in a total indicated market value of $56,200 , (2.81 acres x $20,000 per gross
acre).
The Cost Approach to Valu e and the Income Capitalization Approach to Value were not
considered applicable for this appraisal assignment due to the fact that the parent tract is being
valued as if vacant land.
Prepared for and property of Collier County Board of Commissioners. Page 55
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Next, the appraiser has reviewed cost estimates from the Marshall Swift Manual and has
consulted with local contractors pertinent to the cost estimates for the significant site
improvements taken. Based on this research and the appraiser’s experience, the appraiser has
estimated the contributory market value of the site impro vements taken to be $7,800 .
In conclusion, it is the appraiser’s opinion, that the market value of the parent tract, as of
January 19, 2016 , is $64,000 , allocated $56,200 to the land value and $7,800 to the
improvements.
Prepared for and property of Collier County Board of Commissioners. Page 56
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Estimation of Reasonable Exposure Time:
In th is portion of th e analysis, th e appraiser will provide th e reader wi th a narrative overview
relating to th e estimate of th e reasonable exposure time or normal marketing period for th e
parent tract. Exposure time is defined in The Dictionary of Real Estate Appraisal , Sixth Edition
as “the estimated length of time that the property interest being appraised would have been
offered on the market prior to the hypothetical consummation of a sale at market value on the
effective date of the appraisal. Furthermore, e xposure time is a retrospective opinion based on
an analysis of past events assuming a competitive and open market.
Th e appraiser has estimated a reasonable exposure time for th e parent tract to be six to twelve
months , based on th e appraise r’s research of market activity and available listings and
interviews wi th numerous market participants.
Prepared for and property of Collier County Board of Commissioners. Page 57
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Descriptions and Valuation Analyses of the Proposed Partial
Acquisition Area and the Remainder Property
Prepared for and property of Collier County Board of Commissioners. Page 58
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Parcel No. 315 RDUE Acquisition Area Map
Prepared for and property of Collier County Board of Commissioners. Page 59
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
PROJECT DESCRIPTION AND IDENTIFICATION OF THE PR OPOSED
PARTIAL ACQUISITION AREA
Project Description : The proposed perpetual, non -exclusive, road right -of -way, drainage, and
utility easement will be utilized for the widening of Golden Gate Bo ulevard E. from Wilson
Boulevard to DeSoto Boulevard. Plans included the widening of Golden Gate Boulevard E.
from two lanes to four lanes and will include capacity improvements such as adding turn lanes
to the Wilson Boulevard and Everglades Boulevard in tersections. Other improvements include
traffic signal upgrades at three major intersections (Wilson, Everglades and DeSoto
Boulevards), on -road bike lanes and sidewalks on both sides of the roadway. This project will
also include the replacement of brid ges over three canals, the Golden Gate, Miller and Faka
Union canals.
Description of the Proposed Acquisition Area : Parcel No. 315 RDUE is a perpetual, non -
exclusive, road right -of -way, drainage, and utilities easement that consist of a 25 f oot wide strip
taking along the northerly right -of -way of Golden Gate Boulevard E. Parcel No. 315 RDUE
contains 0.10 acres (4,500 square feet) of gross land area and is rectangular in shape.
Specifically, the Parcel No. 315 RDUE has a southern property l ine along Golden Gate
Boulevard E. that measures 180 feet; with a depth there from along the eastern and western
property lines that measure 25 f eet; and a rear, northern property line that measures 180 feet.
Legal Description of the Partial Acquisition A rea : The legal description of the proposed
perpetual, non -exclusive, road right -of -way, drainage, and utilities easement acquisition area is
as follows:
Source: RWA Consulting, Inc., Naples, Florida .
VALUATION ANALYSIS OF THE PROPOSED PARTIAL ACQUISITION AREA
Value of the Property Rights Taken : The appraiser has previously estimated the market
value of the fee simple interest of the parent tract to have a unit value of $20,000 per gross
acre . This value estimate was obtained through the appli cation of the Sales Comparison
Approach to Value. Since the part taken is to be valued as part of the whole, this value will
serve as a basis of value for the valuation of the property rights taken.
As previously stated, Parcel No. 315 RDUE is a perpetual easement for road right -of -way,
drainage, utilities and maintenance of these uses. Accordingly, the proposed easement will
essentially take the entire bundle of rights, with the owner only allowed to utilize the proposed
easement area for density calcula tions.
Prepared for and property of Collier County Board of Commissioners. Page 60
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Since the proposed taking is an easement versus a fee simple taking, the bundle of rights taken
is something less than 100%. However, since the proposed easement precludes almost all
practical uses by the owner, the appraiser has estimated Parce l No. 315 RDUE will include 99%
of the fee simple value resulting in an estimated overall unit value of $19,800 per acre (0.99 x
$20,000 ). Therefore, the value of the property rights taken is estimated as follows:
Market Value of the Property Rights Taken:
(0.10 Gross Acres) x ($19,800 Per Acre) = $1,980
Rounded to, Say = $2,000
Value of the Improvements Taken : The only significant improvements that will be taken
consist of site improvements including a portion of the gravel drive, sod, landscaping, site
clearing, fill and grading . Pertinent improvements to establish the driveway connection(s) to
Golden Gate Boulevard E. will be re -established by Collier County.
The appraiser has reviewed cost estimates from the Marshall Swift Manual and has consulted
with local contractors pertinent to the cost estimates for the signi ficant site improvements taken .
Based on this research and the appraiser’s experience, the appraiser has estimated the
contributory market value of the depr eciated site improvements taken to be $7,800 . The
following table is provided to help the reader review the appraiser’s estimate of the contributory
value for the depreciated site improvements taken:
Estimated
Value
1. Site Clearing/Fill/Grade:$3,600
2. Gravel Drive:$400
3. Landscaping/Sod:$3,800
Total:$7,800
Contributory Value of the Site Improvements Taken
for Parcel No. 315 RDUE:
Summary of the Property Righ ts and Improvements Taken : The following is the appraiser’s
summary of the value of the property rights and improvements taken from the parent tract:
1. Property Rights Taken: ........................................................................................... $2,000
2. Improvements Taken: ............................................................................................. $7,800
Market Value of the Part Taken: ................................................................................... $9,800
Valuation of the Remainder Property, as Part of the Whole : The following sets forth the
arithmetic analysis of the valuation of the remainder property, as part of the whole (before value
less value of part taken):
1. Market Value of the Parent Tract, Befo re the Taking: ........................................... $64,000
2. Less Market Value of the Part Taken: ................................................................... $ 9,800
Total Market Value of the Remainder Property, As Part of the Whole: ....................... $54,200
Prepared for and property of Collier County Board of Commissioners. Page 61
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
VALUATION ANALYSIS OF THE REMAINDER PROPERTY "AS SEVERED"
The remainder property shall contain 2.81 acres of gross land area and is still rectangular in
shape and the same size and shape as before the taking, since the proposed property rights to
be acquired involve a perpetual easement for road right -of -way, drainage, utilities and
maintenance of these uses. However, the remainder property will be encumbered by an
additional perpetual easement located along the northerly existing right -of -way of Golden Gate
Boulevard E. containing 0.10 acres of gross land area. The remainder property’s overall
access, availability to utilities, topography, land use designation, and zoning are unchanged.
The highest and best use of the remainder property “as vacant” is estimated to remain the same
as before the taking, potential single -family residential development. Fur th ermore, th e
remainder property’s improvements are th e same as before th e taking, except for th e taking of
some site improvements. Th e highest and best use of th e remainder property “as improved” is
estimated to remain th e same as before th e taking, t h e continued use of the existing
improvements as a single -family home and associated site improvements.
Finally, the remainder property is not considered to be damaged due to the taking of the
proposed acquisition area .
Most competitive Golden Gate Estates properties are encumbered by 30 to 50 foot wide road
right -of -way easements along the property’s adjacent roadway frontages. Prior to the taking,
the parent tract was encumbered by a 50 -foot wide road right -of -way easement along the
southern property line and along the property’s existing frontage to Golden Gate Boulevard E .
As stated above, after the taking, the remainder property will be encumbered by an additional
perpetual easement containing 0.10 acres of gross land area located along t he southerly
existing right -of -way of Golden Gate Boulevard E .
Although the appraiser has recognized that most buyers, sellers, and active real estate agents
have reported that competitive unimproved Golden Gate Estate properties within the market
area are typically purchased based on a price per acre of gross land area unit of value, the
appraiser has also recognized the proposed additional easement area precludes almost all
practical uses by the owner. Therefore, the appraiser has estimated Parcel No. 31 5 RDUE will
take 99% of the fee simple value. Accordingly, the appraiser has estimated the residual value
to proposed additional easement area to be 1% of the fee simple value resulting in an estimated
unit value of $200 per acre (0.01 x $20,000 ) for this portion of the property. The appraiser has
previously estimated the market value of the undivided fee simple interest in the parent tract to
have unit value of $20,000 per gross acre . The remainder land area exclusive of the additional
encumbered area taking, containing 2.71 acres (2.81 – 0.10 ), is estimated to have the same unit
value, as before the taking.
Prepared for and property of Collier County Board of Commissioners. Page 62
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Based on the aforementioned data and analysis, the following sets forth the appraiser’s
estimate of the remainder property land as follows:
Ma rket Value of the Remainder Property Land :
Land Area Exclusive of the Additional Encumbered Area Taken:
(2.71 Gross Acres) x ($20,000 Per Acre) = $54,200
Additional Encumbered Area Taken:
(0.10 Gross Acres) x ($200 Per Acre ) = $ 20
Rounded to, Say = $ 0
Total = $54,200 *
* Building and site improvements located outside the proposed acquisition area are
considered to be unaffected. Accordingly, the appraiser has not estimated the
contributory value of the building and site improvements not taken.
SEVERANCE DAMAGES TO THE REMAINDER PROPERTY
Technically, severance damages are calculated as the negative difference between the value of
the remainder property, as part of the whole, and the value of the remainder property, as
severed. When the value of the remainder property, as severed, is less than the value of the
remainder property, as part of the whole, the difference is the actual measurement of the
damages to the remainder property. When the value of the remainder property, as severed, is
greater than the value of the remainder property, as part of the whole, the difference is not
damage but is considered a benefit.
The appraiser has estimated the remainder property, as part of the whole, to be $54,200 , which
represents the value of the whole ($64,000 ), less the value of the part taken ($9,800 ). The
appraiser has also estimated the market value of the remainder property as severed to be
$54,200 . Therefore, these value estimates indicate no severance damages .
COST TO CURE ANALYSIS
Based on the analysis of the remainder property, it is the appraiser’s opinion, that there is no net
cost to cure.
SPECIAL BENEFITS
Based on the analysis of the remainder property, it is the appraiser’s opinion, that there are no
special benefits.
Prepared for and property of Collier County Board of Commissioners. Page 63
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
SUMMARY AND CONCLUSION AND THE TOTAL COMPENSATION
ESTIMATE
Accordingly, based on all the aforementioned data and analysis, the following summarizes the
appraiser estimates of the total just compensation estimate:
Fee Indicated Indicated Indicated
Value % of Value Quantity Value Value
1. Before Property:(Per Ac.)Fee (Per Ac.)(Acres)Indicated Rounded Total
A. Land:$20,000 100.00%$20,000 2.81 $56,200 $56,200
B. Improvements:$7,800
C. Total:$64,000
2. Proposed Part to be Acquired:
A. Additional Encumbered Land Taken:$20,000 99.00%$19,800 0.10 $1,980 $2,000
B. Improvements Taken:$7,800
C. Total:$9,800
3. Remainder as Part of the Whole:$54,200
4. Remainder Property:
A. Land:
1. Land Area (Exclusive of Additional
Encumbered Land Taken):$20,000 100.00%$20,000 2.71 $54,200 $54,200
2. Additional Encumbered Land Taken:$20,000 1.00%$200 0.10 $20 $0
Totals:2.81 $54,220 $54,200
B. Improvements:$0
C. Total:$54,200
5. Damages (Total):$0
6. Special Benefits:$0
7. Damages (Net):$0
Summary of Total Compensation:
1. Proposed Part to be Acquired:
A. Additional Encumbered Land Taken:$20,000 99.00%$19,800 0.10 $1,980 $2,000
B. Improvements Taken:$7,800
C. Total:$9,800
2. Damages (Net):$0
3. Cost to Cure, Net:$0
TOTAL COMPENSATION:$9,800
Summary of Values:
Parcel No. 315 RDUE:
Prepared for and property of Collier County Board of Commissioners. Page 64
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Addendum
Prepared for and property of Collier County Board of Commissioners. Page 65
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
ASSUMPTIONS AND LIMITING CONDITIONS
The Market Value estimate of the property or properties appraised herein is subject to certain
assumptions and limiting conditions. Specifically they are:
1. Any legal descriptions furnished are assumed to be correct.
2. No responsibility is assumed for matters legal in character, nor is any opinion rendered
herein as to title, which is assumed to be good and merchantable. It is assumed that
the property is under responsible ownership and management on the appraisal date.
3. It is assumed that surveys and/or plats furnished to, or acquired by, the appraiser and
used in the making of this report are correct. The appraiser has not made a land
survey or caused one to be made, and therefore, assumes no responsibility for their
accuracy.
4. Certain data used in compiling this report was furnished the appraiser from sources
which they consider reliable, however, they do not guarantee the correctness of such
data, although as far as is reasonably possible, the data has been checked and is
believed to be correct.
5. The soil of the area under appraisement appears to be firm and solid, unless otherwise
state d. Subsidence in the area is unknown or uncommon but the appraiser does not
warrant against this condition of occurrence.
6. Subsurface rights (minerals and oil) were not considered in making this report unless
otherwise stated.
7. The tracts that accordi ng to survey, map or plat, indicate riparian rights and/or littoral
rights are assumed to go with the property unless easements or deeds of record were
found by the appraiser to the contrary.
8. Possession of this report, or copy thereof, does not carry wi th it the right of publication
or reproduction, nor may it be used by any but the applicant without prior written
consent of the applicant and the appraiser, and in any event only in its entirety.
9. The appraiser by reason of this report is not required t o give testimony in court with
reference to the property herein appraised, nor is the appraiser obligated to appear
before any governmental body, board or agent unless arrangements have been
previously made therefore.
10. A careful inspection was made of a ny and all buildings involved in this appraisal report
and damage, if any, by structural failure, termites, dry rot, wet rot or other infestations
was reported as a matter of information by the appraiser, but no guarantee as to the
amount or degree of dama ges, if any, is given herein.
11. The distribution of the total valuation in this report between land and improvements
applies only under the existing program of utilization. The separate valuations for land
and buildings must not be used in conjunction w ith any other appraisal and are invalid
if so used.
12. Neither all nor any part of the contents of this report shall be conveyed to the public
through advertising, public relations, news, sales or other media without the written
consent and approval of th e author, particularly as to valuation conclusions, the
identity of the appraiser, or firms with which they are connected, or any reference to
the Appraisal Institute, or to the MAI designation.
13. Unless specifically stated in the report, the appraiser d id not determine the flood plain
status of the property appraised. If such data is available, it is recommended it be
obtained prior to any development that might be contemplated.
Prepared for and property of Collier County Board of Commissioners. Page 66
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
ASSUMPTIONS AND LIMITING CONDITIONS - Continued
14. Inspection of the paren t tract revealed no obvious environmental hazards. The
existence of potentially hazardous materials used in the construction or maintenance
of the building, such as the presence of urea formaldehyde foam insulation, and/or
existence of toxic waste, which may or may not be present on the property, has not
been considered. The appraiser is not qualified to detect such substances and
reserves the right to amend or alter this report and the value conclusions tendered
herein should an Environmental Risk Audit (or other similar study) be conducted on the
parent tract at a later date.
15. This appraisal was prepared by the appraiser who signed this report for the exclusive
use of the client. The information and opinions contained in this appraisal set forth the
appraiser’s best judgment in light of the information available at the time of the
preparation of this report. Any use of this appraisal by any other person or entity, or
any reliance or decisions based on this appraisal are the sole responsibility and a t the
sole risk of the third party. The appraiser accepts no responsibility for damages
suffered by any third party as a result of reliance on or decisions made or actions
taken based on this report.
Prepared for and property of Collier County Board of Commissioners. Page 67
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Qualifications of the Appraiser, R. Alan Wilcox, MAI, SRA
OVERVIEW
R. Alan Wilcox has over 31 years of appraisal experience in
the state of Florida specializing in eminent domain and
litigation assignments. Mr. Wilcox has worked for both the
condemnor and the property owner with experience in a
variety of a ppraisal problems concerning commercial,
industrial, residential, and special use properties. Mr.
Wilcox has expertise in providing the client with strong
market research for a reliable factual foundation to support
the valuation opinion combined with eff ective
communications including report writing, trial exhibits and
expert testimony.
PROFESSIONAL MEMBERSHIPS
• MAI and SRA Designations, Appraisal Institute, Certificate No. 9613
• Member, Appraisal Institute, Regional Ethics and Counseling Panel, 1993 -Presen t
• Member, Real Estate Investment Society, Present
• Trustee , Real Estate Appraiser Group Insurance Trust, 2014
• President and Board of Director, Appraisers Liability Insurance Program, 2012
• Vice President and Board of Director, Appraisers Liability Insurance Program, 2011
• Board of Director, Appraisers Liability Insurance Program, 2010
• Member, Appraisal Institute, Leadership Development & Nominating Committee, 2005 -
2008
• Member, National Board of Directors, Appraisal Institute, Re gion X, Chair, 2004
• Member, National Board of Directors, Appraisal Institute, 2001 -2003
• Director, Association of Eminent Domain Professionals, 2000 -2001
• President, West Cost Florida Chapter of the Appraisal Institute, 2001
• Regional Representative, West Coa st Florida Chapter of Appraisal Institute, 1994 -2001
• Vice President, West Cost Florida Chapter of the Appraisal Institute, 2000
• Secretary, West Cost Florida Chapter of the Appraisal Institute, 1999
• Treasurer, West Cost Florida Chapter of the Appraisal Inst itute, 1998
• Member, Region X, Appraisal Institute, National General Appraisal Board Guidance
Subcommittee, 1996 -1998
• Director, West Coast Florida Chapter of Appraisal Institute, 1993 -1996
• Chairperson, MAI Admissions Committee, West Coast Florida Chapter of the Appraisal
Institute, 1997
• Chairperson, MAI, Candidate Guidance, West Coast Florida Chapter of the Appraisal
Institute, 1993 -1996
AWARDS
• Appraisal Institute’s “Volunteer of Distinction Award”, Region X, 2011
• Outstanding and Dedicated Service Award, West Coast Florida Chapter of Appraisal
Institute, 1996
Prepared for and property of Collier County Board of Commissioners. Page 68
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Qualifications of the Appraiser, R. Alan Wilcox, MAI, SRA - Continued
STATE CERTIFICATION/LICENSES
• State -certified general real estate appraiser , RZ306 (Florida)
• Real Estate Broker’s License, BK 326544 (Florida)
EDUCATIONAL BACKGROUND
• Bachelor of Science Degree, West Virginia University, Morgantown, West Virginia, 1971
o Graduated with High Honors (No. One in Graduating Class)
o Gamma Sigma Delta National Honor Society of Agriculture
o Xi Sigma Pi N ational Honor Society of Forestry
o Senior Recognition Certificate (No. One in Graduating Class)
o College Bowl Participant
o Senior Scholarship Award of Merit
• Master of Science Degree, University of Washington, Seattle, Washington, 1976
• Post Graduate, 20 quarte r hours, University of South Florida, Fort Myers, Florida, 1980 -
1983
• Post Graduate, 9 semester hours, Nova University, Fort Lauderdale, Florida, 1982
REAL ESTATE APPRAISAL COURSES AND SEMINARS COMPLETED
R. Alan Wilcox, MAI, SRA, has completed the specialized appraisal educational requirements
for obtaining the MAI, SRA, designation and the continuing education program of the Appraisal
Institute, as well as the continuing education requirements for State Certification. Furthermore,
R. Alan Wilcox, MAI, SRA has made special efforts to exceed the required minimum educational
requirements and to attend the highest quality of appraisal educational offerings, including
courses and seminars sponsored by the Appraisal Institute, American Law Institute & Am erican
Bar Association (ALI -ABA), Continuing Legal Education (CLE) Institute, and the Association of
Eminent Domain Professionals.
EXPERIENCE
• President/Owner, Wilcox Appraisal Services, Inc., Cape Coral, FL, August 1993 to
Present
• Associate Appraiser, Hans on Real Estate Advisors, Inc., Fort Myers, FL, February 1990
to September 1998
• Expert Witness for the Florida Real Estate Appraisal Board, July 1998
• Associate Appraiser, Horizon Appraisal Services, Inc., Fort Myers, FL, June 1986 to
February 1990
• Associate Appraiser, First Appraisal Services, Fort Myers, FL, March 1986 to June 1986
• Associate Appraiser, Richard L. Futral & Associates, Cape Coral, FL, July 1985 to March
1986
• Associate Appraiser, Calhoun & Associates, Fort Myers, FL, June 1984 to July 1985
Prepared for and property of Collier County Board of Commissioners. Page 69
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
C opy of Parent Tract’s Special Warranty Deed
Prepared for and property of Collier County Board of Commissioners. Page 70
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Quarterly Market Detail – 3 rd Quarter 2015
For Single Family Homes in Collier County
Produced by Florida Realtors with data provided by Florida’s multiple listings services.
Prepared for and property of Collier County Board of Commissioners. Page 71
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Quarterly Market Detail – 3 rd Quarter 2015
For Single Family Homes in Collier County
Produced by Florida Realtors with data provided by Florida’s multiple listings services.
Continued
Prepared for and property of Collier County Board of Commissioners. Page 72
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sales Map
Prepared for and property of Collier County Board of Commissioners. Page 73
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 1
SALES DATA
Recording Data General Warranty Deed, Collier County, OR Book 5227 , Page 1073 .
Grantor Joseph Coci, III, Kathleen C. Cummings, Anita C. Luce, and Karen C. Weaver .
Grantee L uis Damian Malagon Perez .
Sales Date ~ Price December 17, 2015 ~ $4 3 ,000.
Conditions of Sale Typica l market.
Sales History There are no other arm’s length sales of the sale property in the past three years.
Legal Description The West 150 feet of Tract 128 , Golden Gate Estates Unit No. 13, according to
the map or plat thereof as recorded in Plat Book 7, Pages 71 and 72, Public
Records of Collier County, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Residential development.
Location The sale property is located on the south side of Golden Gate Boulevard E.
between 6 th Street SE and 8 th Street SE , Collier County, Naples, Florida.
Roadway Frontage Golden Gate Boulevard E .
Folio No. 37228560007 .
STRAP No. 329200 128 4C10 .
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collie r County).
Easement(s) The sale property is encumbered by a 91 -foot wide road right -of -way easement
along the northern property line and along the property’s existing frontage to
Golden Gate Boulevard E .
Size (Gross) 2.34 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $18,376 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on December 30, 2015 with Alonzo
Holguin -Bueno, selling agent, 305 -744 -6747 .
COMMENTS Verification of this sale indicated that at the time of sale, the property did not
include any significant contributory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 74
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 2
SALES DATA
Recording Data Warranty Deed, Collier County, OR Book 5219, Page 2655.
Grantor Carolyn L. Coomes and Jeffrey S. Coomes.
Grantee Miossotys Espinosa.
Sales Date ~ Price November 25, 2015 ~ $130,000.
Conditions of Sale Typical market.
Sales History There are no other arm’s length sales of the sale property in the past three years.
Legal Descrip tion All of Tract 55, Golden Gate Estates Unit No. 13, according to the map or plat
thereof as recorded in Plat Book 7, Pages 71 and 72, Public Records of Collier
County, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highes t and Best Use Residential development.
Location The sale property is located on the south side of Golden Gate Boulevard E.
between 2 nd Street SE and 4 th Street SE, Collier County, Naples, Florida.
Roadway Frontage Golden Gate Boulevard E.
Folio Nos. 37223920008 and 37223920105.
STRAP Nos. 329200 55 4C10 and 329200 55 14C10.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collier County).
Easement(s) The sale property is encumbered by a 91 -foot wide road right -of -way eas ement
along the northern property line and along the property’s existing frontage to
Golden Gate Boulevard E.
Size (Gross) 5.15 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $25,243 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on December 30, 2015 with Mary Ann
Bonard, listing agent, 239 -216 -1889.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not
include any significant contribu tory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 75
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 3
SALES DATA
Recording Data Warranty Deed, Collier County, OR Book 5196, Page 1048.
Grantor Audi Homes and Land, Inc.
Grantee KSWFL, Homesites, LLC.
Sales Date ~ Price August 27, 2015 ~ $50,000.
Conditions of Sale Typical market.
Sales History The sale property previously sold for $36,000 on June 24, 2015.
Legal Description The South 180 feet of Tract 110, Golden Gate Estates Unit No. 51, according to
the map or plat thereof as recorded in Plat Book 5, Pages 84 and 85, Public
Records of Collier County, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Residential development.
Location The sale property is located on the west side of 22 nd Street SE approximately
0.60 m iles south of Golden Gate Boulevard, Collier County, Naples, Florida.
Roadway Frontage 22 nd Street SE.
Folio No. 39391360006.
STRAP No. 342700 110 24C12.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collier County).
Easem ent(s) The sale property is encumbered by a 30 -foot wide road right -of -way easement
along the eastern property line and along the property’s existing frontage to 22 nd
Street SE.
Size (Gross) 2.73 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $18,315 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on December 30, 2015 with Sandra D.
Schlauptiz, selling agent, 239 -450 -8971.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not
include any significant contributory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 76
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 4
SALES DATA
Recording Data Warranty Deed, Collier County, OR Book 5174, Page 2780.
Grantor Angel Rojas.
Grantee Jefferson Sousa.
Sales Date ~ Price July 9, 2015 ~ $40,000.
Conditions of Sale Typical market.
Sales History There are no other arm’s length sales of the sale property in the past three years.
Legal Description The North 350 feet of Tract 127, Golden Gate Estates Unit No. 13 according to
the map or plat thereof as recorded in Plat Book 7, Pages 71 and 72, Public
Records of Collier County, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Res idential development.
Location The sale property is located at the southeast corner of Golden Gate Boulevard E.
and 6 th Street SE, Collier County, Naples, Florida.
Roadway Frontage Golden Gate Boulevard E. and 6 th Street SE.
Folio No. 37228540001.
STRAP No. 329200 127 14C10.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collier County).
Easement(s) The sale property is encumbered by road right -of -way easements along the
northern and western property lines along the proper ty’s existing frontages to
Golden Gate Boulevard E. and 6 th Street SE.
Size (Gross) 2.65 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $15,094 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, veri fied this sale on December 30, 2015 with Carla Masse,
selling agent, 239 -207 -5614.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not
include any significant contributory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 77
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 5
SALES DATA
Recording Data Special Warranty Deed, Collier County, OR Book 5171, Page 469.
Grantor Susan Colgan, Trustee.
Grantee JD Investment Group of Naples LLC.
Sales Date ~ Price June 26, 2015 ~ $43,000.
Conditions of Sale Typical market.
Sales History The sa le property previously sold for $32,000 on February 17, 2015.
Legal Description The South 150 feet of Tract 112, Golden Gate Estates Unit No. 48, according to the
map or plat thereof as recorded in Plat Book 5, Pages 78 and 79, Public Records of
Collier Co unty, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Residential development.
Location The sale property is located on the east side of 14th St SE approximately 1.05 miles
south of Golden Gate Boulevard, Collier County, Naples, Florida.
Roadway Frontage 14th St SE.
Folio No. 39208400004.
STRAP No. 341800 112 04C11.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collier County).
Easement(s) The sale property is encumbered b y a 30 -foot wide road right -of -way easement along
the western property line and along the property’s existing frontage to 14th St SE.
Size (Gross) 2.27 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $18,94 3 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on December 30, 2015 with Susan Colgan,
grantor representative, 239 -272 -8226 and with Magdevys Abreu, selling agent, 239 -
289 -0749.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not include
any significant contributory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 78
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 6
SALES DATA
Recording Data Warranty Deed, Collier County, OR Book 5135, Page 2293.
Grantor Dietrich E. Neumann and Leoney P. Neumann.
Grantee Premium Investments of Florida, LLC.
Sales Date ~ Price March 20, 2015 ~ $23,000.
Conditions of Sale Typical market.
Sales History There are no other arm’s length sales of the sale property in the past three years.
Legal Description The West 75 feet of Tract 76, Golden Gate Estates Unit No. 81, according to the
map or plat thereof as recorded in Plat Book 5, Page 19, Public Records of
Collier County, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Residential development.
Location The sale property is located on the north side of 4 th Avenue SE approximately
0.20 miles west of Everglades Boulevard S., Collier County, Naples, Florida.
Roadway Frontage 4 th Avenue SE.
Folio No. 40928280001.
STRAP No. 350800 76 24D07.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collier County).
Easement(s) The sale property is encumbered by a 30 -foot wide road right -of -way easement
along the southern property line and along the property’s existing frontage to 4 th
Avenue SE.
Size (Gross) 1.14 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $20,175 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on December 30, 2015 with Timothy Scott
Summers, listing agent, 239 -682 -6178.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not
include any significant contributory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 79
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 7
SALES DATA
Recording Data Warranty Deed, Collier County, OR Book 5130, Page 2823.
Grantor Patricia Ramirez Marin.
Grantee Yusleivy Gonzalez.
Sales Date ~ Price March 13, 2015 ~ $29,000.
Conditions of Sale Typical market.
Sales History There are no other arm’s length sales of the sale property in the past three years.
Legal Description The East 105 feet of Tract 75, Golden Gate Estates Unit No. 81, according to the
map or plat thereof as recorded in Plat Book 5, Page 19, Public Records of
Collier Cou nty, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Residential development.
Location The sale property is located on the south side of 2 nd Avenue SE approximately
0.10 miles west of Everglades Boulevard S., Collier County, Naples, Florida.
Roadway Frontage 2 nd Avenue SE.
Folio No. 40928120006.
STRAP No. 350800 75 24D07.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Desig nation (Collier County).
Easement(s) The sale property is encumbered by a 30 -foot wide road right -of -way easement
along the northern property line and along the property’s existing frontage to 2 nd
Avenue SE.
Size (Gross) 1.59 Gross Acres.
Utilities Teleph one, Electrical Service and Emergency Services.
UNIT OF COMPARISON $18,239 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on December 30, 2015 with Becky Mato,
selling agent, 239 -601 -7046.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not
include any significant contributory improvements.
Prepared for and property of Collier County Board of Commissioners. Page 80
Reliance upon the appraisal for other uses is not warranted.
Wilcox Appraisal Services, Inc.
Land Sale No. 8
SALES DATA
Recording Data Warranty Deed, Collier County, OR Book 5129, Page 1062.
Grantor Neptali F. Sandoval.
Grantee Yusleivy Gonzalez.
Sales Date ~ Price March 9, 2015 ~ $40,000.
Conditions of Sale Typical market.
Sales History The sale property previously sold for $20,000 on August 25, 2014.
Legal Description The North 150 feet of Tract 81, Golden Gate Estates Unit No. 51, acc ording to the
map or plat thereof as recorded in Plat Book 5, Pages 84 and 85, Public Records of
Collier County, Florida.
PROPERTY DATA
Property Type ~ Current Use Residential ~ Vacant land.
Highest and Best Use Residential development.
Location The sale property is located on the east side of 20 th Street SE approximately 1.20
miles south of Golden Gate Boulevard, Collier County, Naples, Florida.
Roadway Frontage 20 th Street SE.
Folio No. 39388600106.
STRAP No. 342700 81 14C12.
Zoning E, Estates, District (Collier County).
Land Use E, Estates, Designation (Collier County).
Easement(s) The sale property is encumbered by a 30 -foot wide road right -of -way easement along
the western property line and along the property’s existing frontage to 20 th Street SE.
Size (Gross) 2.27 Gross Acres.
Utilities Telephone, Electrical Service and Emergency Services.
UNIT OF COMPARISON $17,621 Per Gross Acre.
VERIFICATION DATA R. Alan Wilcox, MAI, verified this sale on May 14, 2015 with Magdevys Abreu, listing
agent, 239 -289 -0749.
COMMENTS Verification of this sale indicated that at the time of sale, the property did not include
any significant contributory improvements. The sale property was reported to be
100% uplands.