Agenda 09/12/2023 Item #16A 1 (Final Plat of Seven Shores - Phase II)09/12/2023
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
Seven Shores - Phase II (Application Number PL20230002609), approval of the standard form Construction
and Maintenance Agreement, and approval of the performance security in the amount of $1,663,044.90.
_____________________________________________________________________________________
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the final plat of Seven
Shores - Phase II, a subdivision of lands located in Sections 11 and 14, Township 50 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 Seven Shores - II. These documents
comply with the County Land Development Code and Chapter 177, Florida Statutes. This project is wit hin the
Hacienda Lakes of Naples MPUD, Ord. 2011-41, 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.
FISCAL IMPACT: The project cost is $1,511,859 (estimated) to be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $560,080
b) Drainage, Paving, Grading $951,779
The Security amount, equal to 110% of the project cost, is $1,663,044.90
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: $ 46,505.77
Review Fees of $1,511,589 are based on a construction estimate paid in February 2023.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5. /ac) $ 1,150.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) $ 4,200.60
c) Drainage, Paving, Grading
(.75% const. est.) $ 7,138.34
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) $12,601.80
e) Drainage, Paving, Grading
(2.25% const. est.) $21,415.03
16.A.1
Packet Pg. 226
09/12/2023
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 pla t 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 identifi ed 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 approve the final plat of Seven Shores - Phase II (Application Number
PL20230002609) for recording with the following stipulations:
1. $1,663,044.90 as performance security for the required improvements or a lesser amount based on
work completed and approved by the Growth Management Department.
2. Approve the standard form Construction and Maintenance Agreement and direct the County Manager
or designee to withhold Certificates of Occupancy until the required improvements have received
preliminary acceptance and delay recording of the plat until suitable security and an appropriate
Construction and Maintenance Agreement is approved and accepted by the County Attorney ’s office
and the Board of County Commissioners or the County Manager or designee on behalf of the Board
pursuant to Section 10.02.04 F.2 of the Land Development Code.
Prepared by: Lucia S. Martin, Project Manager I, Development Review Division
ATTACHMENT(S)
1. Location Map (PDF)
2. Plat Map (PDF)
3. Opinion of Probable Cost (PDF)
16.A.1
Packet Pg. 227
09/12/2023
COLLIER COUNTY
Board of County Commissioners
Item Number: 16.A.1
Doc ID: 26173
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 Seven Shores – Phase II (Application Number PL20230002609), approval of the standard form
Construction and Maintenance Agreement, and approval of the performance security in the amount of
$1,663,044.90.
Meeting Date: 09/12/2023
Prepared by:
Title: Technician – Development Review
Name: Lucia Martin
07/20/2023 11:21 AM
Submitted by:
Title: Environmental Specialist – Growth Management Community Development Department
Name: Jaime Cook
07/20/2023 11:21 AM
Approved By:
Review:
Operations & Regulatory Management Michael Stark Additional Reviewer Completed 07/25/2023 3:40 PM
Growth Management Community Development Department Diane Lynch Growth Management DepartmentCompleted
07/26/2023 4:07 PM
Development Review Brett Rosenblum Additional Reviewer Completed 07/27/2023 1:49 PM
Transportation Management Operations Support Evelyn Trimino Additional Reviewer Completed
08/08/2023 8:26 AM
Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 08/09/2023 3:29 PM
Growth Management Community Development Department Jaime Cook Division Director Completed
08/10/2023 9:42 AM
County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 08/24/2023 9:09 AM
Growth Management Community Development Department James C French Growth Management Completed
08/29/2023 3:10 PM
Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 08/30/2023 10:30 AM
Office of Management and Budget Laura Zautcke Additional Reviewer Completed 08/30/2023 4:31 PM
County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 08/31/2023 10:14 AM
County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 09/01/2023 8:49 AM
Board of County Commissioners Geoffrey Willig Meeting Pending 09/12/2023 9:00 AM
16.A.1
Packet Pg. 228
SEVEN SHORES – PHASE II
LOCATION MAP
16.A.1.a
Packet Pg. 229 Attachment: Location Map (26173 : Final Plat - Seven Shores - Phase II)
John Scott Rhodes PSM # 5739 State of FloridaDigitally signed by John Scott Rhodes PSM # 5739 State of Florida Date: 2023.06.23 14:00:29 -04'00'16.A.1.bPacket Pg. 230Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
16.A.1.bPacket Pg. 231Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
16.A.1.bPacket Pg. 232Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
16.A.1.bPacket Pg. 233Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
16.A.1.bPacket Pg. 234Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
16.A.1.bPacket Pg. 235Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
16.A.1.bPacket Pg. 236Attachment: Plat Map (26173 : Final Plat - Seven Shores - Phase II)
dŽƚĂů
tĂƐƚĞǁĂƚĞƌ ΨϯϬϳ͕ϭϵϱ͘ϬϬ
WŽƚĂďůĞtĂƚĞƌ ΨϮϱϮ͕ϴϴϱ͘ϬϬ
^hdKd>с ΨϱϲϬ͕ϬϴϬ͘ϬϬ
ĂƌƚŚǁŽƌŬ ΨϯϬ͕ϰϰϰ͘ϬϬ
WĂǀŝŶŐ Ψϰϵϰ͕Ϭϱϱ͘ϬϬ
ƌĂŝŶĂŐĞ ΨϯϬϮ͕ϮϴϬ͘ϬϬ
>ŝŐŚƚŝŶŐ ΨϱϬ͕ϬϬϬ͘ϬϬ
>ĂŶĚƐĐĂƉĞ Ψϳϱ͕ϬϬϬ͘ϬϬ
^hdKd>с Ψϵϱϭ͕ϳϳϵ͘ϬϬ
dKd>с Ψϭ͕ϱϭϭ͕ϴϱϵ͘ϬϬ
ϭϬйKΘDс Ψϭϱϭ͕ϭϴϱ͘ϵϬ
'ZEdKd>с Ψϭ͕ϲϲϯ͕Ϭϰϰ͘ϵϬ
EŽƚĞƐ͗
EŝĐŬtĂůƚĞƌƐ͕W͘͘
ĂƚĞ
&ůŽƌŝĚĂ>ŝĐĞŶƐĞηϵϰϯϴϯ
Kηϴϲϯϲ
^ĞǀĞŶ^ŚŽƌĞƐWŚĂƐĞϮ
WW>
KƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
ZĞǀϬϭ
DĂLJϭϱ͕ϮϬϮϯ
dŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘dŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐ
ƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐ
ĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕
ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞ
ĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘dŚĞƐĞĐŽƐƚƐĐĂŶŶŽƚďĞŐƵĂƌĂŶƚĞĞĚĂƚƚŚŝƐƚŝŵĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚ
ƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
^hDDZz
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 5/15/2023.
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: 2023.05.15 09:00:01-04'00'
16.A.1.c
Packet Pg. 237 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
ttͲϭ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϬͲϲΖͿ ϭϯϰϴ >& ΨϮϳ͘ϬϬ Ψϯϲ͕ϯϵϲ͘ϬϬ
ttͲϮ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϲͲϴΖͿ ϭϯϵϯ >& Ψϯϭ͘ϬϬ Ψϰϯ͕ϭϴϯ͘ϬϬ
ttͲϯ ϴΗWs^ĂŶŝƚĂƌLJ^ĞǁĞƌ^ZͲϮϲ;ϴͲϭϬΖͿ Ϯϳϭ >& Ψϯϲ͘ϬϬ Ψϵ͕ϳϱϲ͘ϬϬ
ttͲϰ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ ϳ Ψϲ͕ϬϬϬ͘ϬϬ ΨϰϮ͕ϬϬϬ͘ϬϬ
ttͲϱ ϰΖDĂŶŚŽůĞ;ϲͲϴΖͿ ϱ Ψϲ͕ϱϬϬ͘ϬϬ ΨϯϮ͕ϱϬϬ͘ϬϬ
ttͲϲ ϰΖDĂŶŚŽůĞ;ϴͲϭϬΖͿ Ϯ Ψϳ͕ϬϬϬ͘ϬϬ Ψϭϰ͕ϬϬϬ͘ϬϬ
ttͲϳ ϰΖDĂŶŚŽůĞ;ϭϬͲϭϮΖͿ Ϯ Ψϴ͕ϱϬϬ͘ϬϬ Ψϭϳ͕ϬϬϬ͘ϬϬ
ttͲϴ ϲΗŽƵďůĞWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϰϴ Ψϭ͕ϮϱϬ͘ϬϬ ΨϲϬ͕ϬϬϬ͘ϬϬ
ttͲϵ ϲΗ^ŝŶŐůĞWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϯϮ Ψϭ͕ϬϬϬ͘ϬϬ ΨϯϮ͕ϬϬϬ͘ϬϬ
ttͲϭϬ ϰΗWs&ŽƌĐĞDĂŝŶ;ϵϬϬ͕ZͲϭϴͿ ϮϭϮ >& ΨϮϱ͘ϬϬ Ψϱ͕ϯϬϬ͘ϬϬ
ttͲϭϭ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϯ͕ϬϭϮ >& Ψϱ͘ϬϬ Ψϭϱ͕ϬϲϬ͘ϬϬ
^hdKd>с ΨϯϬϳ͕ϭϵϱ͘ϬϬ
dKd>с ΨϯϬϳ͕ϭϵϱ͘ϬϬ
t^dtdZ
16.A.1.c
Packet Pg. 238 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
WtͲϭ ϭϮΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϴͿ ϮϬϴ >& ΨϰϬ͘ϬϬ Ψϴ͕ϯϮϬ͘ϬϬ
WtͲϮ ϭϮΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϰͿ ϰϱ >& Ψϰϱ͘ϬϬ ΨϮ͕ϬϮϱ͘ϬϬ
WtͲϯ ϴΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϴͿ ϭ͕ϴϴϯ >& ΨϯϬ͘ϬϬ Ψϱϲ͕ϰϵϬ͘ϬϬ
WtͲϰ ϲΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϴͿ ϭ͕Ϯϵϱ >& ΨϮϬ͘ϬϬ ΨϮϱ͕ϵϬϬ͘ϬϬ
WtͲϱ ϲΗWstĂƚĞƌDĂŝŶ;ϵϬϬ͕ZͲϭϰͿ Ϯϴ >& ΨϮϱ͘ϬϬ ΨϳϬϬ͘ϬϬ
WtͲϲ ϭϮΗ'ĂƚĞsĂůǀĞ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ
WtͲϳ ϴΗ'ĂƚĞsĂůǀĞ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ
WtͲϴ ϲΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ
WtͲϵ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ
WtͲϭϬ dĞŵƉŽƌĂƌLJůŽǁŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϯ ΨϮ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ
WtͲϭϭ &ŝƌĞ,LJĚƌĂŶƚ͕ŽŵƉůĞƚĞ ϵ Ψϱ͕ϬϬϬ͘ϬϬ Ψϰϱ͕ϬϬϬ͘ϬϬ
WtͲϭϮ ŽŶŶĞĐƚƚŽdžŝƐƚŝŶŐ ϯ ΨϮ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ
WtͲϭϯ ϭΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ͕ŽŵƉůĞƚĞ Ϯ Ψϭ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ
WtͲϭϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ͕ŽŵƉůĞƚĞ ϲϯ Ψϭ͕Ϯϰϱ͘Ϯϰ Ψϳϴ͕ϰϱϬ͘ϬϬ
WtͲϭϱ ŝƌZĞůĞĂƐĞsĂůǀĞ Ϯ Ψϱ͕ϱϬϬ Ψϭϭ͕ϬϬϬ
^hdKd>с ΨϮϱϮ͕ϴϴϱ͘ϬϬ
dKd>с ΨϮϱϮ͕ϴϴϱ͘ϬϬ
WKd>tdZ
16.A.1.c
Packet Pg. 239 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
tͲϭ ^ŝŶŐůĞZŽǁ^ŝůƚ&ĞŶĐĞ ϲ͕ϳϰϳ >& ΨϮ͘ϬϬ Ψϭϯ͕ϰϵϰ͘ϬϬ
tͲϮ ^ŽĚ;ϭΖĞŚŝŶĚƵƌďͿ ϲ͕ϳϴϬ ^z ΨϮ͘ϱϬ Ψϭϲ͕ϵϱϬ͘ϬϬ
^hdKd>с ΨϯϬ͕ϰϰϰ͘ϬϬ
Zd,tKZ<
16.A.1.c
Packet Pg. 240 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
WͲϭ ^ŝŐŶŝŶŐΘDĂƌŬŝŶŐͲŶƚŝƌĞWƌŽũĞĐƚ ϭ >^ Ψϭϱ͕ϬϬϬ͘ϬϬ Ψϭϱ͕ϬϬϬ͘ϬϬ
WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϵ͕ϰϳϬ ^z Ψϲ͘ϱϬ Ψϲϭ͕ϱϱϱ͘ϬϬ
WͲϯ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϵ͕ϰϳϬ ^z Ψϲ͘ϱϬ Ψϲϭ͕ϱϱϱ͘ϬϬ
WͲϰ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ;ŽŵƉĂĐƚĞĚĂŶĚWƌŝŵĞĚͿ ϵ͕ϰϳϬ ^z Ψϴ͘ϱϬ ΨϴϬ͕ϰϵϱ͘ϬϬ
WͲϱ ϭϮΗ^ƚĂďŝůŝnjĞĚ^ƵďŐƌĂĚĞ ϭϭ͕Ϭϱϳ ^z Ψϱ͘ϬϬ Ψϱϱ͕Ϯϴϱ͘ϬϬ
WͲϲ dLJƉĞΗ&ΗƵƌď ϳϱϮ >& Ψϭϳ͘ϬϬ ΨϭϮ͕ϳϴϰ͘ϬϬ
WͲϳ dLJƉĞΗΗƵƌď ϱϬϬ >& Ψϭϱ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ
WͲϴ ϮΖsĂůůĞLJ'ƵƚƚĞƌ ϱ͕ϵϮϱ >& Ψϭϯ͘ϬϬ Ψϳϳ͕ϬϮϱ͘ϬϬ
WͲϵ tĂƌŶŝŶŐWĂĚƐ ϰ ΨϴϱϬ͘ϬϬ Ψϯ͕ϰϬϬ͘ϬϬ
WͲϭϬ ϱΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϯ͕ϳϯϯ ^z ΨϯϮ͘ϬϬ Ψϭϭϵ͕ϰϱϲ͘ϬϬ
^hdKd>с Ψϰϵϰ͕Ϭϱϱ͘ϬϬ
dKd>с Ψϰϵϰ͕Ϭϱϱ͘ϬϬ
Ws/E'
16.A.1.c
Packet Pg. 241 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
Ͳϭ ϭϮΗ,W ϭ͕ϲϴϰ >& ΨϮϬ͘ϬϬ Ψϯϯ͕ϲϴϬ͘ϬϬ
ͲϮ ϭϱΗ,W ϯϭϮ >& ΨϮϱ͘ϬϬ Ψϳ͕ϴϬϬ͘ϬϬ
Ͳϯ ϭϱΗZW ϯϬϬ >& Ψϯϱ͘ϬϬ ΨϭϬ͕ϱϬϬ͘ϬϬ
Ͳϰ ϭϴΗZW ϱϲϲ >& ΨϰϬ͘ϬϬ ΨϮϮ͕ϲϰϬ͘ϬϬ
Ͳϱ ϮϰΗZW ϮϴϮ >& Ψϱϱ͘ϬϬ Ψϭϱ͕ϱϭϬ͘ϬϬ
Ͳϲ ϯϬΗZW ϯϳϴ >& Ψϳϱ͘ϬϬ ΨϮϴ͕ϯϱϬ͘ϬϬ
Ͳϳ ϯϲΗZW ϲϭϳ >& ΨϭϬϬ͘ϬϬ Ψϲϭ͕ϳϬϬ͘ϬϬ
Ͳϴ ϭϮΗ&ůĂƌĞĚŶĚ ϭ Ψϭ͕ϴϬϬ͘ϬϬ Ψϭ͕ϴϬϬ͘ϬϬ
Ͳϵ ϭϴΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϯϬϬ͘ϬϬ ΨϮ͕ϯϬϬ͘ϬϬ
ͲϭϬ ϮϰΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ
Ͳϭϭ ϯϬΗ&ůĂƌĞĚŶĚ Ϯ Ψϯ͕ϮϱϬ͘ϬϬ Ψϲ͕ϱϬϬ͘ϬϬ
ͲϭϮ ϯϲΗ&ůĂƌĞĚŶĚ ϯ Ψϯ͕ϳϬϬ͘ϬϬ Ψϭϭ͕ϭϬϬ͘ϬϬ
Ͳϭϯ 'ƌĂƚĞ/ŶůĞƚ ϰ Ψϯ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ
Ͳϭϰ sĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ ϭϮ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯϵ͕ϲϬϬ͘ϬϬ
Ͳϭϱ :ƵŶĐƚŝŽŶŽdž ϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯ͕ϯϬϬ͘ϬϬ
Ͳϭϲ zĂƌĚƌĂŝŶ ϭϯ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ
Ͳϭϳ /ŶůĞƚWƌŽƚĞĐƚŝŽŶ ϯϬ Ψϭ͕ϬϬϬ͘ϬϬ ΨϯϬ͕ϬϬϬ͘ϬϬ
^hdKd>с ΨϯϬϮ͕ϮϴϬ͘ϬϬ
dKd>с ΨϯϬϮ͕ϮϴϬ͘ϬϬ
Z/E'
16.A.1.c
Packet Pg. 242 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>Ͳϭ ^ƚƌĞĞƚ>ŝŐŚƚƐ ϭ >^ ΨϱϬ͕ϬϬϬ͘ϬϬ ΨϱϬ͕ϬϬϬ͘ϬϬ
dKd>с ΨϱϬ͕ϬϬϬ͘ϬϬ
>/',d/E'
16.A.1.c
Packet Pg. 243 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
/ƚĞŵη ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉĞΘ^ĞĐŽŶĚĂƌLJ/ƌƌŝŐĂƚŝŽŶ ϭ >^ Ψϳϱ͕ϬϬϬ͘ϬϬ Ψϳϱ͕ϬϬϬ͘ϬϬ
dKd>с Ψϳϱ͕ϬϬϬ͘ϬϬ
>E^W
16.A.1.c
Packet Pg. 244 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)
WůĂƚZĞǀŝĞǁ&ĞĞƐ͗
ZĞƐŝĚĞŶƚŝĂůŽŶůLJ͗Ψϭ͕ϬϬϬ͘ϬϬWůƵƐΨϱ͘ϬϬƉĞƌĂĐƌĞ;ƌŽƵŶĚƵƉƚŽƚŚĞŶĞdžƚĂĐƌĞĂŐĞͿ
EƵŵďĞƌŽĨĐƌĞƐс Ϯϵ͘ϳϬ ϭ͕ϭϱϬ͘ϬϬΨ
EŽŶͲZĞƐŝĚĞŶƚŝĂůŽŶůLJ͗Ψϭ͕ϬϬϬ͘ϬϬWůƵƐΨϭϬ͘ϬϬƉĞƌĂĐƌĞ;ƌŽƵŶĚƵƉƚŽƚŚĞŶĞdžƚĂĐƌĞĂŐĞͿ
EƵŵďĞƌŽĨĐƌĞƐс Eͬ
ΨϭϬϬ&ŝƌĞƌĞǀŝĞǁ ϭϬϬ͘ϬϬΨ
KĂƉƉůŝĐĂƚŝŽŶĨĞĞΨϮϬϬнΨϮϱƉĞƌ͘h͘ŽƌƉĞƌϭ͕ϬϬϬƐƋ͘Ĩƚ͘ĐŽŵŵĞƌĐŝĂů;Ψϱ͕ϬϬϬŵĂdž͘Ϳ
ǁĞůůŝŶŐhŶŝƚƐс ϭϮϴ ϯ͕ϰϬϬ͘ϬϬΨ
Eͬ
ΨϮ͕ϱϬϬŶǀŝƌŽŶŵĞŶƚĂů/ŵƉĂĐƚ^ƚĂƚĞŵĞŶƚƌĞǀŝĞǁ Eͬ
Ψϭ͕ϬϬϬ>ŝƐƚĞĚ^ƉĞĐŝĞƐ^ƵƌǀĞLJ;ǁŚĞŶ/^ŝƐŶŽƚƌĞƋƵŝƌĞĚͿ Eͬ
ΨϮϱϬ^ŝƚĞůĞĂƌŝŶŐĨĞĞ;ĨŝƌƐƚĂĐƌĞŽƌĨƌĂĐƚŝŽŶŽĨĂŶĂĐƌĞ͕ƌŽƵŶĚĂĐƌĞƐƵƉƚŽŶĞdžƚǁŚŽůĞĂĐƌĞͿ
ΨϮϱϬĨŽƌƚŚĞĨŝƌƐƚĐƌĞ ϮϱϬ͘ϬϬΨ
ƉůƵƐΨϱϬĨŽƌĞĂĐŚĂĚĚŝƚŝŽŶĂůĂĐƌĞŽƌĨƌĂĐƚŝŽŶŽĨĂŶĂĐƌĞ͗;Ψϯ͕ϬϬϬŵĂdžŝŵƵŵͿηŽĨĂĐƌĞƐ ϭ͕ϰϱϬ͘ϬϬΨ
dŽƚĂůĐƌĞƐƚŽďĞůĞĂƌĞĚс Ϯϵ͘ϳϬ
hƚŝůŝƚLJDŽĚĞůŝŶŐĂŶĚŶĂůLJƐŝƐĨĞĞΨϭ͕ϬϬϬ;ŽŶůLJĂƉƉůŝĞƐŝĨnjŽŶĞĚWhŽƌZ/Ϳ ϭ͕ϬϬϬ͘ϬϬΨ
hƚŝůŝƚLJWůĂŶZĞǀŝĞǁΘ/ŶƐƉĞĐƚŝŽŶ&ĞĞƐ
tĂƚĞƌнtĂƐƚĞǁĂƚĞƌŽƐƚƐƚŝŵĂƚĞс ΨϱϲϬ͕ϬϴϬ͘ϬϬ
hƚŝůŝƚŝĞƐĚŽĐƵŵĞŶƚƌĞǀŝĞǁʹϬ͘ϳϱйŽĨƉƌŽďĂďůĞǁĂƚĞƌͬƐĞǁĞƌĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
Ϭ͘ϳϱйdžŽƐƚƐƚŝŵĂƚĞс Ψϰ͕ϮϬϬ͘ϲϬ ϰ͕ϮϬϬ͘ϲϬΨ
hƚŝůŝƚŝĞƐ/ŶƐƉĞĐƚŝŽŶ&ĞĞʹϮ͘ϮϱйŽĨƉƌŽďĂďůĞǁĂƚĞƌͬƐĞǁĞƌĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
ΎϭϬϬйŽĨŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶƐĨĞĞƐƚŽďĞƉĂŝĚƉƌŝŽƌƚŽWƌĞͲŽŶƐƚƌƵĐƚŝŽŶŵĞĞƚŝŶŐ
Ϯ͘ϮϱйdžŽƐƚƐƚŝŵĂƚĞс ΨϭϮ͕ϲϬϭ͘ϴϬ ͲΨ
WĂǀŝŶŐ͕'ƌĂĚŝŶŐ͕>ĂŶĚƐĐĂƉĞ͕>ŝŐŚƚŝŶŐ͕ΘƌĂŝŶĂŐĞZĞǀŝĞǁΘ/ŶƐƉĞĐƚŝŽŶ&ĞĞƐ͗
ŽƐƚƐƚŝŵĂƚĞс Ψϵϱϭ͕ϳϳϵ͘ϬϬ
ŽŶƐƚƌƵĐƚŝŽŶĚŽĐƵŵĞŶƚƌĞǀŝĞǁʹϬ͘ϳϱйŽĨƉƌŽďĂďůĞƌŽĂĚǁĂLJ͕ƉĂǀŝŶŐΘĚƌĂŝŶĂŐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
Ϭ͘ϳϱйdžŽƐƚƐƚŝŵĂƚĞс Ψϳ͕ϭϯϴ͘ϯϰ Ψϳ͕ϭϯϴ͘ϯϰ
ŽŶƐƚƌƵĐƚŝŽŶŝŶƐƉĞĐƚŝŽŶʹϮ͘ϮϱйŽĨƉƌŽďĂďůĞƌŽĂĚǁĂLJ͕ƉĂǀŝŶŐΘĚƌĂŝŶĂŐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐ
ΎϭϬϬйŽĨŽŶƐƚƌƵĐƚŝŽŶ/ŶƐƉĞĐƚŝŽŶƐĨĞĞƐƚŽďĞƉĂŝĚƉƌŝŽƌƚŽWƌĞͲŽŶƐƚƌƵĐƚŝŽŶŵĞĞƚŝŶŐ
Ϯ͘ϮϱйdžŽƐƚƐƚŝŵĂƚĞс ΨϮϭ͕ϰϭϱ͘Ϭϯ ͲΨ
^hͲdKd>͗ ϭϴ͕ϲϴϴ͘ϵϰΨ
WZͲWWZ/d͗
dKd>͗ ϭϴ͕ϲϴϴ͘ϵϰΨ
^sE^,KZ^W,^Ϯ&>h>d/KE
ŶǀŝƌŽŶŵĞŶƚĂů,ĞĂůƚŚZĞǀŝĞǁ&ĞĞ;ŝĨĂƉƉůŝĐĂďůĞͿ
16.A.1.c
Packet Pg. 245 Attachment: Opinion of Probable Cost (26173 : Final Plat - Seven Shores - Phase II)