Agenda 05/24/2022 Item #16A 4 (Recording of Final Plat - Esplanade by the Isands Lucerna Street)05/24/2022
EXECUTIVE SUMMARY
This item requires that ex parte disclosure be provided by Commission members. Should a hearing
be held on this item, all participants are required to be sworn in. Recommendation to approve for
recording the final plat of Esplanade by the Islands Lucerna Street, (Application Number
PL20220000015) approval of the standard form Construction and Maintenance Agreement and
approval of the performance security in the amount of $527,663.01.
OBJECTIVE: To have the Board of County Commissioners (“Board”) approve for recording the final
plat of Esplanade by the Islands Lucerna Street, a subdivision of lands located in Section 13, Township 51
South, Range 26 East, Collier County, Florida, in accordance with the LDC Section 10.02.04.B.4. This
procedure allows for the Board to approve the plat and associated construction documents for
construction purposes and recording purposes concurrently.
CONSIDERATIONS: The Development Review Division of the Growth Management Department has
completed the review of the construction drawings, specifications, and final plat of Esplanade by the
Islands Lucerna Street. These documents are in compliance with the County Land Development Code
and Chapter 177, Florida Statutes. This project is within the Marco Shores / Fiddler’s Creek PUD, Ord.
No. 84-42, as amended. All fees have been paid. Security in the amount of 10% of the total cost of the
required improvements, and 100% of the cost of any remaining improvements, together with a
Construction and Maintenance Agreement for Subdivision Improvements, shall be provided and accepted
by the County Manager or his designee and the County Attorney’s office prior to the recording of the
final plat. This procedure is in conformance with Section 10.02.04 F.2 of the Land Development Code.
The Development Review Division recommends that the final plat of Esplanade by the Islands Lucerna
Street be approved for recording. There is a Site Development Plan (SDP) associated with this Plat. The
required improvements for Esplanade by the Islands Lucerna Street SDP are included in application
PL20210003337.
FISCAL IMPACT: The project cost is $479,693.65 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $216,611.00
b) Drainage, Paving, Grading $263,082.65
The Security amount, equal to 110% of the
project cost, is $527,663.01
The County will realize revenues as follows:
Fund: Growth Management Fund 131
Agency: County Manager
Cost Center: 138327 -- Land Development Services
Revenue generated by this project: Total: $15,430.81
16.A.4
Packet Pg. 216
05/24/2022
The Review Fees are based on a construction estimate of $479,693.65 and were paid in January 2022.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,040.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 1,624.58
c) Drainage, Paving, Grading
(.75% const. est.) $ 1,973.12
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $ 4,873.75
e) Drainage, Paving, Grading
(2.25% const. est.) $ 5,919.36
GROWTH MANAGEMENT IMPACT: The developer must receive a Certificate of Adequate
Public Facilities (COA) prior to the issuance of the construction plan final approval letter and plat
recordation, except when the applicant elects to delay obtaining a COA for non-residential
developments that are required to obtain approval of a site development plan prior to the issuance of a
building permit.
LEGAL CONSIDERATIONS: The applicant is requesting approval of the final subdivision plat and
construction and maintenance agreement. The Board shall consider the County Manager or designee’s
recommendation and shall take evidence and testimony in regard to the final subdivision plat
requirements identified in LDC sections 10.02.04 B, 10.02.04 C, and other provisions of the LDC, as
well as Chapter 177, Florida Statutes. If the Board denies or places conditions on the final subdivision
plat, it shall state reasons for such denial or conditions.
In accordance with the LDC, the applicant is required to submit the final subdivision plat to the
County Manager or designee for recording within 18 months of the date of approval of the final
subdivision plat by the Board. However, following approval by the Board, but prior to recordation,
the County Manager or designee may approve minor insubstantial changes to the subdivision plat, and
the Board may approve any changes that are not minor and insubstantial.
This item has been approved as to form and legality, and requires a majority vote for Board approval. -
DDP
RECOMMENDATION: To endorse staff’s recommendation to approve the final plat of Esplanade
by the Islands Lucerna Street (Application Number PL20220000015) for recording with the following
stipulations:
1. Approve the amount of $527,663.01 as performance security for the required improvements; or
such lesser amount based on work completed, and as is approved by the Growth Management
Department.
2. Approve the standard form Construction and Maintenance Agreement and direct the County
Manager or his designee:
a. To withhold Certificates of Occupancy until the required improvements have received
preliminary acceptance.
b. To delay recording of the plat until suitable security and an appropriate Construction and
Maintenance Agreement is approved and accepted by the County Attorney’s Office and the
Board of County Commissioners or the County Manager or his designee on behalf of the
Board pursuant to Section 10.02.04 F.2 of the Land Development Code.
Prepared by: Lucia S. Martin, Associate Project Manager, Development Review Division
16.A.4
Packet Pg. 217
05/24/2022
ATTACHMENT(S)
1. Location Map (PDF)
2. Plat Map (PDF)
3. Opinion of Probable Cost (PDF)
16.A.4
Packet Pg. 218
05/24/2022
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.4
Doc ID: 21953
Item Summary: This item requires that ex parte disclosure be provided by Commission members.
Should a hearing be held on this item, all participants are required to be sworn in. Recommendation to
approve for recording the final plat of Esplanade by the Islands Lucerna Street, (Application Number
PL20220000015) approval of the standard form Construction and Maintenance Agreement and approval
of the performance security in the amount of $527,663.01.
Meeting Date: 05/24/2022
Prepared by:
Title: Technician – Growth Management Development Review
Name: Lucia Martin
04/13/2022 3:36 PM
Submitted by:
Title: Environmental Specialist – Growth Management Department
Name: Jaime Cook
04/13/2022 3:36 PM
Approved By:
Review:
Growth Management Operations & Regulatory Management Kenneth Kovensky Additional Reviewer Completed 04/13/2022 8:59 PM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 04/14/2022 1:47 PM
Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 04/15/2022 3:26 PM
Growth Management Department Diane Lynch Growth Management Department Completed 04/25/2022 3:05 PM
Growth Management Department Jaime Cook Additional Reviewer Completed 05/04/2022 8:45 AM
Growth Management Department Trinity Scott Transportation Skipped 04/15/2022 2:54 PM
County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 05/05/2022 12:58 PM
Growth Management Department James C French Growth Management Completed 05/05/2022 1:34 PM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 05/05/2022 1:47 PM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 05/05/2022 2:58 PM
Office of Management and Budget Laura Zautcke Additional Reviewer Completed 05/10/2022 2:27 PM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 05/11/2022 11:49 AM
Board of County Commissioners Geoffrey Willig Meeting Pending 05/24/2022 9:00 AM
16.A.4
Packet Pg. 219
ESPLANADE BY THE ISLANDS
LUCERNA STREET
LOCATION MAP
16.A.4.a
Packet Pg. 220 Attachment: Location Map (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
John Scott Rhodes PSM # 5739 State of FloridaDigitally signed by John Scott Rhodes PSM # 5739 State of Florida Date: 2022.04.01 11:09:56 -04'00'16.A.4.bPacket Pg. 221Attachment: Plat Map (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
16.A.4.bPacket Pg. 222Attachment: Plat Map (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ΨϭϮϯ͕Ϯϵϲ͘ϬϬ
Ψϵϯ͕ϯϭϱ͘ϬϬ
ΨϮϭϲ͕ϲϭϭ͘ϬϬ
Ψϰ͕ϭϲϮ͘ϬϬ
ΨϭϬϳ͕ϬϯϬ͘ϲϱ
Ψϵϲ͕ϴϵϬ͘ϬϬ
ΨϰϬ͕ϬϬϬ͘ϬϬ
Ψϭϱ͕ϬϬϬ͘ϬϬ
ΨϮϲϯ͕ϬϴϮ͘ϲϱ
Ψϰϳϵ͕ϲϵϯ͘ϲϱ
Ψϰϳ͕ϵϲϵ͘ϯϲ
ΨϱϮϳ͕ϲϲϯ͘Ϭϭ
EŽƚĞƐ͗
ϭͿ
ϮͿ
ϯͿ
:ĂĐƋƵĞůLJŶD͘>ĂƌŽĐƋƵĞ͕W͘͘
ĂƚĞ
&ůŽƌŝĚĂ>ŝĐĞŶƐĞηϴϱϮϰϳ
^W>Ezd,/^>E^
>hZE^dZdͲ^W
KW/E/KEK&WZK>K^dͲZsϬϭ
tĂůĚƌŽƉŶŐŝŶĞĞƌŝŶŐ&ŝůĞEŽ͗͘ϳϳϰͲϭϬϰ
^hDDZz
ůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚ
ĐŽƐƚƐ͘dŚĞƐĞĐŽƐƚƐĐĂŶŶŽƚďĞŐƵĂƌĂŶƚĞĞĚĂƚƚŚŝƐƚŝŵĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞ
ŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
dŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶ
ĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚ
ŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
tĂƐƚĞǁĂƚĞƌ
dŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌďƵĚŐĞƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ƌĂŝŶĂŐĞ
ůĞĐƚƌŝĐĂů
^ŝƚĞ^ƵďͲdŽƚĂů
WŽƚĂďůĞtĂƚĞƌ
ĂƌƚŚǁŽƌŬ
WĂǀŝŶŐ
>ĂŶĚƐĐĂƉŝŶŐ
hƚŝůŝƚLJ^ƵďͲdŽƚĂů
ϭϬйKΘD
dŽƚĂů
^ƵďƚŽƚĂů
Jacquelyn M. Larocque State of Florida Professional Engineer, License No. 85247
This item has been digitally signed and sealed by Jacquelyn M. Larocque, P.E., on 3/8/2022.
Printed copies of this document are not considered signed and sealed and the signature must be verified on any electronic copies.
Digitally signed by
Jacquelyn M Larocque
Date: 2022.03.08
10:10:24-05'00'
16.A.4.c
Packet Pg. 223 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
ttͲϭ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϲΖͲϴΖͿ ϯϱϳ >& ΨϱϬ͘ϬϬ Ψϭϳ͕ϴϱϬ͘ϬϬ
ttͲϮ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϴΖͲϭϬΖͿ ϰϰϳ >& Ψϱϴ͘ϬϬ ΨϮϱ͕ϵϮϲ͘ϬϬ
ttͲϯ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϭϬΖͲϭϮΖͿ ϵϮ >& ΨϳϬ͘ϬϬ Ψϲ͕ϰϰϬ͘ϬϬ
ttͲϰ DĂŶŚŽůĞ;ϲΖͲϴΖͿ ϰ Ψϳ͕ϲϬϬ͘ϬϬ ΨϯϬ͕ϰϬϬ͘ϬϬ
ttͲϱ DĂŶŚŽůĞ;ϴΖͲϭϬΖͿ Ϯ Ψϵ͕ϮϬϬ͘ϬϬ Ψϭϴ͕ϰϬϬ͘ϬϬ
ttͲϲ ϲΗ^ŝŶŐůĞWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϴ Ψϭ͕ϭϬϬ͘ϬϬ Ψϭϵ͕ϴϬϬ͘ϬϬ
ttͲϳ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϴϵϲ Ψϱ͘ϬϬ Ψϰ͕ϰϴϬ͘ϬϬ
^hdKd>с ΨϭϮϯ͕Ϯϵϲ͘ϬϬ
ĞƐĐƌŝƉƚŝŽŶ
t^dtdZ
16.A.4.c
Packet Pg. 224 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
tͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϴͿ ϵϳϮ >& Ψϯϲ͘ϴϮ Ψϯϱ͕ϳϵϬ͘ϬϬ
tͲϮ ϮΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ͕ŽŵƉůĞƚĞ ϵ Ψϭ͕ϬϮϱ͘ϬϬ Ψϵ͕ϮϮϱ͘ϬϬ
tͲϯ ϴΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϴϬϬ͘ϬϬ Ψϭ͕ϴϬϬ͘ϬϬ
tͲϰ &ŝƌĞ^ĞƌǀŝĐĞ͕ŽŵƉůĞƚĞ ϲ Ψϭ͕ϭϬϬ͘ϬϬ Ψϲ͕ϲϬϬ͘ϬϬ
tͲϱ &ŝƌĞ,LJĚƌĂŶƚƐƐĞŵďůLJ ϲ Ψϱ͕ϰϬϬ͘ϬϬ ΨϯϮ͕ϰϬϬ͘ϬϬ
tͲϲ dĞŵƉŽƌĂƌLJůŽǁŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϰ͕ϬϬϬ͘ϬϬ Ψϰ͕ϬϬϬ͘ϬϬ
tͲϳ ŽŶŶĞĐƚƚŽdžŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ
^hdKd>с Ψϵϯ͕ϯϭϱ͘ϬϬ
ĞƐĐƌŝƉƚŝŽŶ
WKd>tdZ
16.A.4.c
Packet Pg. 225 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
Ͳϭ ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ Ϯ͕ϰϮϴ >& Ψϭ͘ϱϬ Ψϯ͕ϲϰϮ͘ϬϬ
ͲϮ ^ŽĚ;ϭΖKͿ ϮϬϴ ^z ΨϮ͘ϱϬ ΨϱϮϬ͘ϬϬ
^hdKd>с Ψϰ͕ϭϲϮ͘ϬϬ
Zd,tKZ<
ĞƐĐƌŝƉƚŝŽŶ
16.A.4.c
Packet Pg. 226 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϯϭϬ ^z Ψϲ͘ϬϬ Ψϭϯ͕ϴϲϬ͘ϬϬ
WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϯϭϬ ^z Ψϲ͘ϬϬ Ψϭϯ͕ϴϲϬ͘ϬϬ
WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ;ŽŵƉĂĐƚĞĚĂŶĚWƌŝŵĞĚͿ Ϯ͕ϯϭϬ ^z ΨϭϬ͘ϬϬ ΨϮϯ͕ϭϬϬ͘ϬϬ
WͲϰ ϭϮΗ^ƚĂďŝůŝnjĞĚ^ƵďŐƌĂĚĞ;KŶƐŝƚĞDĂƚĞƌŝĂůͿ Ϯ͕ϵϯϮ ^z Ψϯ͘ϱϱ ΨϭϬ͕ϰϭϲ͘ϲϱ
WͲϱ ϮΖsĂůůĞLJ'ƵƚƚĞƌ ϭ͕ϴϲϴ >& ΨϭϮ͘ϬϬ ΨϮϮ͕ϰϭϲ͘ϬϬ
WͲϲ dLJƉĞΗΗƵƌď ϭϲϲ >& Ψϭϱ͘ϬϬ ΨϮ͕ϰϵϬ͘ϬϬ
WͲϲ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϲϮϭ ^z ΨϮϴ͘ϬϬ Ψϭϳ͕ϯϴϴ͘ϬϬ
WͲϴ ^ŝŐŶĂŐĞĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ
^hdKd>с ΨϭϬϳ͕ϬϯϬ͘ϲϱ
Ws/E'
ĞƐĐƌŝƉƚŝŽŶ
16.A.4.c
Packet Pg. 227 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
Ͳϭ ϭϴΗZW Ϯϵ >& ΨϱϬ͘ϬϬ Ψϭ͕ϰϱϬ͘ϬϬ
ͲϮ ϮϰΗZW Ϯϯϲ >& Ψϲϱ͘ϬϬ Ψϭϱ͕ϯϰϬ͘ϬϬ
Ͳϯ ϯϲΗZW ϰϯϬ >& ΨϭϮϬ͘ϬϬ Ψϱϭ͕ϲϬϬ͘ϬϬ
Ͳϰ ϮϰΗ&ůĂƌĞĚŶĚ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ
Ͳϱ ϯϲΗ&ůĂƌĞĚŶĚ Ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ
Ͳϲ sĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ ϰ Ψϰ͕ϬϬϬ͘ϬϬ Ψϭϲ͕ϬϬϬ͘ϬϬ
^hdKd>с Ψϵϲ͕ϴϵϬ͘ϬϬ
ĞƐĐƌŝƉƚŝŽŶ
Z/E'
16.A.4.c
Packet Pg. 228 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ΨϰϬ͕ϬϬϬ͘ϬϬ ΨϰϬ͕ϬϬϬ͘ϬϬ
^hdKd>с ΨϰϬ͕ϬϬϬ͘ϬϬ
>E^W/E'
ĞƐĐƌŝƉƚŝŽŶ
16.A.4.c
Packet Pg. 229 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
Ͳϭ ^ƚƌĞĞƚ>ŝŐŚƚŝŶŐϭ >^ Ψϭϱ͕ϬϬϬ͘ϬϬ Ψϭϱ͕ϬϬϬ͘ϬϬ
^hdKd>с Ψϭϱ͕ϬϬϬ͘ϬϬ
>/',d/E'
ĞƐĐƌŝƉƚŝŽŶ
16.A.4.c
Packet Pg. 230 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
^ŝƚĞĞǀĞůŽƉŵĞŶƚWůĂŶZĞǀŝĞǁ&ĞĞƐ͗
ZĞƐŝĚĞŶƚŝĂůŽŶůLJ͗ĂƐĞĨĞĞŽĨΨϱ͕ϬϬϬ͘ϬϬ͕ƉůƵƐΨϭϬϬ͘ϬϬƉĞƌƌĞƐŝĚĞŶƚŝĂůƐƚƌƵĐƚƵƌĞ͕ĂŶĚΨϰϬ͘ϬϬƉĞƌĚǁĞůůŝŶŐƵŶŝƚ͘
EƵŵďĞƌŽĨƵŝůĚŝŶŐƐ͗ ϵ
EƵŵďĞƌŽĨͬh͗ ϳϮ ϴ͕ϳϴϬ͘ϬϬΨ
EŽŶͲƌĞƐŝĚĞŶƚŝĂůŽŶůLJ͗ĂƐĞĨĞĞŽĨΨϱ͕ϬϬϬ͘ϬϬ͕ƉůƵƐΨϮϬϬ͘ϬϬƉĞƌŶŽŶͲƌĞƐŝĚĞŶƚŝĂůƐƚƌƵĐƚƵƌĞ͕ĂŶĚΨϬ͘ϭϬƉĞƌƐƋ͘Ĩƚ͘
EƵŵďĞƌŽĨƵŝůĚŝŶŐƐ͗ Ϭ
dŽƚĂů^ƋƵĂƌĞĨŽŽƚĂŐĞ͗ Ϭ ͲΨ
භΨϱ͕ϬϬϬ͘ϬϬĂƐĞĨĞĞĨŽƌ^W
භΨϮϬϬ͘ϬϬƉĞƌƐƚƌƵĐƚƵƌĞ
භΨϰϬ͘ϬϬƉĞƌƌĞƐŝĚĞŶƟĂůĚǁĞůůŝŶŐƵŶŝƚ
EƵŵďĞƌŽĨ^ƚƌƵĐƚƵƌĞƐ͗ Ϭ
EƵŵďĞƌŽĨͬh͗ Ϭ
dŽƚĂůƐƋƵĂƌĞĨŽŽƚĂŐĞŽĨŶŽŶͲƌĞƐŝĚĞŶƚŝĂůĨůŽŽƌĂƌĞĂ͗ Ϭ
dŽƚĂůƐƋƵĂƌĞĨŽŽƚĂŐĞŽĨƉĂƌŬŝŶŐŐĂƌĂŐĞĨůŽŽƌĂƌĞĂ Ϭ
Eͬ
&ŝƌĞZĞǀŝĞǁ͗ϮϬϬ͘ϬϬΨ
hƚŝůŝƚLJWůĂŶZĞǀŝĞǁΘ/ŶƐƉĞĐƚŝŽŶ&ĞĞƐ
tĂƚĞƌнtĂƐƚĞǁĂƚĞƌŽƐƚƐƚŝŵĂƚĞс ΨϮϭϲ͕ϲϭϭ͘ϬϬ
ŽŶƐƚƌƵĐƚŝŽŶŽĐƵŵĞŶƚZĞǀŝĞǁʹϬ͘ϳϱйŽĨƉƌŽďĂďůĞǁĂƚĞƌͬƐĞǁĞƌĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
Ϭ͘ϳϱйdžŽƐƚƐƚŝŵĂƚĞс Ψϭ͕ϲϮϰ͘ϱϴ ϭ͕ϲϮϰ͘ϱϴΨ
ŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶ&ĞĞʹϮ͘ϮϱйŽĨƉƌŽďĂďůĞǁĂƚĞƌͬƐĞǁĞƌĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
ΎϭϬϬйŽĨŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶƐĨĞĞƐƚŽďĞƉĂŝĚƉƌŝŽƌƚŽWƌĞͲŽŶƐƚƌƵĐƚŝŽŶŵĞĞƚŝŶŐ
Ϯ͘ϮϱйdžŽƐƚƐƚŝŵĂƚĞс Ψϰ͕ϴϳϯ͘ϳϱ ͲͲͲͲͲͲͲͲͲ
ŶŐŝŶĞĞƌŝŶŐ^ŝƚĞWůĂŶZĞǀŝĞǁ͗
ŽƐƚƐƚŝŵĂƚĞс ΨϮϲϯ͕ϬϴϮ͘ϲϱ
ŽŶƐƚƌƵĐƚŝŽŶĚŽĐƵŵĞŶƚƌĞǀŝĞǁʹϬ͘ϳϱйŽĨĐŽƐƚŽĨĐŽŶƐƚƌƵĐƚŝŽŶ
Ϭ͘ϳϱйdžŽƐƚƐƚŝŵĂƚĞс Ψϭ͕ϵϳϯ͘ϭϮ ϭ͕ϵϳϯ͘ϭϮΨ
ŽŶƐƚƌƵĐƚŝŽŶŝŶƐƉĞĐƚŝŽŶʹϮ͘ϮϱйŽĨĐŽƐƚŽĨĐŽŶƐƚƌƵĐƚŝŽŶ
ΎϭϬϬйŽĨŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶƐĨĞĞƐƚŽďĞƉĂŝĚƉƌŝŽƌƚŽWƌĞͲŽŶƐƚƌƵĐƚŝŽŶŵĞĞƚŝŶŐ
Ϯ͘ϮϱйdžŽƐƚƐƚŝŵĂƚĞс Ψϱ͕ϵϭϵ͘ϯϲ ͲͲͲͲͲͲͲͲͲ
^W&>h>d/KE
tŚĞŶĂďƵŝůĚŝŶŐĐŽŶƐŝƐƚƐŽĨďŽƚŚƌĞƐŝĚĞŶƚŝĂůĂŶĚŶŽŶͲƌĞƐŝĚĞŶƚŝĂů;ĐŽŵŵĞƌĐŝĂů͕ƌĞƚĂŝů͕ŽĨĨŝĐĞͿƵƐĞƐ͕ƚŚĞĨŽůůŽǁŝŶŐĨĞĞƐĂƉƉůLJ͗
භΨϬ͘ϭϬƉĞƌƐƋƵĂƌĞĨŽŽƚŽĨŶŽŶͲƌĞƐŝĚĞŶƟĂůŇŽŽƌĂƌĞĂĞdžĐĞƉƚĨŽƌƉĂƌŬŝŶŐŐĂƌĂŐĞƐƚƌƵĐƚƵƌĞƐ
ƐŚĂůůďĞĐĂůĐƵůĂƚĞĚĂƚΨϬ͘ϬϱƉĞƌŐƌŽƐƐƐƋƵĂƌĞĨŽŽƚŽĨĨůŽŽƌĂƌĞĂ
&ĞĞƐĂƐƐŽĐŝĂƚĞĚǁŝƚŚWĂǀŝŶŐ͕'ƌĂĚŝŶŐ͕ƌĂŝŶĂŐĞ͕>ŝŐŚƚŝŶŐ͕ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ͕ĂŶĚĂŶLJŽƚŚĞƌĂƉƉƵƌƚĞŶĂŶƚĐŽƐƚŽĨ
ĐŽŶƐƚƌƵĐƚŝŽŶ
16.A.4.c
Packet Pg. 231 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)
dƌĂĨĨŝĐ/ŵƉĂĐƚ^ƚƵĚLJZĞǀŝĞǁ͗
DĞƚŚŽĚŽůŽŐLJZĞǀŝĞǁ͗ΨϱϬϬ͘ϬϬ͕ƚŽďĞƉĂŝĚĚŝƌĞĐƚůLJƚŽdƌĂŶƐƉŽƌƚĂƚŝŽŶĂƚƚŚĞDĞƚŚŽĚŽůŽŐLJDĞĞƚŝŶŐΎ Eͬ
ΎĚĚŝƚŝŽŶĂů&ĞĞƐƚŽďĞĚĞƚĞƌŵŝŶĞĚĂƚDĞƚŚŽĚŽůŽŐLJDĞĞƚŝŶŐ
DŝŶŽƌ^ƚƵĚLJZĞǀŝĞǁ͗Eͬ
DĂũŽƌ^ƚƵĚLJZĞǀŝĞǁ͗Eͬ
hƚŝůŝƚLJDŽĚĞůŝŶŐĂŶĚŶĂůLJƐŝƐĨĞĞΨϭ͕ϬϬϬ;ŽŶůLJĂƉƉůŝĞƐŝĨnjŽŶĞĚWhŽƌZ/Ϳ ϭ͕ϬϬϬ͘ϬϬΨ
ΨϮϱϬ^ŝƚĞůĞĂƌŝŶŐĨĞĞ;ĨŝƌƐƚĂĐƌĞŽƌĨƌĂĐƚŝŽŶŽĨĂŶĂĐƌĞ͕ƌŽƵŶĚĂĐƌĞƐƵƉƚŽŶĞdžƚǁŚŽůĞĂĐƌĞͿ
ΨϮϱϬĨŽƌƚŚĞĨŝƌƐƚĐƌĞ
ƉůƵƐΨϱϬĨŽƌĞĂĐŚĂĚĚŝƚŝŽŶĂůĂĐƌĞŽƌĨƌĂĐƚŝŽŶŽĨĂŶĂĐƌĞ͗;Ψϯ͕ϬϬϬŵĂdžŝŵƵŵͿηŽĨĂĐƌĞƐ
dŽƚĂůĐƌĞƐƚŽďĞůĞĂƌĞĚс Ϭ͘Ϭ Eͬ
ΨϮ͕ϱϬϬŶǀŝƌŽŶŵĞŶƚĂů/ŵƉĂĐƚ^ƚĂƚĞŵĞŶƚƌĞǀŝĞǁ Eͬ
Ψϭ͕ϬϬϬ>ŝƐƚĞĚ^ƉĞĐŝĞƐ^ƵƌǀĞLJ;ǁŚĞŶ/^ŝƐŶŽƚƌĞƋƵŝƌĞĚͿ Eͬ
භΨϮϬϬ͘ϬϬĨŽƌĂĐƌĞƐůĞƐƐƚŚĂŶϱĂĐƌĞƐ
භΨϰϬϬ͘ϬϬĨŽƌĂĐƌĞƐďĞƚǁĞĞŶϱĂŶĚϭϬĂĐƌĞƐ
භΨϲϬϬ͘ϬϬĨŽƌĂƌĞĂŐƌĞĂƚĞƌƚŚĂŶϭϬĂĐƌĞƐĂŶĚůĞƐƐƚŚĂŶϮϬĂĐƌĞƐ
භŶĂĚĚŝƟŽŶĂůΨϮϬϬ͘ϬϬĨŽƌĞǀĞƌLJϰϬĂĐƌĞƐŽĨŽǀĞƌϱϬĂĐƌĞƐ
EƵŵďĞƌŽĨĂĐƌĞƐс Ϭ͘Ϭ Eͬ
KĂƉƉůŝĐĂƚŝŽŶĨĞĞΨϮϬϬнΨϮϱƉĞƌ͘h͘ŽƌƉĞƌϭ͕ϬϬϬƐƋ͘Ĩƚ͘ĐŽŵŵĞƌĐŝĂů;Ψϱ͕ϬϬϬŵĂdž͘Ϳ
EƵŵďĞƌŽĨͬh͗ ϳϮ
dŽƚĂůƐƋƵĂƌĞĨŽŽƚĂŐĞŽĨŶŽŶͲƌĞƐŝĚĞŶƚŝĂůĨůŽŽƌĂƌĞĂ͗ Ϭ
Ϯ͕ϬϬϬ͘ϬϬΨ
džĐĂǀĂƚŝŽŶZĞǀŝĞǁ&ĞĞƐ
ƉƉůŝĐĂƚŝŽŶ&ĞĞ;WƌŝǀĂƚĞĞǀĞůŽƉŵĞŶƚͿсΨϰϬϬ Eͬ
WƌĞƉĂŝĚϭϮDŽŶƚŚ/ŶƐƉĞĐƚŝŽŶ&ĞĞ Eͬ
ΨϮϬϬĨŝƌƐƚϱϬϬϬĐ͘LJ͖͘ΨϭϬƉĞƌĂĚĚŝƚŝŽŶĂůϭϬϬϬz͖ŵĂdžŝŵƵŵŽĨΨϮϬ͕ϬϬϬ͘ϬϬ
ƵďŝĐzĂƌĚĂŐĞ Ͳ Eͬ
ƌĞĚŝƚĨŽƌĨĞĞƉĂŝĚĂƚƉƌĞͲĂƉƉůŝĐĂƚŝŽŶŵĞĞƚŝŶŐ͕ŝĨƐƵďŵŝƚƚĞĚǁŝƚŚŝŶϵŵŽŶƚŚƐŽĨƉƌĞͲĂƉƉ͘ͲΨ
^hͲdKd>͗ ϭϱ͕ϱϳϳ͘ϳϬΨ
WZͲWWZ/d͗ͲΨ
dKd>͗ ϭϱ͕ϱϳϳ͘ϳϬΨ
ŽŶƐĞƌǀĂƚŝŽŶĂƐĞŵĞŶƚZĞǀŝĞǁ͗ΨϯϬϬ͘ϬϬĂƉƉůŝĐĂƚŝŽŶĨĞĞƉůƵƐƚŚĞĨŽůůŽǁŝŶŐĂĚĚŝƚŝŽŶĂůƐŝƚĞĨĞĞ͗
භΨϴϬϬ͘ϬϬĨŽƌĂƌĞĂƐďĞƚǁĞĞŶϮϬĂŶĚϱϬĂĐƌĞƐ͖ĂŶĚ
16.A.4.c
Packet Pg. 232 Attachment: Opinion of Probable Cost (21953 : Final Plat - Esplanade by the Islands Lucerna Street)