Agenda 08/22/2023 Item #16A 1 (Final plat of Esplanade by the Islands)08/22/2023
EXECUTIVE SUMMARY
This item requires that Commission members provide ex -parte disclosure. Should a hearing be held on this
item, all participants are required to be sworn in. Recommendation to approve for recording the final plat of
Esplanade by the Islands - Giardino Drive, Application Number PL20230008089, approval of the standard
form Construction and Maintenance Agreement, and approval of the performance security in the amount of
$2,226,936.80.
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the final plat of
Esplanade by the Islands - Giardino Drive, a subdivision of lands located in Section 13, Township 51 South, Range
26 East, and Section 18, Township 51 South, Range 27 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 - Giardino Drive.
These documents comply 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 designee and the County Attorney’s office prior to the
recording of the final plat. This procedure complies 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 - Giardino Drive be
approved for recording. There is a Site Development Plan (SDP) associated with this Plat. The required
improvement for the Esplanade by the Islands - Giardino Drive SDP are included in application PL20230007681.
FISCAL IMPACT: The project cost associated with this final plat is $2,024,488 (estimated) to be borne by the
developer.
The cost breakdown is as follows:
a) Water & Sewer $ 546,256
b) Drainage, Paving, Grading $1,478,232
The Security amount, equal to 110% of the project cost, is $2,226,936.80
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: $ 61,859.64
16.A.1
Packet Pg. 290
08/22/2023
The bulk of the Review Fees are based on a construction estimate of $2,024,488 and were paid under t he approved
SDP (PL20230007681) in April 2023.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5. /ac) $ 1,125.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 4.096.92
c) Drainage, Paving, Grading
(.75% const. est.) $11,086.74
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $12,290.76
e) Drainage, Paving, Grading
(2.25% const. est.) $33,260.22
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 requests approval of the final subdivision plat and construction
and maintenance agreement. The Board shall consider the County Manager or designee’s recommendation and
shall take evidence and testimony regarding the final subdivision plat requirements identified in LDC sections
10.02.04 B, 10.02.04 C, and other provisions of the LDC, as well as Chapter 177, Florida Statutes. If the Board
denies or places conditions on the final subdivision plat, it shall state reasons for such denial or conditions.
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 final 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 the staff’s recommendation to approve the final plat of Esplanade by the
Islands - Giardino Drive (Application Number PL20230008089) for recording with the following stipulations:
1. Approve the amount of $2,226,936.80 as performance security for the required improvements, or such a
lesser amount based on work completed and as is approved by the Growth Management Department.
2. Approve the standard form Construction and Maintenance Agreement and direct the County Manager or
designee:
a.To withhold Certificates of Occupancy until the required improvements have received preliminary
acceptance.
b. To delay the recording of the plat until suitable security and an appropriate Construction and
Maintenance Agreement are approved and accepted by the County Attorney’s office and the Board of
County Commissioners or the County Manager or designee on behalf of the Board pursuant to Section
10.02.04 F.2 of the Land Development Code.
Prepared by: Lucia S. Martin, Project Manager I, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
2. Plat - Map (PDF)
3. Opinion of Probable Cost (PDF)
16.A.1
Packet Pg. 291
08/22/2023
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.1
Doc ID: 26013
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 – Giardino Drive, Application Number PL20230008089, approval of the
standard form Construction and Maintenance Agreement, and approval of the performance security in the amount
of $2,226,936.80.
Meeting Date: 08/22/2023
Prepared by:
Title: Technician – Development Review
Name: Lucia Martin
07/05/2023 1:22 PM
Submitted by:
Title: Environmental Specialist – Growth Management Community Development Department
Name: Jaime Cook
07/05/2023 1:22 PM
Approved By:
Review:
Development Review Brett Rosenblum Additional Reviewer Completed 07/06/2023 8:10 AM
Growth Management Community Development Department Diane Lynch Growth Management DepartmentCompleted
07/14/2023 6:39 PM
Operations & Regulatory Management Michael Stark Additional Reviewer Completed 07/17/2023 2:42 PM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 07/17/2023 4:04 PM
Growth Management Community Development Department Jaime Cook Division Director Completed
07/25/2023 11:29 AM
Transportation Management Operations Support Evelyn Trimino Additional Reviewer Completed
07/25/2023 4:56 PM
County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 08/02/2023 8:03 AM
Growth Management Community Development Department James C French Growth Management Completed
08/14/2023 5:44 PM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 08/15/2023 8:29 AM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 08/15/2023 9:33 AM
Office of Management and Budget Blanca Aquino Luque Additional Reviewer Completed 08/15/2023 9:42 AM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 08/15/2023 10:05 AM
Board of County Commissioners Geoffrey Willig Meeting Pending 08/22/2023 9:00 AM
16.A.1
Packet Pg. 292
ESPLANADE BY THE ISLANDS –
GIARDINO DRIVE
LOCATION MAP
16.A.1.a
Packet Pg. 293 Attachment: Location Map (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
John Scott Rhodes PSM # 5739 State of FloridaDigitally signed by John Scott Rhodes PSM # 5739 State of Florida Date: 2023.06.09 10:54:39 -04'00'16.A.1.bPacket Pg. 294Attachment: Plat - Map (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
16.A.1.bPacket Pg. 295Attachment: Plat - Map (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
16.A.1.bPacket Pg. 296Attachment: Plat - Map (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
16.A.1.bPacket Pg. 297Attachment: Plat - Map (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
dŽƚĂů
tĂƐƚĞǁĂƚĞƌ ΨϮϳϳ͕ϲϲϲ͘ϬϬ
WŽƚĂďůĞtĂƚĞƌ ΨϮϲϴ͕ϱϵϬ͘ϬϬ
^hdKd>с Ψϱϰϲ͕Ϯϱϲ͘ϬϬ
ĂƌƚŚǁŽƌŬ Ψϭϰ͕ϱϲϬ͘ϬϬ
WĂǀŝŶŐ ΨϵϱϬ͕ϳϱϭ͘ϱϬ
ƌĂŝŶĂŐĞ ΨϮϳϮ͕ϵϮϬ͘ϬϬ
>ŝŐŚƚŝŶŐ ΨϭϰϬ͕ϬϬϬ͘ϬϬ
>ĂŶĚƐĐĂƉĞ ΨϭϬϬ͕ϬϬϬ͘ϱϬ
^hdKd>с Ψϭ͕ϰϳϴ͕ϮϯϮ͘ϬϬ
dKd>с ΨϮ͕ϬϮϰ͕ϰϴϴ͘ϬϬ
ϭϬйKΘDс ΨϮϬϮ͕ϰϰϴ͘ϴϬ
'ZEdKd>с ΨϮ͕ϮϮϲ͕ϵϯϲ͘ϴϬ
ϭͿ
ϮͿ
ϯͿ
EŝĐŚŽůĂƐZ͘tĂůƚĞƌƐ͕W͘ ͘
ĂƚĞ
&ůŽƌŝĚĂ>ŝĐĞŶƐĞηϵϰϯϴϯ
Kηϴϲϯϲ
^hDDZz
dŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
EŽƚĞƐ͗
^W>E zd, /^>E^Ͳ'/Z/EKZ/s
^W
KƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
ZĞǀϬϭ
:ƵŶĞϭϮ͕ϮϬϮϯ
ůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘dŚĞƐĞĐŽƐƚƐĐĂŶŶŽƚďĞ
dŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞ
ĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕
ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
Nicholas R. Walters State of Florida Professional Engineer, License No. 94383
This item has been digitally signed and sealed by Nicholas R. Walters, P.E., on 6/12/2023.
Printed copies of this document are not considered signed and sealed and the signature must be verified on any electronic copies.
Digitally signed by
Nicholas Walters
Date: 2023.06.12
15:40:49-04'00'
16.A.1.c
Packet Pg. 298 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
'ŝĂƌĚŝŶŽƌŝǀĞ
ttͲϭ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϬͲϲΖͿ ϵϲϯ >& ΨϮϴ͘ϬϬ ΨϮϲ͕ϵϲϰ͘ϬϬ
ttͲϮ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϲͲϴΖͿ ϳϯϮ >& Ψϯϯ͘ϬϬ ΨϮϰ͕ϭϱϲ͘ϬϬ
ttͲϯ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϴͲϭϬΖͿ ϴϰϯ >& Ψϯϴ͘ϬϬ ΨϯϮ͕Ϭϯϰ͘ϬϬ
ttͲϰ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϭϬͲϭϮΖͿ ϲϱϯ >& Ψϰϯ͘ϬϬ ΨϮϴ͕Ϭϳϵ͘ϬϬ
ttͲϱ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϭϮͲϭϰΖͿ Ϯϲ >& Ψϰϴ͘ϬϬ Ψϭ͕Ϯϰϴ͘ϬϬ
ttͲϲ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ ϰ Ψϱ͕ϮϬϬ͘ϬϬ ΨϮϬ͕ϴϬϬ͘ϬϬ
ttͲϳ ϰΖDĂŶŚŽůĞ;ϲͲϴΖͿ ϯ Ψϲ͕ϯϬϬ͘ϬϬ Ψϭϴ͕ϵϬϬ͘ϬϬ
ttͲϴ ϰΖDĂŶŚŽůĞ;ϴͲϭϬΖͿ ϱ Ψϲ͕ϯϬϬ͘ϬϬ Ψϯϭ͕ϱϬϬ͘ϬϬ
ttͲϵ ϰΖDĂŶŚŽůĞ;ϭϬͲϭϮΖͿ ϯ Ψϳ͕ϯϬϬ͘ϬϬ ΨϮϭ͕ϵϬϬ͘ϬϬ
ttͲϭϬ ϰΖDĂŶŚŽůĞ;ϭϮͲϭϰΖͿ ϭ Ψϴ͕ϴϭϴ͘ϱϮ Ψϴ͕ϴϭϴ͘ϱϮ
ttͲϭϭ ϲΗ^ŝŶŐůĞWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϱϴ ΨϵϬϬ͘ϬϬ ΨϱϮ͕ϮϬϬ͘ϬϬ
ttͲϭϮ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϯ͕Ϯϭϳ >& Ψϯ͘ϰϰ Ψϭϭ͕Ϭϲϲ͘ϰϴ
^hdKd>с ΨϮϳϳ͕ϲϲϲ͘ϬϬ
dKd>с ΨϮϳϳ͕ϲϲϲ͘ϬϬ
t^d td Z
16.A.1.c
Packet Pg. 299 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
'ŝĂƌĚŝŶŽƌŝǀĞ
WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϴͿ ϯ͕ϱϭϱ >& ΨϮϴ͘ϬϬ Ψϵϴ͕ϰϮϬ͘ϬϬ
WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϰͿ ϲϬ >& ΨϯϮ͘ϬϬ Ψϭ͕ϵϮϬ͘ϬϬ
WtͲϮ ϮΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ͕ŽŵƉůĞƚĞϮϵ ΨϵϱϬ͘ϬϬ ΨϮϳ͕ϱϱϬ͘ϬϬ
WtͲϯ ϴΗ'ĂƚĞsĂůǀĞ ϭϬ Ψϭ͕ϴϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ
WtͲϰ &ŝƌĞ^ĞƌǀŝĐĞ͕ŽŵƉůĞƚĞ ϭϳ Ψϭ͕ϭϬϬ͘ϬϬ Ψϭϴ͕ϳϬϬ͘ϬϬ
WtͲϱ dĞŵƉŽƌĂƌLJůŽǁŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϰ͕ϬϬϬ͘ϬϬ Ψϰ͕ϬϬϬ͘ϬϬ
WtͲϲ &ŝƌĞ,LJĚƌĂŶƚ͕ŽŵƉůĞƚĞ ϭϳ Ψϱ͕ϬϬϬ͘ϬϬ Ψϴϱ͕ϬϬϬ͘ϬϬ
WtͲϳ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐ Ϯ ΨϮ͕ϱϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
WtͲϴ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ Ϯ ΨϮ͕ϱϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
WtͲϵ ŝƌZĞůĞĂƐĞsĂůǀĞ Ϯ ΨϮ͕ϱϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
^hdKd>с ΨϮϲϴ͕ϱϵϬ͘ϬϬ
dKd>с ΨϮϲϴ͕ϱϵϬ͘ϬϬ
WKd> td Z
16.A.1.c
Packet Pg. 300 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
tͲϭ ^ŝŶŐůĞZŽǁ^ŝůƚ&ĞŶĐĞ ϱ͕ϭϮϱ >& ΨϮ͘ϬϬ ΨϭϬ͕ϮϱϬ͘ϬϬ
tͲϮ ^ŽĚ;ϭΖĞŚŝŶĚƵƌďͿ ϭ͕ϳϮϰ ^z ΨϮ͘ϱϬ Ψϰ͕ϯϭϬ͘ϬϬ
^hdKd>с Ψϭϰ͕ϱϲϬ͘ϬϬ
Zd,tKZ<
16.A.1.c
Packet Pg. 301 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
WͲϭ ^ŝŐŶŝŶŐΘDĂƌŬŝŶŐͲ ŶƚŝƌĞWƌŽũĞĐƚ ϭ >^ ΨϯϬ͕ϬϬϬ͘ϬϬ ΨϯϬ͕ϬϬϬ͘ϬϬ
^hdKd>с ΨϯϬ͕ϬϬϬ͘ϬϬ
'ŝĂƌĚŝŶŽƌŝǀĞ
WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϳ͕ϵϭϭ ^z Ψϱ͘ϱϬ Ψϰϯ͕ϱϭϬ͘ϱϬ
WͲϯ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϳ͕ϵϭϭ ^z Ψϱ͘ϱϬ Ψϰϯ͕ϱϭϬ͘ϱϬ
WͲϰ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ;ŽŵƉĂĐƚĞĚĂŶĚWƌŝŵĞĚͿ ϳ͕ϵϭϭ ^z Ψϴ͘ϱϬ Ψϲϳ͕Ϯϰϯ͘ϱϬ
WͲϱ ϭϮΗ^ƚĂďŝůŝnjĞĚ^ƵďŐƌĂĚĞ ϴ͕ϲϵϲ ^z Ψϱ͘ϬϬ Ψϰϯ͕ϰϴϬ͘ϬϬ
WͲϲ ϮΖsĂůůĞLJ'ƵƚƚĞƌ ϲ͕ϵϲϳ >& Ψϭϯ͘ϬϬ ΨϵϬ͕ϱϳϭ͘ϬϬ
WͲϳ ϱΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϮϮ͕ϱϴϳ ^z ΨϮϴ͘ϬϬ ΨϲϯϮ͕ϰϯϲ͘ϬϬ
^hdKd>с ΨϵϮϬ͕ϳϱϭ͘ϱϬ
dKd>с ΨϵϱϬ͕ϳϱϭ͘ϱϬ
Ws/E'
16.A.1.c
Packet Pg. 302 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
'ŝĂƌĚŝŶŽƌŝǀĞ
Ͳϭ ϭϮΗ,W ϵϬϬ >& ΨϮϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ
ͲϮ ϭϱΗ,W ϮϬϵ >& ΨϮϱ͘ϬϬ Ψϱ͕ϮϮϱ͘ϬϬ
Ͳϯ ϭϱΗZW Ϯϱϳ >& Ψϯϱ͘ϬϬ Ψϴ͕ϵϵϱ͘ϬϬ
Ͳϰ ϭϴΗZW ϮϳϬ >& ΨϰϬ͘ϬϬ ΨϭϬ͕ϴϬϬ͘ϬϬ
Ͳϱ ϮϰΗZW ϯϴϱ >& Ψϱϱ͘ϬϬ ΨϮϭ͕ϭϳϱ͘ϬϬ
Ͳϲ ϯϬΗZW ϮϬϵ >& Ψϳϱ͘ϬϬ Ψϭϱ͕ϲϳϱ͘ϬϬ
Ͳϳ ϯϲΗZW ϵϮϵ >& ΨϭϬϬ͘ϬϬ ΨϵϮ͕ϵϬϬ͘ϬϬ
Ͳϴ ϭϱΗ&ůĂƌĞĚ ŶĚ ϭ ΨϮ͕ϭϬϬ͘ϬϬ ΨϮ͕ϭϬϬ͘ϬϬ
Ͳϵ ϭϴΗ&ůĂƌĞĚ ŶĚ ϭ ΨϮ͕ϯϬϬ͘ϬϬ ΨϮ͕ϯϬϬ͘ϬϬ
ͲϭϬ ϮϰΗ&ůĂƌĞĚ ŶĚ Ϯ ΨϮ͕ϱϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
Ͳϭϭ ϯϬΗ&ůĂƌĞĚ ŶĚ ϭ Ψϯ͕ϮϱϬ͘ϬϬ Ψϯ͕ϮϱϬ͘ϬϬ
ͲϭϮ ϯϲΗ&ůĂƌĞĚ ŶĚ ϰ Ψϯ͕ϳϬϬ͘ϬϬ Ψϭϰ͕ϴϬϬ͘ϬϬ
Ͳϭϯ :ƵŶĐƚŝŽŶďŽdž Ϯ Ψϯ͕ϯϬϬ͘ϬϬ Ψϲ͕ϲϬϬ͘ϬϬ
Ͳϭϰ sĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ ϭϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯϲ͕ϯϬϬ͘ϬϬ
Ͳϭϱ 'ƌĂƚĞ/ŶůĞƚ Ϯ Ψϯ͕ϬϬϬ͘ϬϬ Ψϲ͕ϬϬϬ͘ϬϬ
Ͳϭϲ zĂƌĚƌĂŝŶ ϱ Ψϭ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
Ͳϭϳ dLJƉĞϵ/ŶůĞƚ ϭ Ψϰ͕ϴϬϬ͘ϬϬ Ψϰ͕ϴϬϬ͘ϬϬ
Ͳϭϴ /ŶůĞƚWƌŽƚĞĐƚŝŽŶ ϭϰ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϰ͕ϬϬϬ͘ϬϬ
^hdKd>с ΨϮϳϮ͕ϵϮϬ͘ϬϬ
dKd>с ΨϮϳϮ͕ϵϮϬ͘ϬϬ
Z/E'
16.A.1.c
Packet Pg. 303 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>Ͳϭ ^ƚƌĞĞƚ>ŝŐŚƚƐ ϭ >^ ΨϭϰϬ͕ϬϬϬ͘ϬϬ ΨϭϰϬ͕ϬϬϬ͘ϬϬ
dKd>с ΨϭϰϬ͕ϬϬϬ͘ϬϬ
>/',d/E'
16.A.1.c
Packet Pg. 304 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉĞΘ^ĞĐŽŶĚĂƌLJ/ƌƌŝŐĂƚŝŽŶ ϭ >^ ΨϭϬϬ͕ϬϬϬ͘ϱϬ ΨϭϬϬ͕ϬϬϬ͘ϱϬ
dKd>с ΨϭϬϬ͕ϬϬϬ͘ϱϬ
>E^W
16.A.1.c
Packet Pg. 305 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
^ŝƚĞĞǀĞůŽƉŵĞŶƚWůĂŶZĞǀŝĞǁ&ĞĞƐ͗
ZĞƐŝĚĞŶƚŝĂůŽŶůLJ͗ĂƐĞĨĞĞŽĨΨϱ͕ϬϬϬ͘ϬϬ͕ƉůƵƐΨϭϬϬ͘ϬϬƉĞƌƌĞƐŝĚĞŶƚŝĂůƐƚƌƵĐƚƵƌĞ͕ĂŶĚΨϰϬ͘ϬϬƉĞƌĚǁĞůůŝŶŐƵŶŝƚ͘
EƵŵďĞƌŽĨƵŝůĚŝŶŐƐ͗ Ϯϵ
EƵŵďĞƌŽĨͬh͗ ϮϯϬ ϭϳ͕ϭϬϬ͘ϬϬΨ
EŽŶͲƌĞƐŝĚĞŶƚŝĂůŽŶůLJ͗ĂƐĞĨĞĞŽĨΨϱ͕ϬϬϬ͘ϬϬ͕ƉůƵƐΨϮϬϬ͘ϬϬƉĞƌŶŽŶͲƌĞƐŝĚĞŶƚŝĂůƐƚƌƵĐƚƵƌĞ͕ĂŶĚΨϬ͘ϭϬƉĞƌƐƋ͘Ĩƚ͘
EƵŵďĞƌŽĨƵŝůĚŝŶŐƐ͗ Ϭ
dŽƚĂů^ƋƵĂƌĞĨŽŽƚĂŐĞ͗ Ϭ ͲΨ
භΨϱ͕ϬϬϬ͘ϬϬĂƐĞĨĞĞĨŽƌ^W
භΨϮϬϬ͘ϬϬƉĞƌƐƚƌƵĐƚƵƌĞ
භΨϰϬ͘ϬϬƉĞƌƌĞƐŝĚĞŶƟĂůĚǁĞůůŝŶŐƵŶŝƚ
EƵŵďĞƌŽĨ^ƚƌƵĐƚƵƌĞƐ͗ Ϭ
EƵŵďĞƌŽĨͬh͗ Ϭ
ƋƵĂƌĞĨŽŽƚĂŐĞŽĨŶŽŶͲƌĞƐŝĚĞŶƚŝĂůĨůŽŽƌĂƌĞĂ͗ Ϭ
ƐƋƵĂƌĞĨŽŽƚĂŐĞŽĨƉĂƌŬŝŶŐŐĂƌĂŐĞĨůŽŽƌĂƌĞĂ Ϭ
Eͬ
&ŝƌĞZĞǀŝĞǁ͗ϮϬϬ͘ϬϬΨ
hƚŝůŝƚLJWůĂŶZĞǀŝĞǁΘ/ŶƐƉĞĐƚŝŽŶ&ĞĞƐ
tĂƚĞƌнtĂƐƚĞǁĂƚĞƌŽƐƚ ƐƚŝŵĂƚĞс Ψϱϰϲ͕Ϯϱϲ͘ϬϬ
ŽŶƐƚƌƵĐƚŝŽŶŽĐƵŵĞŶƚZĞǀŝĞǁʹϬ͘ϳϱйŽĨƉƌŽďĂďůĞǁĂƚĞƌͬƐĞǁĞƌĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
Ϭ͘ϳϱйdžŽƐƚ ƐƚŝŵĂƚĞс Ψϰ͕Ϭϵϲ͘ϵϮ ϰ͕Ϭϵϲ͘ϵϮΨ
ŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶ&ĞĞʹϮ͘ϮϱйŽĨƉƌŽďĂďůĞǁĂƚĞƌͬƐĞǁĞƌĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
ΎϭϬϬйŽĨŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶƐĨĞĞƐƚŽďĞƉĂŝĚƉƌŝŽƌƚŽWƌĞͲŽŶƐƚƌƵĐƚŝŽŶŵĞĞƚŝŶŐ
Ϯ͘ϮϱйdžŽƐƚ ƐƚŝŵĂƚĞс ΨϭϮ͕ϮϵϬ͘ϳϲ ͲͲͲͲͲͲͲͲͲ
ŶŐŝŶĞĞƌŝŶŐ^ŝƚĞWůĂŶZĞǀŝĞǁ͗
ŽƐƚ ƐƚŝŵĂƚĞс Ψϭ͕ϰϳϴ͕ϮϯϮ͘ϬϬ
ŽŶƐƚƌƵĐƚŝŽŶĚŽĐƵŵĞŶƚƌĞǀŝĞǁʹϬ͘ϳϱйŽĨĐŽƐƚŽĨĐŽŶƐƚƌƵĐƚŝŽŶ
Ϭ͘ϳϱйdžŽƐƚ ƐƚŝŵĂƚĞс Ψϭϭ͕Ϭϴϲ͘ϳϰ ϭϭ͕Ϭϴϲ͘ϳϰΨ
ŽŶƐƚƌƵĐƚŝŽŶŝŶƐƉĞĐƚŝŽŶʹϮ͘ϮϱйŽĨĐŽƐƚŽĨĐŽŶƐƚƌƵĐƚŝŽŶ
ΎϭϬϬйŽĨŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶƐĨĞĞƐƚŽďĞƉĂŝĚƉƌŝŽƌƚŽWƌĞͲŽŶƐƚƌƵĐƚŝŽŶŵĞĞƚŝŶŐ
Ϯ͘ϮϱйdžŽƐƚ ƐƚŝŵĂƚĞс Ψϯϯ͕ϮϲϬ͘ϮϮ ͲͲͲͲͲͲͲͲͲ
dƌĂĨĨŝĐ/ŵƉĂĐƚ^ƚƵĚLJZĞǀŝĞǁ͗
DĞƚŚŽĚŽůŽŐLJZĞǀŝĞǁ͗ΨϱϬϬ͘ϬϬ͕ƚŽďĞƉĂŝĚĚŝƌĞĐƚůLJƚŽdƌĂŶƐƉŽƌƚĂƚŝŽŶĂƚƚŚĞDĞƚŚŽĚŽůŽŐLJDĞĞƚŝŶŐΎ Eͬ
ΎĚĚŝƚŝŽŶĂů&ĞĞƐƚŽďĞĚĞƚĞƌŵŝŶĞĚĂƚDĞƚŚŽĚŽůŽŐLJDĞĞƚŝŶŐ
DŝŶŽƌ^ƚƵĚLJZĞǀŝĞǁ͗ϳϱϬ͘ϬϬΨ
^W& >h>d/KE
tŚĞŶĂďƵŝůĚŝŶŐĐŽŶƐŝƐƚƐŽĨďŽƚŚƌĞƐŝĚĞŶƚŝĂůĂŶĚŶŽŶͲƌĞƐŝĚĞŶƚŝĂů;ĐŽŵŵĞƌĐŝĂů͕ƌĞƚĂŝů͕ŽĨĨŝĐĞͿƵƐĞƐ͕ƚŚĞĨŽůůŽǁŝŶŐĨĞĞƐĂƉƉůLJ͗
භΨϬ͘ϭϬƉĞƌƐƋƵĂƌĞĨŽŽƚŽĨŶŽŶͲƌĞƐŝĚĞŶƟĂůŇŽŽƌĂƌĞĂĞdžĐĞƉƚĨŽƌƉĂƌŬŝŶŐŐĂƌĂŐĞƐƚƌƵĐƚƵƌĞƐƐŚĂůůďĞ
ĐĂůĐƵůĂƚĞĚĂƚΨϬ͘ϬϱƉĞƌŐƌŽƐƐƐƋƵĂƌĞĨŽŽƚŽĨĨůŽŽƌĂƌĞĂ
&ĞĞƐĂƐƐŽĐŝĂƚĞĚǁŝƚŚWĂǀŝŶŐ͕'ƌĂĚŝŶŐ͕ƌĂŝŶĂŐĞ͕>ŝŐŚƚŝŶŐ͕ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ͕ĂŶĚĂŶLJŽƚŚĞƌĂƉƉƵƌƚĞŶĂŶƚĐŽƐƚŽĨ
ĐŽŶƐƚƌƵĐƚŝŽŶ
16.A.1.c
Packet Pg. 306 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)
DĂũŽƌ^ƚƵĚLJZĞǀŝĞǁ͗Eͬ
hƚŝůŝƚLJDŽĚĞůŝŶŐĂŶĚŶĂůLJƐŝƐĨĞĞΨϭ͕ϬϬϬ;ŽŶůLJĂƉƉůŝĞƐŝĨnjŽŶĞĚWhŽƌZ/Ϳ ϭ͕ϬϬϬ͘ϬϬΨ
ΨϮϱϬ^ŝƚĞůĞĂƌŝŶŐĨĞĞ;ĨŝƌƐƚĂĐƌĞŽƌĨƌĂĐƚŝŽŶŽĨĂŶĂĐƌĞ͕ƌŽƵŶĚĂĐƌĞƐƵƉƚŽŶĞdžƚǁŚŽůĞĂĐƌĞͿ
ΨϮϱϬĨŽƌƚŚĞĨŝƌƐƚĐƌĞ
ƉůƵƐΨϱϬĨŽƌĞĂĐŚĂĚĚŝƚŝŽŶĂůĂĐƌĞŽƌĨƌĂĐƚŝŽŶŽĨĂŶĂĐƌĞ͗;Ψϯ͕ϬϬϬŵĂdžŝŵƵŵͿηŽĨĂĐƌĞƐ
dŽƚĂůĐƌĞƐƚŽďĞůĞĂƌĞĚс Ϯϰ͘ϰϰ ϭ͕ϰϱϬ͘ϬϬΨ
ΨϮ͕ϱϬϬ ŶǀŝƌŽŶŵĞŶƚĂů/ŵƉĂĐƚ^ƚĂƚĞŵĞŶƚƌĞǀŝĞǁ Eͬ
Ψϭ͕ϬϬϬ>ŝƐƚĞĚ^ƉĞĐŝĞƐ^ƵƌǀĞLJ;ǁŚĞŶ /^ŝƐŶŽƚƌĞƋƵŝƌĞĚͿ Eͬ
භΨϮϬϬ͘ϬϬĨŽƌ ĂĐƌĞƐůĞƐƐƚŚĂŶϱĂĐƌĞƐ
භΨϰϬϬ͘ϬϬĨŽƌ ĂĐƌĞƐďĞƚǁĞĞŶϱĂŶĚϭϬĂĐƌĞƐ
භΨϲϬϬ͘ϬϬĨŽƌ ĂƌĞĂŐƌĞĂƚĞƌƚŚĂŶϭϬĂĐƌĞƐĂŶĚůĞƐƐƚŚĂŶϮϬĂĐƌĞƐ
භŶĂĚĚŝƟŽŶĂůΨϮϬϬ͘ϬϬĨŽƌĞǀĞƌLJϰϬĂĐƌĞƐŽĨ ŽǀĞƌϱϬĂĐƌĞƐ
EƵŵďĞƌŽĨĂĐƌĞƐс Ϭ͘Ϭ Eͬ
KĂƉƉůŝĐĂƚŝŽŶĨĞĞΨϮϬϬнΨϮϱƉĞƌ͘h͘ŽƌƉĞƌϭ͕ϬϬϬƐƋ͘Ĩƚ͘ĐŽŵŵĞƌĐŝĂů;Ψϱ͕ϬϬϬŵĂdž͘Ϳ
EƵŵďĞƌŽĨͬh͗ ϮϯϬ
ƋƵĂƌĞĨŽŽƚĂŐĞŽĨŶŽŶͲƌĞƐŝĚĞŶƚŝĂůĨůŽŽƌĂƌĞĂ͗ Ϭ
ϱ͕ϬϬϬ͘ϬϬΨ
džĐĂǀĂƚŝŽŶZĞǀŝĞǁ&ĞĞƐ
ƉƉůŝĐĂƚŝŽŶ&ĞĞ;WƌŝǀĂƚĞĞǀĞůŽƉŵĞŶƚͿсΨϰϬϬ Eͬ
WƌĞƉĂŝĚϭϮDŽŶƚŚ/ŶƐƉĞĐƚŝŽŶ&ĞĞ Eͬ
ΨϮϬϬĨŝƌƐƚϱϬϬϬĐ͘LJ͖͘ΨϭϬƉĞƌĂĚĚŝƚŝŽŶĂůϭϬϬϬz͖ŵĂdžŝŵƵŵŽĨΨϮϬ͕ϬϬϬ͘ϬϬ
ƵďŝĐzĂƌĚĂŐĞ Ͳ Eͬ
ƌĞĚŝƚĨŽƌĨĞĞƉĂŝĚĂƚƉƌĞͲĂƉƉůŝĐĂƚŝŽŶŵĞĞƚŝŶŐ͕ŝĨƐƵďŵŝƚƚĞĚǁŝƚŚŝŶϵŵŽŶƚŚƐŽĨƉƌĞͲĂƉƉ͘ͲΨ
^hͲdKd>͗ ϰϬ͕ϲϴϯ͘ϲϲΨ
WZ ͲWWZ /d͗ͲΨ
dKd>͗ ϰϬ͕ϲϴϯ͘ϲϲΨ
ŽŶƐĞƌǀĂƚŝŽŶ ĂƐĞŵĞŶƚZĞǀŝĞǁ͗ΨϯϬϬ͘ϬϬĂƉƉůŝĐĂƚŝŽŶĨĞĞƉůƵƐƚŚĞĨŽůůŽǁŝŶŐĂĚĚŝƚŝŽŶĂůƐŝƚĞĨĞĞ͗
භΨϴϬϬ͘ϬϬĨŽƌ ĂƌĞĂƐďĞƚǁĞĞŶϮϬĂŶĚϱϬĂĐƌĞƐ͖ĂŶĚ
16.A.1.c
Packet Pg. 307 Attachment: Opinion of Probable Cost (26013 : Final Plat - Esplanade by the Islands - Giardino Drive)