The URL can be used to link to this page

Agenda 06/08/2021 Item #16A 3 (Final Plat for Avalon Park Phase 4)06/08/2021 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 Avalon Park Phase 4, (Application Number PL20210000173) approval of the standard form Construction and Maintenance Agreement and approval of the amount of the performance security. OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the final plat of Avalon Park Phase 4, a subdivision of lands located in Sections 32 and 33, Township 47 South, Range 29 East, Collier County, Florida, following the alternative procedure for approval of subdivision plats pursuant to Resolution 99-199. This procedure allows for the Board to approve the plat and associated construction documents for construction purposes and recording purposes concurrently. CONSIDERATIONS: The Development Review Division of the Growth Management Department has completed the review of the construction drawings, specifications, and final plat of Avalon Park Phase 4. These documents are in compliance with the County Land Development Code and Chapter 177, Florida Statutes. This project is within the Ave Maria SRA. 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 Avalon Park Phase 4 be approved for recording. FISCAL IMPACT: The project cost is $3,695,648.64 (estimated) to be borne by the developer. The cost breakdown is as follows: a) Water & Sewer $1,300,896.08 b) Drainage, Paving, Grading $2,394,752.56 The Security amount, equal to 110% of the project cost, is $4,065,213.50 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: $73,257.57 16.A.3 Packet Pg. 513 06/08/2021 The Fees are based on a construction estimate of $2,394,752.56 (does not include Ave Maria Utilities) and were paid in February 2021. The breakdown is as follows: a) Plat Review Fee ($1,000.00 + $5. /ac) $ 1,415.00 b) Construction Drawing Review Fee Water & Sewer (.75% const. est.) n/a c) Drainage, Paving, Grading (.75% const. est.) $ 17,960.64 d) Construction Inspection Fee Water & Sewer (2.25% const. est.) n/a e) Drainage, Paving, Grading (2.25% const. est.) $53,881.93 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. This item has been approved as to form and legality and requires a majority vote for Board approval. 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 staff’s recommendation to approve the final plat of Avalon Park Phase 4 (Application Number PL2021000073) for recording with the following stipulations: 1. Approve the amount of $4,065,213.50 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 16.A.3 Packet Pg. 514 06/08/2021 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 ATTACHMENT(S) 1. Location Map (PDF) 2. Plat Map (PDF) 3. Opinion of Probable Cost - AMUC (PDF) 4. Opinion of Probable Cost - County (PDF) 16.A.3 Packet Pg. 515 06/08/2021 COLLIER COUNTY Board of County Commissioners Item Number: 16.A.3 Doc ID: 15741 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. Recommend ation to approve for recording the final plat of Avalon Park Phase 4, (Application Number PL20210000173) approval of the standard form Construction and Maintenance Agreement and approval of the amount of the performance security. Meeting Date: 06/08/2021 Prepared by: Title: Technician – Growth Management Development Review Name: Lucia Martin 04/30/2021 9:32 AM Submitted by: Title: Director – Growth Management Department Name: Matthew McLean 04/30/2021 9:32 AM Approved By: Review: Growth Management Operations & Regulatory Management Kenneth Kovensky Additional Reviewer Completed 04/30/2021 12:36 PM Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 05/04/2021 9:10 AM Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 05/04/2021 4:37 PM Growth Management Department Diane Lynch Additional Reviewer Completed 05/04/2021 7:40 PM Growth Management Department Matthew McLean Additional Reviewer Completed 05/05/2021 3:14 PM Growth Management Department James C French Additional Reviewer Completed 05/05/2021 10:18 PM County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 05/10/2021 8:30 AM Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 05/10/2021 9:31 AM County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 05/12/2021 9:21 AM Office of Management and Budget Laura Zautcke Additional Reviewer Completed 05/17/2021 9:51 AM County Manager's Office Amy Patterson Level 4 County Manager Review Completed 05/28/2021 2:14 PM Board of County Commissioners Geoffrey Willig Meeting Pending 06/08/2021 9:00 AM 16.A.3 Packet Pg. 516 AVALON PARK PHASE 4 LOCATION MAP 16.A.3.a Packet Pg. 517 Attachment: Location Map (15741 : Final Plat - Avalon Park Phase 4) John Scott Rhodes PSM # 5739 State of FloridaDigitally signed by John Scott Rhodes PSM # 5739 State of Florida Date: 2021.05.06 12:35:45 -04'00'16.A.3.bPacket Pg. 518Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 519Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 520Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 521Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 522Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 523Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 524Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 525Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 526Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 527Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) 16.A.3.bPacket Pg. 528Attachment: Plat Map (15741 : Final Plat - Avalon Park Phase 4) WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ dŽƚĂů tĂƐƚĞǁĂƚĞƌ ΨϮϵ͕Ϯϰϴ͘Ϭϱ ΨϭϮϭ͕ϴϵϱ͘ϴϯ Ψϯϲϯ͕ϵϳϭ͘ϮϬ ΨϮϵϮ͕Ϯϵϯ͘ϬϬ ΨϴϬϳ͕ϰϬϴ͘Ϭϴ tĂƚĞƌ Ψϭϴ͕ϲϴϬ͘ϬϬ ΨϵϬ͕ϯϯϴ͘ϬϬ ΨϮϬϰ͕ϰϯϬ͘ϬϬ ΨϭϴϬ͕ϬϰϬ͘ϬϬ Ψϰϵϯ͕ϰϴϴ͘ϬϬ ^ƵďͲdŽƚĂů Ψϰϳ͕ϵϮϴ͘Ϭϱ ΨϮϭϮ͕Ϯϯϯ͘ϴϯ Ψϱϲϴ͕ϰϬϭ͘ϮϬ ΨϰϳϮ͕ϯϯϯ͘ϬϬ Ψϭ͕ϯϬϬ͕ϴϵϲ͘Ϭϴ ϭϬйKΘD Ψϰ͕ϳϵϮ͘ϴϭ ΨϮϭ͕ϮϮϯ͘ϯϴ Ψϱϲ͕ϴϰϬ͘ϭϮ Ψϰϳ͕Ϯϯϯ͘ϯϬ ΨϭϯϬ͕Ϭϴϵ͘ϲϭ dŽƚĂů ΨϱϮ͕ϳϮϬ͘ϴϲ ΨϮϯϯ͕ϰϱϳ͘ϮϮ ΨϲϮϱ͕Ϯϰϭ͘ϯϮ Ψϱϭϵ͕ϱϲϲ͘ϯϬ Ψϭ͕ϰϯϬ͕ϵϴϱ͘ϲϵ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ Dh &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ǀĂůŽŶWĂƌŬWŚĂƐĞϰ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞ ĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶ ĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ ZĞǀϬϭͲϬϯͬϭϱͬϮϬϮϭ Nikolaus J. Kasten State of Florida Professional Engineer, License No. 88638 This item has been digitally signed and sealed by Nikolaus J. Kasten, P.E., on 03/15/2021. Printed copies of this document are not considered signed and sealed and the signature must be verified on any electronic copies. Digitally signed by Nikolaus J Kasten Date: 2021.03.15 17:10:53-04'00' 16.A.3.c Packet Pg. 529 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> W,^ 16.A.3.c Packet Pg. 530 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) tĂƐƚĞǁĂƚĞƌ ΨϮϵ͕Ϯϰϴ͘Ϭϱ tĂƚĞƌ Ψϭϴ͕ϲϴϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϰϳ͕ϵϮϴ͘Ϭϱ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϰ͕ϳϵϮ͘ϴϭ dŽƚĂů ΨϱϮ͕ϳϮϬ͘ϴϲ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ Dh ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ 16.A.3.c Packet Pg. 531 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ Ϯϭϭ >& Ψϰϯ͘ϯϱ Ψϵ͕ϭϰϲ͘ϴϱ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϭϴϵ >& ΨϱϬ͘ϬϬ Ψϵ͕ϰϱϬ͘ϬϬ ttͲϯ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ Ϯ Ψϴϳϱ͘ϬϬ Ψϭ͕ϳϱϬ͘ϬϬ ttͲϰ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϲ Ψϭ͕ϬϬϬ͘ϬϬ Ψϲ͕ϬϬϬ͘ϬϬ ttͲϱ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐDĂŶŚŽůĞ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ttͲϲ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϰϬϬ >& ΨϮ͘Ϯϱ ΨϵϬϭ͘ϮϬ ^hdKd>с ΨϮϵ͕Ϯϰϴ͘Ϭϱ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 532 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ Ϯϱϵ >& ΨϮϬ͘ϬϬ Ψϱ͕ϭϴϬ͘ϬϬ WtͲϮ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϱ Ψϭ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WtͲϯ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϰ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϱ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϭϴ͕ϲϴϬ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 533 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> W,^ 16.A.3.c Packet Pg. 534 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) tĂƐƚĞǁĂƚĞƌ ΨϭϮϭ͕ϴϵϱ͘ϴϯ tĂƚĞƌ ΨϵϬ͕ϯϯϴ͘ϬϬ ^ƵďͲdŽƚĂů ΨϮϭϮ͕Ϯϯϯ͘ϴϯ ϭϬйŽŶƚŝŶŐĞŶĐǇ ΨϮϭ͕ϮϮϯ͘ϯϴ dŽƚĂů ΨϮϯϯ͕ϰϱϳ͘ϮϮ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ Dh ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ 16.A.3.c Packet Pg. 535 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ ϯϰϲ >& ΨϯϮ͘ϬϬ Ψϭϭ͕ϬϳϮ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϭϬϲ >& Ψϯϱ͘ϬϬ Ψϯ͕ϳϭϬ͘ϬϬ ttͲϯ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ Ϯ Ψϲ͕ϰϰϱ͘ϬϬ ΨϭϮ͕ϴϵϬ͘ϬϬ ttͲϰ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϰ Ψϴϳϱ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ttͲϱ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϱ Ψϭ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ ttͲϲ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϰϱϮ >& ΨϮ͘Ϯϱ Ψϭ͕Ϭϭϳ͘ϬϬ ttͲϳ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐDĂŶŚŽůĞ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϯϵ͕ϭϴϵ͘ϬϬ ZsZEW> ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ Ϯϵϲ >& ΨϯϮ͘ϬϬ Ψϵ͕ϰϳϮ͘ϬϬ ttͲϮ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϭ Ψϲ͕ϰϰϱ͘ϬϬ Ψϲ͕ϰϰϱ͘ϬϬ ttͲϯ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭ Ψϴϳϱ͘ϬϬ Ψϴϳϱ͘ϬϬ ttͲϰ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϲ Ψϭ͕ϬϬϬ͘ϬϬ Ψϲ͕ϬϬϬ͘ϬϬ ttͲϱ ^ĂŶŝƚĂƌǇ^ĞǁĞƌůĞĂŶŽƵƚ ϭ ΨϱϬϬ͘ϬϬ ΨϱϬϬ͘ϬϬ ttͲϲ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐDĂŶŚŽůĞ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ttͲϳ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ Ϯϵϲ >& ΨϮ͘Ϯϱ Ψϲϲϲ͘ϴϵ ttͲϴ DŽĚŝĨǇǆŝƐƚŝŶŐ^ĂŶŝƚĂƌǇ^ĞƌǀŝĐĞ Ϯ Ψϭ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϮϳ͕ϵϱϴ͘ϴϵ dZ/d/KE^Z/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϬͲϲΖͿ ϰϯϯ >& ΨϮϲ͘ϬϬ Ψϭϭ͕Ϯϱϴ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ Ϯϭϱ >& ΨϯϮ͘ϬϬ Ψϲ͕ϴϴϬ͘ϬϬ ttͲϯ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ ϯ Ψϱ͕ϲϭϬ͘ϬϬ Ψϭϲ͕ϴϯϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϭ Ψϲ͕ϰϰϱ͘ϬϬ Ψϲ͕ϰϰϱ͘ϬϬ ttͲϱ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭ Ψϴϳϱ͘ϬϬ Ψϴϳϱ͘ϬϬ ttͲϲ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϬ Ψϭ͕ϬϬϬ͘ϬϬ ΨϭϬ͕ϬϬϬ͘ϬϬ ttͲϳ ^ĂŶŝƚĂƌǇ^ĞǁĞƌůĞĂŶŽƵƚ Ϯ ΨϱϬϬ͘ϬϬ Ψϭ͕ϬϬϬ͘ϬϬ ttͲϴ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϲϰϴ >& ΨϮ͘Ϯϱ Ψϭ͕ϰϱϵ͘ϵϰ ^hdKd>с Ψϱϰ͕ϳϰϳ͘ϵϰ dKd>с ΨϭϮϭ͕ϴϵϱ͘ϴϯ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 536 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϰϯϵ >& ΨϮϬ͘ϬϬ Ψϴ͕ϳϴϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϯϵ >& ΨϮϮ͘ϬϬ Ψϴϱϴ͘ϬϬ WtͲϯ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϳ Ψϭ͕ϬϬϬ͘ϬϬ Ψϳ͕ϬϬϬ͘ϬϬ WtͲϰ ϴΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϱ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϲ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϳ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϲ͕ϲϯϴ͘ϬϬ ZsZEW> WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϰϳϴ >& ΨϮϬ͘ϬϬ Ψϵ͕ϱϲϬ͘ϬϬ WtͲϮ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭ ΨϴϬϬ͘ϬϬ ΨϴϬϬ͘ϬϬ WtͲϯ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϲ Ψϭ͕ϬϬϬ͘ϬϬ Ψϲ͕ϬϬϬ͘ϬϬ WtͲϰ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϱ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ WtͲϲ dĞŵƉŽƌĂƌǇůŽǁͲŽĨĨǁŝƚŚƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϲ͕ϴϲϬ͘ϬϬ dZ/d/KE^Z/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϳϲϮ >& ΨϮϬ͘ϬϬ Ψϭϱ͕ϮϰϬ͘ϬϬ WtͲϮ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ Ϯ ΨϴϬϬ͘ϬϬ Ψϭ͕ϲϬϬ͘ϬϬ WtͲϯ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϵ Ψϭ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ WtͲϰ ϴΗ'ĂƚĞsĂůǀĞ Ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WtͲϱ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϲ dĞŵƉŽƌĂƌǇůŽǁͲŽĨĨǁŝƚŚƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϯϲ͕ϴϰϬ͘ϬϬ dKd>с ΨϵϬ͕ϯϯϴ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 537 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> W,^ 16.A.3.c Packet Pg. 538 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) tĂƐƚĞǁĂƚĞƌ Ψϯϲϯ͕ϵϳϭ͘ϮϬ tĂƚĞƌ ΨϮϬϰ͕ϰϯϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϱϲϴ͕ϰϬϭ͘ϮϬ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϱϲ͕ϴϰϬ͘ϭϮ dŽƚĂů ΨϲϮϱ͕Ϯϰϭ͘ϯϮ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ Dh ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ 16.A.3.c Packet Pg. 539 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϬͲϲΖͿ ϮϬϳ >& ΨϮϲ͘ϬϬ Ψϱ͕ϯϴϮ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ ϯϮϳ >& ΨϯϮ͘ϬϬ ΨϭϬ͕ϰϲϰ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϮϬϯ >& Ψϯϱ͘ϬϬ Ψϳ͕ϭϬϱ͘ϬϬ ttͲϰ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϱϳ >& Ψϰϯ͘ϯϱ ΨϮ͕ϰϳϬ͘ϵϱ ttͲϳ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ Ϯ Ψϱ͕ϲϭϬ͘ϬϬ Ψϭϭ͕ϮϮϬ͘ϬϬ ttͲϴ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϭ Ψϲ͕ϰϰϱ͘ϬϬ Ψϲ͕ϰϰϱ͘ϬϬ ttͲϵ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ ϯ Ψϳ͕ϯϳϯ͘ϬϬ ΨϮϮ͕ϭϭϵ͘ϬϬ ttͲϭϬ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿZKWΎ ϭ Ψϴ͕ϮϴϬ͘ϬϬ Ψϴ͕ϮϴϬ͘ϬϬ ttͲϭϮ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿZKWΎ ϭ ΨϭϬ͕ϬϬϬ͘ϬϬ ΨϭϬ͕ϬϬϬ͘ϬϬ ttͲϭϲ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϮ Ψϭ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ ttͲϭϳ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϳϵϰ >& ΨϮ͘Ϯϱ Ψϭ͕ϳϴϲ͘ϱϬ ^hdKd>с Ψϵϳ͕ϮϳϮ͘ϰϱ EEWK>/^sEh ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϯϴϱ >& Ψϯϱ͘ϬϬ Ψϭϯ͕ϰϳϱ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϯϵϭ >& Ψϰϯ͘ϯϱ Ψϭϲ͕ϵϰϵ͘ϴϱ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϯϳϳ >& ΨϱϬ͘ϬϬ Ψϭϴ͕ϴϱϬ͘ϬϬ ttͲϰ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϯϭϯ >& Ψϳϱ͘ϬϬ ΨϮϯ͕ϰϳϱ͘ϬϬ ttͲϱ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ Ϯ Ψϳ͕ϯϳϯ͘ϬϬ Ψϭϰ͕ϳϰϲ͘ϬϬ ttͲϲ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ ϭ Ψϵ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ ttͲϳ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿ Ϯ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϮϭ͕ϬϬϬ͘ϬϬ ttͲϴ ϰΖDĂŶŚŽůĞ;ϭϰΖͲϭϲΖͿ Ϯ Ψϭϯ͕ϬϬϬ͘ϬϬ ΨϮϲ͕ϬϬϬ͘ϬϬ ttͲϵ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϭ Ψϴϳϱ͘ϬϬ Ψϵ͕ϲϮϱ͘ϬϬ ttͲϭϬ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϱ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϱ͕ϬϬϬ͘ϬϬ ttͲϭϭ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϭ͕ϰϲϲ >& ΨϮ͘Ϯϱ Ψϯ͕Ϯϵϴ͘ϱϬ ^hdKd>с Ψϭϳϭ͕ϰϭϵ͘ϯϱ t^,/E'dKEW> ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϰϰϰ >& Ψϰϯ͘ϯϱ Ψϭϵ͕Ϯϰϳ͘ϰϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϵϯ >& ΨϱϬ͘ϬϬ Ψϰ͕ϲϱϬ͘ϬϬ ttͲϯ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ Ϯ Ψϵ͕ϬϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿ ϭ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϭϬ͕ϱϬϬ͘ϬϬ ttͲϱ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϴ Ψϭ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ ttͲϲ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϱϯϳ >& ΨϮ͘Ϯϱ Ψϭ͕ϮϬϴ͘Ϯϱ ^hdKd>с Ψϲϭ͕ϲϬϱ͘ϲϱ ,h^KEtz ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϮϯϬ >& Ψϯϱ͘ϬϬ Ψϴ͕ϬϱϬ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϴϬ >& ΨϱϬ͘ϬϬ Ψϰ͕ϬϬϬ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϴϯ >& Ψϳϱ͘ϬϬ Ψϲ͕ϮϮϱ͘ϬϬ ttͲϰ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϯϵϯ >& ΨϮ͘Ϯϱ Ψϴϴϰ͘Ϯϱ ^hdKd>с Ψϭϵ͕ϭϱϵ͘Ϯϱ /^KE^dZd ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϭϲϮ >& Ψϳϱ͘ϬϬ ΨϭϮ͕ϭϱϬ͘ϬϬ ttͲϮ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐDĂŶŚŽůĞ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ttͲϯ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϭϲϮ >& ΨϮ͘Ϯϱ Ψϯϲϰ͘ϱϬ ^hdKd>с Ψϭϰ͕ϱϭϰ͘ϱϬ dKd>с Ψϯϲϯ͕ϵϳϭ͘ϮϬ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 540 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭ͕Ϯϲϴ >& ΨϮϬ͘ϬϬ ΨϮϱ͕ϯϲϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϴϵ >& ΨϮϮ͘ϬϬ Ψϭ͕ϵϱϴ͘ϬϬ WtͲϯ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ Ϯ ΨϴϬϬ͘ϬϬ Ψϭ͕ϲϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϮ Ψϭ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ WtͲϱ ϴΗ'ĂƚĞsĂůǀĞ ϱ Ψϭ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ WtͲϲ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϭϯ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϲϭ͕ϵϭϴ͘ϬϬ EEWK>/^sEh WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭ͕ϯϴϮ >& ΨϮϬ͘ϬϬ ΨϮϳ͕ϲϰϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϭϮϭ >& ΨϮϮ͘ϬϬ ΨϮ͕ϲϲϮ͘ϬϬ WtͲϯ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭ ΨϴϬϬ͘ϬϬ ΨϴϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϮϬ Ψϭ͕ϬϬϬ͘ϬϬ ΨϮϬ͕ϬϬϬ͘ϬϬ WtͲϱ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϲ ϴΗ'ĂƚĞsĂůǀĞ ϱ Ψϭ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ WtͲϳ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϰ Ψϰ͕ϱϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϳϴ͕ϭϬϮ͘ϬϬ t^,/E'dKEW> WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϲϲϳ >& ΨϮϬ͘ϬϬ Ψϭϯ͕ϯϰϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϰϮ >& ΨϮϮ͘ϬϬ ΨϵϮϰ͘ϬϬ WtͲϯ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ Ϯ ΨϴϬϬ͘ϬϬ Ψϭ͕ϲϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϵ Ψϭ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ WtͲϱ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϲ ϴΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϯϬ͕ϴϲϰ͘ϬϬ ,h^KEtz WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϰϲϭ >& ΨϮϬ͘ϬϬ Ψϵ͕ϮϮϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϳϴ >& ΨϮϮ͘ϬϬ Ψϭ͕ϳϭϲ͘ϬϬ WtͲϯ ϴΗ'ĂƚĞsĂůǀĞ ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭ͕ϬϬϬ͘ϬϬ WtͲϱ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϲ dĞŵƉŽƌĂƌǇůŽǁͲŽĨĨǁŝƚŚƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϰ͕ϰϯϲ͘ϬϬ /^KE^dZd WtͲϭ ϭϮΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭϰϲ >& Ψϯϱ͘ϬϬ Ψϱ͕ϭϭϬ͘ϬϬ WtͲϮ ϭϮΗ'ĂƚĞsĂůǀĞ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ WtͲϯ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϵ͕ϭϭϬ͘ϬϬ dKd>с ΨϮϬϰ͕ϰϯϬ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 541 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> W,^ 16.A.3.c Packet Pg. 542 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) tĂƐƚĞǁĂƚĞƌ ΨϮϵϮ͕Ϯϵϯ͘ϬϬ tĂƚĞƌ ΨϭϴϬ͕ϬϰϬ͘ϬϬ ^ƵďͲdŽƚĂů ΨϰϳϮ͕ϯϯϯ͘ϬϬ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϰϳ͕Ϯϯϯ͘ϯϬ dŽƚĂů Ψϱϭϵ͕ϱϲϲ͘ϯϬ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ Dh ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ 16.A.3.c Packet Pg. 543 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ ϵϱϯ >& ΨϯϮ͘ϬϬ ΨϯϬ͕ϰϵϲ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϲϮϭ >& Ψϯϱ͘ϬϬ ΨϮϭ͕ϳϯϱ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϱϭϵ >& Ψϰϯ͘ϯϱ ΨϮϮ͕ϰϵϴ͘ϲϱ ttͲϰ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϮϬϭ >& ΨϱϬ͘ϬϬ ΨϭϬ͕ϬϱϬ͘ϬϬ ttͲϱ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϴϯ >& Ψϳϱ͘ϬϬ Ψϲ͕ϮϮϱ͘ϬϬ ttͲϲ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϰ Ψϲ͕ϰϰϱ͘ϬϬ ΨϮϱ͕ϳϴϬ͘ϬϬ ttͲϳ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ Ϯ Ψϳ͕ϯϳϯ͘ϬϬ Ψϭϰ͕ϳϰϲ͘ϬϬ ttͲϴ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ ϭ Ψϵ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ ttͲϵ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿ Ϯ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϮϭ͕ϬϬϬ͘ϬϬ ttͲϭϬ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϳ Ψϴϳϱ͘ϬϬ Ψϲ͕ϭϮϱ͘ϬϬ ttͲϭϭ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϯϮ Ψϭ͕ϬϬϬ͘ϬϬ ΨϯϮ͕ϬϬϬ͘ϬϬ ttͲϭϮ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ Ϯ͕ϯϳϳ >& ΨϮ͘Ϯϱ Ψϱ͕ϯϰϴ͘Ϯϱ ^hdKd>с ΨϮϬϱ͕ϬϬϯ͘ϵϬ ,h^KEtz ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ Ϯϯϱ >& Ψϯϱ͘ϬϬ Ψϴ͕ϮϮϱ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϰϱϭ >& Ψϰϯ͘ϯϱ Ψϭϵ͕ϱϱϬ͘ϴϱ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϭϱϱ >& ΨϱϬ͘ϬϬ Ψϳ͕ϳϱϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ Ϯ Ψϳ͕ϯϳϯ͘ϬϬ Ψϭϰ͕ϳϰϲ͘ϬϬ ttͲϱ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ ϭ Ψϵ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ ttͲϲ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿ ϭ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϭϬ͕ϱϬϬ͘ϬϬ ttͲϳ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϯ Ψϴϳϱ͘ϬϬ ΨϮ͕ϲϮϱ͘ϬϬ ttͲϴ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϯ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ ttͲϵ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϴϰϭ >& ΨϮ͘Ϯϱ Ψϭ͕ϴϵϮ͘Ϯϱ ^hdKd>с Ψϴϳ͕Ϯϴϵ͘ϭϬ dKd>с ΨϮϵϮ͕Ϯϵϯ͘ϬϬ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 544 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ Ϯ͕ϰϮϰ >& ΨϮϬ͘ϬϬ Ψϰϴ͕ϰϴϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϱϬ >& ΨϮϮ͘ϬϬ Ψϭ͕ϭϬϬ͘ϬϬ WtͲϯ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϲ ΨϴϬϬ͘ϬϬ Ψϰ͕ϴϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϯϯ Ψϭ͕ϬϬϬ͘ϬϬ Ψϯϯ͕ϬϬϬ͘ϬϬ WtͲϱ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϲ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϲ Ψϰ͕ϱϬϬ͘ϬϬ ΨϮϳ͕ϬϬϬ͘ϬϬ WtͲϳ ϴΗ'ĂƚĞsĂůǀĞ ϲ Ψϭ͕ϱϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϭϮϰ͕ϴϴϬ͘ϬϬ ,h^KEtz WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϵϭϱ >& ΨϮϬ͘ϬϬ Ψϭϴ͕ϯϬϬ͘ϬϬ WtͲϮ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϯ ΨϴϬϬ͘ϬϬ ΨϮ͕ϰϬϬ͘ϬϬ WtͲϯ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϯ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ WtͲϰ ϴΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϱ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ Ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϰϰ͕ϮϬϬ͘ϬϬ >E^dZ^dZd WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭϰϴ >& ΨϮϬ͘ϬϬ ΨϮ͕ϵϲϬ͘ϬϬ WtͲϮ ϴΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϯ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϰ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϭϬ͕ϵϲϬ͘ϬϬ dKd>с ΨϭϴϬ͕ϬϰϬ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 545 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) Ƭ α ̈́ͳǡ͵ͲͲǡͺͻ͸ǤͲͺ ȂͲǤ͹ͷΨȀ ͲǤ͹ͷΨα ̈́ͻǡ͹ͷ͸Ǥ͹ʹ ȂʹǤʹͷΨȀ ʹǤʹͷΨα ̈́ʹͻǡʹ͹ͲǤͳ͸ ǣ ̈́͵ͻǡͲʹ͸Ǥͺͺ &>hd/KEtKZ<^,dͲWW>;ǀĂůŽŶWĂƌŬWŚĂƐĞϰͿ 16.A.3.c Packet Pg. 546 Attachment: Opinion of Probable Cost - AMUC (15741 : Final Plat - Avalon Park Phase 4) WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ dŽƚĂů Ψϰϭ͕ϱϲϬ͘ϱϬ ΨϯϬϯ͕ϵϲϰ͘ϱϬ ΨϱϱϮ͕ϱϵϲ͘ϱϬ ΨϰϬϱ͕ϰϲϲ͘ϱϬ Ψϭ͕ϯϬϯ͕ϱϴϴ͘ϬϬ ΨϰϮ͕ϰϱϬ͘ϬϬ Ψϴϵ͕ϰϲϬ͘ϬϬ ΨϮϯϬ͕ϱϰϱ͘ϬϬ Ψϭϱϱ͕ϵϲϬ͘ϬϬ Ψϱϭϴ͕ϰϭϱ͘ϬϬ Ψϰ͕ϰϵϴ͘ϱϬ Ψϭϴ͕ϴϳϱ͘ϭϳ Ψϴ͕ϲϰϯ͘ϭϭ Ψϲ͕ϮϯϮ͘ϳϴ Ψϯϴ͕Ϯϰϵ͘ϱϲ Ψϲ͕ϲϬϬ͘ϬϬ Ψϯϵ͕ϲϬϬ͘ϬϬ Ψϱϲ͕ϭϬϬ͘ϬϬ Ψϰϲ͕ϮϬϬ͘ϬϬ Ψϭϰϴ͕ϱϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ Ψϳϲ͕ϱϬϬ͘ϬϬ Ψϭϯϵ͕ϳϱϬ͘ϬϬ Ψϭϱϯ͕ϮϱϬ͘ϬϬ Ψϯϴϲ͕ϬϬϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϭϭϭ͕ϲϬϵ͘ϬϬ ΨϱϮϴ͕ϯϵϵ͘ϲϳ Ψϵϴϳ͕ϲϯϰ͘ϲϭ Ψϳϲϳ͕ϭϬϵ͘Ϯϴ ΨϮ͕ϯϵϰ͕ϳϱϮ͘ϱϲ Ψϭϭ͕ϭϲϬ͘ϵϬ ΨϱϮ͕ϴϯϵ͘ϵϳ Ψϵϴ͕ϳϲϯ͘ϰϲ Ψϳϲ͕ϳϭϬ͘ϵϯ ΨϮϯϵ͕ϰϳϱ͘Ϯϲ dŽƚĂů ΨϭϮϮ͕ϳϲϵ͘ϵϬ Ψϱϴϭ͕Ϯϯϵ͘ϲϯ Ψϭ͕Ϭϴϲ͕ϯϵϴ͘Ϭϳ Ψϴϰϯ͕ϴϮϬ͘Ϯϭ ΨϮ͕ϲϯϰ͕ϮϮϳ͘ϴϭ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ǀĂůŽŶWĂƌŬWŚĂƐĞϰ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ >ŝŐŚƚŝŶŐ ZĞǀϬϭͲϬϯͬϭϱͬϮϬϮϭ WW> ϭϬйKΘD >ĂŶĚƐĐĂƉŝŶŐ WĂǀŝŶŐ ƌĂŝŶĂŐĞ ĂƌƚŚǁŽƌŬ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨ ĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇ ĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ Nikolaus J. Kasten State of Florida Professional Engineer, License No. 88638 This item has been digitally signed and sealed by Nikolaus J. Kasten, P.E., on 03/16/2021. Printed copies of this document are not considered signed and sealed and the signature must be verified on any electronic copies. Digitally signed by Nikolaus J Kasten Date: 2021.03.16 14:51:04-04'00' 16.A.3.d Packet Pg. 547 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> W,^ 16.A.3.d Packet Pg. 548 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) WĂǀŝŶŐ Ψϰϭ͕ϱϲϬ͘ϱϬ ƌĂŝŶĂŐĞ ΨϰϮ͕ϰϱϬ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϰ͕ϰϵϴ͘ϱϬ >ŝŐŚƚŝŶŐ Ψϲ͕ϲϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ Ψϭϲ͕ϱϬϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϭϭϭ͕ϲϬϵ͘ϬϬ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϭϭ͕ϭϲϬ͘ϵϬ dŽƚĂů ΨϭϮϮ͕ϳϲϵ͘ϵϬ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ WW> ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ 16.A.3.d Packet Pg. 549 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϳϬϵ ^z Ψϲ͘ϬϬ Ψϰ͕Ϯϱϰ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϳϬϵ ^z Ψϲ͘ϬϬ Ψϰ͕Ϯϱϰ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϳϬϵ ^z Ψϵ͘ϬϬ Ψϲ͕ϯϴϭ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϵϭϳ ^z ΨϮ͘ϱϬ ΨϮ͕ϮϵϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϲϮϭ >& Ψϭϭ͘ϬϬ Ψϲ͕ϴϯϭ͘ϬϬ WͲϲ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϰϴϰ ^z ΨϯϮ͘ϬϬ Ψϭϱ͕ϰϴϴ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WͲϴ ZĞŵŽǀĞǆ͘sĂůůĞǇ'ƵƚƚĞƌ ϲϬ >& Ψϱ͘ϬϬ ΨϯϬϬ͘ϬϬ WͲϵ ZĞŵŽǀĞǆ͘^ŝĚĞǁĂůŬ ϱϮ ^z Ψϱ͘ϬϬ ΨϮϲϬ͘ϬϬ ^hdKd>с Ψϰϭ͕ϱϲϬ͘ϱϬ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 550 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> Ͳϭ ϯϬΗZW ϯϴϲ >& Ψϳϱ͘ϬϬ ΨϮϴ͕ϵϱϬ͘ϬϬ ͲϮ ϯϬΗ&ůĂƌĞĚŶĚ Ϯ ΨϮ͕ϳϱϬ͘ϬϬ Ψϱ͕ϱϬϬ͘ϬϬ Ͳϯ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ Ϯ Ψϰ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϰϮ͕ϰϱϬ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 551 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϵϵϲ >& Ψϭ͘ϱϬ Ψϭ͕ϰϵϰ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϲϵ ^z ΨϮ͘ϱϬ ΨϭϳϮ͘ϱϬ Ͳϯ &ůŽĂƚŝŶŐdƵƌďŝĚŝƚǇĂƌƌŝĞƌƐ Ϯϯϲ >& ΨϭϮ͘ϬϬ ΨϮ͕ϴϯϮ͘ϬϬ ^hdKd>с Ψϰ͕ϰϵϴ͘ϱϬ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 552 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> >Ͳϭ >ŝŐŚƚŝŶŐ Ϯ Ψϯ͕ϯϬϬ͘ϬϬ Ψϲ͕ϲϬϬ͘ϬϬ ^hdKd>с Ψϲ͕ϲϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 553 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ t^,/E'dKEW> >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϭϲ͕ϱϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϭϲ͕ϱϬϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 554 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> W,^ 16.A.3.d Packet Pg. 555 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) WĂǀŝŶŐ ΨϯϬϯ͕ϵϲϰ͘ϱϬ ƌĂŝŶĂŐĞ Ψϴϵ͕ϰϲϬ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϭϴ͕ϴϳϱ͘ϭϳ >ŝŐŚƚŝŶŐ Ψϯϵ͕ϲϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ Ψϳϲ͕ϱϬϬ͘ϬϬ ^ƵďͲdŽƚĂů ΨϱϮϴ͕ϯϵϵ͘ϲϳ ϭϬйŽŶƚŝŶŐĞŶĐǇ ΨϱϮ͕ϴϯϵ͘ϵϳ dŽƚĂů Ψϱϴϭ͕Ϯϯϵ͘ϲϯ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ WW> ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ 16.A.3.d Packet Pg. 556 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϭϰϱ ^z Ψϲ͘ϬϬ ΨϭϮ͕ϴϳϬ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϭϰϱ ^z Ψϲ͘ϬϬ ΨϭϮ͕ϴϳϬ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕ϭϰϱ ^z Ψϵ͘ϬϬ Ψϭϵ͕ϯϬϱ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϳϲϱ ^z ΨϮ͘ϱϬ Ψϲ͕ϵϭϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϵϬϱ >& Ψϭϭ͘ϬϬ Ψϵ͕ϵϱϱ͘ϬϬ WͲϲ dǇƉĞΗ&ΗƵƌďΗ ϴϲϲ >& Ψϭϯ͘ϬϬ Ψϭϭ͕Ϯϱϴ͘ϬϬ WͲϳ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ ϵϵϴ ^z ΨϯϮ͘ϬϬ Ψϯϭ͕ϵϯϲ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϰ ΨϳϱϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WͲϭϬ ZĞŵŽǀĞǆ͘sĂůůĞǇ'ƵƚƚĞƌ ϳϬ >& Ψϱ͘ϬϬ ΨϯϱϬ͘ϬϬ WͲϭϭ ZĞŵŽǀĞǆ͘^ŝĚĞǁĂůŬ ϯϵ ^z Ψϱ͘ϬϬ Ψϭϵϱ͘ϬϬ ^hdKd>с Ψϭϭϯ͕ϲϱϭ͘ϱϬ ZsZEW> WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϭ͕ϲϲϬ ^z Ψϲ͘ϬϬ Ψϵ͕ϵϲϬ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϭ͕ϲϲϬ ^z Ψϲ͘ϬϬ Ψϵ͕ϵϲϬ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϭ͕ϲϲϬ ^z Ψϵ͘ϬϬ Ψϭϰ͕ϵϰϬ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϭϮϳ ^z ΨϮ͘ϱϬ Ψϱ͕ϯϭϳ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϭϱϰ >& Ψϭϭ͘ϬϬ ΨϭϮ͕ϲϵϰ͘ϬϬ WͲϲ dǇƉĞΗ&ΗƵƌď ϭϮϰ >& Ψϭϯ͘ϬϬ Ψϭ͕ϲϭϮ͘ϬϬ WͲϳ dǇƉĞΗΗƵƌď ϮϬϯ >& ΨϭϮ͘ϬϬ ΨϮ͕ϰϯϲ͘ϬϬ WͲϴ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϳϬϳ ^z ΨϯϮ͘ϬϬ ΨϮϮ͕ϲϮϰ͘ϬϬ WͲϵ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϭϬ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϴϲ͕Ϭϰϯ͘ϱϬ dZ/d/KE^Z/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕Ϭϲϵ ^z Ψϲ͘ϬϬ ΨϭϮ͕ϰϭϰ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕Ϭϲϵ ^z Ψϲ͘ϬϬ ΨϭϮ͕ϰϭϰ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕Ϭϲϵ ^z Ψϵ͘ϬϬ Ψϭϴ͕ϲϮϭ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϲϲϯ ^z ΨϮ͘ϱϬ Ψϲ͕ϲϱϳ͘ϱϬ WͲϱ dǇƉĞΗ&ΗƵƌďΗ ϯϲϴ >& Ψϭϯ͘ϬϬ Ψϰ͕ϳϴϰ͘ϬϬ WͲϲ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϭϲϵ >& Ψϭϭ͘ϬϬ ΨϭϮ͕ϴϱϵ͘ϬϬ WͲϳ dǇƉĞΗΗƵƌď ϮϬϯ >& ΨϭϮ͘ϬϬ ΨϮ͕ϰϯϲ͘ϬϬ WͲϴ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϴϲϮ ^z ΨϯϮ͘ϬϬ ΨϮϳ͕ϱϴϰ͘ϬϬ WͲϵ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϭϬ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϭϬϰ͕Ϯϲϵ͘ϱϬ dKd>с ΨϯϬϯ͕ϵϲϰ͘ϱϬ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 557 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s Ͳϭ ϭϱΗZW ϮϬ >& Ψϯϰ͘ϬϬ ΨϲϴϬ͘ϬϬ ͲϮ ϭϴΗZW ϴϱ >& ΨϰϬ͘ϬϬ Ψϯ͕ϰϬϬ͘ϬϬ Ͳϯ ϭϴΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ Ͳϰ dǇƉĞϵ/ŶůĞƚ ϭ Ψϯ͕ϲϱϬ͘ϬϬ Ψϯ͕ϲϱϬ͘ϬϬ Ͳϱ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϭ Ψϰ͕ϬϬϬ͘ϬϬ Ψϰ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϳϯϬ͘ϬϬ ZsZEW> Ͳϭ ϭϴΗZW ϳϬ >& ΨϰϬ͘ϬϬ ΨϮ͕ϴϬϬ͘ϬϬ ͲϮ ϭϴΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ Ͳϯ dǇƉĞϵ/ŶůĞƚ ϭ Ψϯ͕ϲϱϬ͘ϬϬ Ψϯ͕ϲϱϬ͘ϬϬ ^hdKd>с Ψϴ͕ϰϱϬ͘ϬϬ dZ/d/KE^Z/s Ͳϭ ϭϴΗZW Ϯϴ >& ΨϰϬ͘ϬϬ Ψϭ͕ϭϮϬ͘ϬϬ ͲϮ ϮϰΗZW ϰϳϳ >& Ψϱϱ͘ϬϬ ΨϮϲ͕Ϯϯϱ͘ϬϬ Ͳϯ ϯϲΗZW ϰϬ >& Ψϵϱ͘ϬϬ Ψϯ͕ϴϬϬ͘ϬϬ Ͳϰ ϮϰΗ&ůĂƌĞĚŶĚ ϯ ΨϮ͕Ϯϳϱ͘ϬϬ Ψϲ͕ϴϮϱ͘ϬϬ Ͳϱ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϯ Ψϰ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ Ͳϲ dǇƉĞϵ/ŶůĞƚ ϭ Ψϯ͕ϲϱϬ͘ϬϬ Ψϯ͕ϲϱϬ͘ϬϬ Ͳϳ :ƵŶĐƚŝŽŶŽǆ ϭ ΨϮ͕ϳϱϬ͘ϬϬ ΨϮ͕ϳϱϬ͘ϬϬ Ͳϴ 'ƌĂƚĞ/ŶůĞƚ ϭ ΨϮ͕ϵϬϬ͘ϬϬ ΨϮ͕ϵϬϬ͘ϬϬ Ͳϵ ŽŶƚƌŽů^ƚƌƵĐƚƵƌĞ͕ŽŵƉůĞƚĞ ϭ Ψϴ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϲϳ͕ϮϴϬ͘ϬϬ dKd>с Ψϴϵ͕ϰϲϬ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 558 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϭ͕ϰϮϬ >& Ψϭ͘ϱϬ ΨϮ͕ϭϯϬ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϵϳ ^z ΨϮ͘ϱϬ Ψϰϵϭ͘ϵϰ Ͳϯ &ůŽĂƚŝŶŐdƵƌďŝĚŝƚǇĂƌƌŝĞƌƐ ϯϱϰ >& ΨϭϮ͘ϬϬ Ψϰ͕Ϯϰϴ͘ϬϬ ^hdKd>с Ψϲ͕ϴϲϵ͘ϵϰ ZsZEW> Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϭ͕ϱϳϱ >& Ψϭ͘ϱϬ ΨϮ͕ϯϲϮ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϲϱ ^z ΨϮ͘ϱϬ Ψϰϭϭ͘ϯϵ Ͳϯ &ůŽĂƚŝŶŐdƵƌďŝĚŝƚǇĂƌƌŝĞƌƐ ϭϭϴ >& ΨϭϮ͘ϬϬ Ψϭ͕ϰϭϲ͘ϬϬ ^hdKd>с Ψϰ͕ϭϴϵ͘ϴϵ dZ/d/KE^Z/s Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϯ͕ϬϬϬ >& Ψϭ͘ϱϬ Ψϰ͕ϱϬϬ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϵϯ ^z ΨϮ͘ϱϬ Ψϰϴϯ͘ϯϯ Ͳϯ &ůŽĂƚŝŶŐdƵƌďŝĚŝƚǇĂƌƌŝĞƌƐ Ϯϯϲ >& ΨϭϮ͘ϬϬ ΨϮ͕ϴϯϮ͘ϬϬ ^hdKd>с Ψϳ͕ϴϭϱ͘ϯϯ dKd>с Ψϭϴ͕ϴϳϱ͘ϭϳ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 559 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s >Ͳϭ >ŝŐŚƚŝŶŐ ϰ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϯ͕ϮϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϮϬϬ͘ϬϬ ZsZEW> >Ͳϭ >ŝŐŚƚŝŶŐ ϰ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϯ͕ϮϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϮϬϬ͘ϬϬ dZ/d/KE^Z/s >Ͳϭ >ŝŐŚƚŝŶŐ ϰ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϯ͕ϮϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϮϬϬ͘ϬϬ dKd>с Ψϯϵ͕ϲϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 560 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ Z>/E'dKEZ/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϮϭ͕ϬϬϬ͘ϬϬ ΨϮϭ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϮϭ͕ϬϬϬ͘ϬϬ ZsZEW> >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϮϳ͕ϬϬϬ͘ϬϬ ΨϮϳ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϮϳ͕ϬϬϬ͘ϬϬ dZ/d/KE^Z/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϮϴ͕ϱϬϬ͘ϬϬ ΨϮϴ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϴ͕ϱϬϬ͘ϬϬ dKd>с Ψϳϲ͕ϱϬϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 561 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) W,^ ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> 16.A.3.d Packet Pg. 562 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) WĂǀŝŶŐ ΨϱϱϮ͕ϱϵϲ͘ϱϬ ƌĂŝŶĂŐĞ ΨϮϯϬ͕ϱϰϱ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϴ͕ϲϰϯ͘ϭϭ >ŝŐŚƚŝŶŐ Ψϱϲ͕ϭϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ Ψϭϯϵ͕ϳϱϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϵϴϳ͕ϲϯϰ͘ϲϭ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϵϴ͕ϳϲϯ͘ϰϲ dŽƚĂů Ψϭ͕Ϭϴϲ͕ϯϵϴ͘Ϭϳ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ WW> ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ 16.A.3.d Packet Pg. 563 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϯ͕ϭϮϲ ^z Ψϲ͘ϬϬ Ψϭϴ͕ϳϱϲ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϯ͕ϭϮϲ ^z Ψϲ͘ϬϬ Ψϭϴ͕ϳϱϲ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϯ͕ϭϮϲ ^z Ψϵ͘ϬϬ ΨϮϴ͕ϭϯϰ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϰ͕Ϭϱϳ ^z ΨϮ͘ϱϬ ΨϭϬ͕ϭϰϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϴϭϬ >& Ψϭϭ͘ϬϬ Ψϭϵ͕ϵϭϬ͘ϬϬ WͲϲ dǇƉĞΗ&ΗƵƌďΗ ϲϲϮ >& Ψϭϯ͘ϬϬ Ψϴ͕ϲϬϲ͘ϬϬ WͲϳ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ ϭ͕ϰϭϰ ^z ΨϯϮ͘ϬϬ Ψϰϱ͕Ϯϰϴ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϰ ΨϳϱϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϭϱϳ͕ϱϱϮ͘ϱϬ EEWK>/^sEh WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϯ͕Ϯϳϴ ^z Ψϲ͘ϬϬ Ψϭϵ͕ϲϲϴ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϯ͕Ϯϳϴ ^z Ψϲ͘ϬϬ Ψϭϵ͕ϲϲϴ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϯ͕Ϯϳϴ ^z Ψϵ͘ϬϬ ΨϮϵ͕ϱϬϮ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϰ͕Ϯϱϲ ^z ΨϮ͘ϱϬ ΨϭϬ͕ϲϰϬ͘ϬϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ Ϯ͕ϳϵϮ >& Ψϭϭ͘ϬϬ ΨϯϬ͕ϳϭϮ͘ϬϬ WͲϲ dǇƉĞΗΗƵƌďΗ ϭϮϰ >& Ψϭϭ͘ϱϬ Ψϭ͕ϰϮϲ͘ϬϬ WͲϳ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ ϭ͕ϲϮϴ ^z ΨϯϮ͘ϬϬ ΨϱϮ͕Ϭϵϲ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϳ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϰ ΨϳϱϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϭϳϰ͕ϮϭϮ͘ϬϬ t^,/E'dKEW> WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϭ͕ϰϲϱ ^z Ψϲ͘ϬϬ Ψϴ͕ϳϵϬ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϭ͕ϰϲϱ ^z Ψϲ͘ϬϬ Ψϴ͕ϳϵϬ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϭ͕ϰϲϱ ^z Ψϵ͘ϬϬ Ψϭϯ͕ϭϴϱ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϭ͕ϴϵϳ ^z ΨϮ͘ϱϬ Ψϰ͕ϳϰϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϯϮϰ >& Ψϭϭ͘ϬϬ Ψϭϰ͕ϱϲϰ͘ϬϬ WͲϲ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ ϳϯϬ ^z ΨϯϮ͘ϬϬ ΨϮϯ͕ϯϲϬ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ WͲϴ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϳϴ͕ϰϯϭ͘ϱϬ ,h^KEtz WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϭ͕ϵϰϳ ^z Ψϲ͘ϬϬ Ψϭϭ͕ϲϴϮ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϭ͕ϵϰϳ ^z Ψϲ͘ϬϬ Ψϭϭ͕ϲϴϮ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϭ͕ϵϰϳ ^z Ψϵ͘ϬϬ Ψϭϳ͕ϱϮϯ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϰϴϱ ^z ΨϮ͘ϱϬ Ψϲ͕ϮϭϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ Ϯϳϯ >& Ψϭϭ͘ϬϬ Ψϯ͕ϬϬϯ͘ϬϬ WͲϲ dǇƉĞΗΗƵƌďΗ ϰϰϬ >& ΨϭϮ͘ϬϬ Ψϱ͕ϮϴϬ͘ϬϬ WͲϳ dǇƉĞΗ&ΗƵƌďΗ ϱϰϴ >& Ψϭϯ͘ϬϬ Ψϳ͕ϭϮϰ͘ϬϬ WͲϴ dǇƉĞΗΗƵƌďΗ ϳϰ >& Ψϭϭ͘ϱϬ Ψϴϱϭ͘ϬϬ WͲϵ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϳϰϱ ^z ΨϯϮ͘ϬϬ ΨϮϯ͕ϴϰϬ͘ϬϬ WͲϭϬ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ ΨϭϬ͕ϬϬϬ͘ϬϬ ΨϭϬ͕ϬϬϬ͘ϬϬ WͲϭϭ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϭϬ ΨϳϱϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϭϬϰ͕ϲϵϳ͘ϱϬ /^KE^dZd WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϳϮϲ ^z Ψϲ͘ϬϬ Ψϰ͕ϯϱϲ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϳϮϲ ^z Ψϲ͘ϬϬ Ψϰ͕ϯϱϲ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϳϮϲ ^z Ψϵ͘ϬϬ Ψϲ͕ϱϯϰ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϵϯϲ ^z ΨϮ͘ϱϬ ΨϮ͕ϯϰϬ͘ϬϬ WͲϱ ϲΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϭϵϰ ^z ΨϯϮ͘ϬϬ Ψϲ͕ϮϬϴ͘ϬϬ WͲϲ sĂůůĞǇ'ƵƚƚĞƌ Ϯϵϰ >& Ψϭϭ͘ϬϬ Ψϯ͕Ϯϯϰ͘ϬϬ WͲϳ dǇƉĞΗΗƵƌďΗ ϯϮϯ >& ΨϭϮ͘ϬϬ Ψϯ͕ϴϳϲ͘ϬϬ WͲϴ dǇƉĞΗΗƵƌďΗ Ϯϲ >& Ψϭϭ͘ϱϬ ΨϮϵϵ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϰ ΨϳϱϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WͲϭϬ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϯϳ͕ϳϬϯ͘ϬϬ dKd>с ΨϱϱϮ͕ϱϵϲ͘ϱϬ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 564 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s Ͳϭ ϯϬΗZW ϳϬϰ >& Ψϳϱ͘ϬϬ ΨϱϮ͕ϴϬϬ͘ϬϬ ͲϮ ϯϬΗ&ůĂƌĞĚŶĚ ϰ ΨϮ͕ϳϱϬ͘ϬϬ Ψϭϭ͕ϬϬϬ͘ϬϬ Ͳϯ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϯ Ψϰ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ Ͳϰ dǇƉĞϵ/ŶůĞƚ ϭ Ψϯ͕ϲϱϬ͘ϬϬ Ψϯ͕ϲϱϬ͘ϬϬ ^hdKd>с Ψϳϵ͕ϰϱϬ͘ϬϬ EEWK>/^sEh Ͳϭ ϭϴΗZW ϮϬ >& ΨϰϬ͘ϬϬ ΨϴϬϬ͘ϬϬ ͲϮ ϮϰΗZW ϵϲϵ >& Ψϱϱ͘ϬϬ Ψϱϯ͕Ϯϵϱ͘ϬϬ Ͳϯ ϮϰΗ&ůĂƌĞĚŶĚ ϱ ΨϮ͕Ϯϳϱ͘ϬϬ Ψϭϭ͕ϯϳϱ͘ϬϬ Ͳϰ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϲ Ψϰ͕ϬϬϬ͘ϬϬ ΨϮϰ͕ϬϬϬ͘ϬϬ Ͳϱ :ƵŶĐƚŝŽŶŽǆ ϭ ΨϮ͕ϳϱϬ͘ϬϬ ΨϮ͕ϳϱϬ͘ϬϬ ^hdKd>с ΨϵϮ͕ϮϮϬ͘ϬϬ t^,/E'dKEW> Ͳϭ ϭϴΗZW ϮϮ >& ΨϰϬ͘ϬϬ ΨϴϴϬ͘ϬϬ ͲϮ ϮϰΗZW ϭϴϲ >& Ψϱϱ͘ϬϬ ΨϭϬ͕ϮϯϬ͘ϬϬ Ͳϯ ϮϰΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕Ϯϳϱ͘ϬϬ ΨϮ͕Ϯϳϱ͘ϬϬ Ͳϰ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ Ϯ Ψϰ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϮϭ͕ϯϴϱ͘ϬϬ ,h^KEtz Ͳϭ ϭϴΗZW ϳϭ >& ΨϰϬ͘ϬϬ ΨϮ͕ϴϰϬ͘ϬϬ ͲϮ ϯϬΗZW ϮϮϲ >& Ψϳϱ͘ϬϬ Ψϭϲ͕ϵϱϬ͘ϬϬ Ͳϯ ϭϴΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ Ͳϰ ϯϬΗ&ůĂƌĞĚŶĚ Ϯ ΨϮ͕ϳϱϬ͘ϬϬ Ψϱ͕ϱϬϬ͘ϬϬ Ͳϱ dǇƉĞϵ/ŶůĞƚ Ϯ Ψϯ͕ϲϱϬ͘ϬϬ Ψϳ͕ϯϬϬ͘ϬϬ Ͳϲ 'ƌĂƚĞ/ŶůĞƚ ϭ ΨϮ͕ϵϬϬ͘ϬϬ ΨϮ͕ϵϬϬ͘ϬϬ ^hdKd>с Ψϯϳ͕ϰϵϬ͘ϬϬ dKd>с ΨϮϯϬ͕ϱϰϱ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 565 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ Ϯϳϱ ^z ΨϮ͘ϱϬ Ψϲϴϲ͘ϲϳ ^hdKd>с Ψϲϴϲ͘ϲϳ EEWK>/^sEh Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϭ͕ϱϮϵ >& Ψϭ͘ϱϬ ΨϮ͕Ϯϵϯ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϯϮϰ ^z ΨϮ͘ϱϬ ΨϴϭϬ͘ϬϬ Ͳϯ &ůŽĂƚŝŶŐdƵƌďŝĚŝƚǇĂƌƌŝĞƌ Ϯϯϴ >& ΨϭϮ͘ϬϬ ΨϮ͕ϴϱϲ͘ϬϬ ^hdKd>с Ψϱ͕ϵϱϵ͘ϱϬ t^,/E'dKEW> Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϳϴϱ >& Ψϭ͘ϱϬ Ψϭ͕ϭϳϳ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϰϳ ^z ΨϮ͘ϱϬ Ψϯϲϳ͘ϱϬ ^hdKd>с Ψϭ͕ϱϰϱ͘ϬϬ ,h^KEtz Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ ϭϭϬ ^z ΨϮ͘ϱϬ ΨϮϳϰ͘ϰϰ ^hdKd>с ΨϮϳϰ͘ϰϰ /^KE^dZd Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ ϳϭ ^z ΨϮ͘ϱϬ Ψϭϳϳ͘ϱϬ ^hdKd>с Ψϭϳϳ͘ϱϬ dKd>с Ψϴ͕ϲϰϯ͘ϭϭ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 566 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s >Ͳϭ >ŝŐŚƚŝŶŐ ϲ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϵ͕ϴϬϬ͘ϬϬ ^hdKd>с Ψϭϵ͕ϴϬϬ͘ϬϬ EEWK>/^sEh >Ͳϭ >ŝŐŚƚŝŶŐ ϲ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϵ͕ϴϬϬ͘ϬϬ ^hdKd>с Ψϭϵ͕ϴϬϬ͘ϬϬ ,h^KEtz >Ͳϭ >ŝŐŚƚŝŶŐ ϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯ͕ϯϬϬ͘ϬϬ ^hdKd>с Ψϯ͕ϯϬϬ͘ϬϬ t^,/E'dKEW> >Ͳϭ >ŝŐŚƚŝŶŐ ϯ Ψϯ͕ϯϬϬ͘ϬϬ Ψϵ͕ϵϬϬ͘ϬϬ ^hdKd>с Ψϵ͕ϵϬϬ͘ϬϬ /^KE^dZd >Ͳϭ >ŝŐŚƚŝŶŐ ϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯ͕ϯϬϬ͘ϬϬ ^hdKd>с Ψϯ͕ϯϬϬ͘ϬϬ dKd>с Ψϱϲ͕ϭϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 567 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ dZ/d/KE^Z/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϰϬ͕ϱϬϬ͘ϬϬ ΨϰϬ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϰϬ͕ϱϬϬ͘ϬϬ EEWK>/^sEh >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϲϬ͕ϬϬϬ͘ϬϬ ΨϲϬ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϲϬ͕ϬϬϬ͘ϬϬ ,h^KEtz >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϲ͕ϬϬϬ͘ϬϬ Ψϲ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϲ͕ϬϬϬ͘ϬϬ t^,/E'dKEW> >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϯϭ͕ϱϬϬ͘ϬϬ Ψϯϭ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϯϭ͕ϱϬϬ͘ϬϬ /^KE^dZd >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϭ͕ϳϱϬ͘ϬϬ Ψϭ͕ϳϱϬ͘ϬϬ ^hdKd>с Ψϭ͕ϳϱϬ͘ϬϬ dKd>с Ψϭϯϵ͕ϳϱϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 568 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) W,^ ǀĂůŽŶWĂƌŬWŚĂƐĞϰ WW> 16.A.3.d Packet Pg. 569 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) WĂǀŝŶŐ ΨϰϬϱ͕ϰϲϲ͘ϱϬ ƌĂŝŶĂŐĞ Ψϭϱϱ͕ϵϲϬ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϲ͕ϮϯϮ͘ϳϴ >ŝŐŚƚŝŶŐ Ψϰϲ͕ϮϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ Ψϭϱϯ͕ϮϱϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϳϲϳ͕ϭϬϵ͘Ϯϴ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϳϲ͕ϳϭϬ͘ϵϯ dŽƚĂů Ψϴϰϯ͕ϴϮϬ͘Ϯϭ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ǀĂůŽŶWĂƌŬWŚĂƐĞϰͲ;WŚĂƐĞͿ WW> ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ 16.A.3.d Packet Pg. 570 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϱ͕ϯϱϲ ^z Ψϲ͘ϬϬ ΨϯϮ͕ϭϯϲ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϱ͕ϯϱϲ ^z Ψϲ͘ϬϬ ΨϯϮ͕ϭϯϲ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϱ͕ϯϱϲ ^z Ψϵ͘ϬϬ Ψϰϴ͕ϮϬϰ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϲ͕ϵϭϴ ^z ΨϮ͘ϱϬ Ψϭϳ͕Ϯϵϱ͘ϬϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϰ͕ϳϮϭ >& Ψϭϭ͘ϬϬ Ψϱϭ͕ϵϯϭ͘ϬϬ WͲϲ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ Ϯ͕ϳϲϱ ^z ΨϯϮ͘ϬϬ Ψϴϴ͕ϰϴϬ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϳ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ WͲϴ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϳϵ͕ϭϴϮ͘ϬϬ ,h^KEtz WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϬϮϬ ^z Ψϲ͘ϬϬ ΨϭϮ͕ϭϮϬ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϬϮϬ ^z Ψϲ͘ϬϬ ΨϭϮ͕ϭϮϬ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕ϬϮϬ ^z Ψϵ͘ϬϬ Ψϭϴ͕ϭϴϬ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϲϭϮ ^z ΨϮ͘ϱϬ Ψϲ͕ϱϯϬ͘ϬϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϳϲϴ >& Ψϭϭ͘ϬϬ Ψϭϵ͕ϰϰϴ͘ϬϬ WͲϲ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ ϭ͕ϬϭϬ ^z ΨϯϮ͘ϬϬ ΨϯϮ͕ϯϮϬ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϭϬϱ͕ϳϭϴ͘ϬϬ >E^dZ^dZd WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϯϯϳ ^z Ψϲ͘ϬϬ ΨϮ͕ϬϮϮ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϯϯϳ ^z Ψϲ͘ϬϬ ΨϮ͕ϬϮϮ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϯϯϳ ^z Ψϵ͘ϬϬ Ψϯ͕Ϭϯϯ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϰϯϯ ^z ΨϮ͘ϱϬ Ψϭ͕ϬϴϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ Ϯϵϯ >& Ψϭϭ͘ϬϬ Ψϯ͕ϮϮϯ͘ϬϬ WͲϲ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ;ZĞŝŶĨŽƌĐĞĚͿ ϭϲϮ ^z ΨϯϮ͘ϬϬ Ψϱ͕ϭϴϰ͘ϬϬ WͲϳ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϬ͕ϱϲϲ͘ϱϬ dKd>с ΨϰϬϱ͕ϰϲϲ͘ϱϬ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 571 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh Ͳϭ ϭϴΗZW ϴϭ >& ΨϰϬ͘ϬϬ Ψϯ͕ϮϰϬ͘ϬϬ ͲϮ ϮϰΗZW ϵϱϵ >& Ψϱϱ͘ϬϬ ΨϱϮ͕ϳϰϱ͘ϬϬ Ͳϯ ϮϰΗ&ůĂƌĞĚŶĚ ϱ ΨϮ͕Ϯϳϱ͘ϬϬ Ψϭϭ͕ϯϳϱ͘ϬϬ Ͳϰ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϴ Ψϰ͕ϬϬϬ͘ϬϬ ΨϯϮ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϵϵ͕ϯϲϬ͘ϬϬ ,h^KEtz Ͳϭ ϭϴΗZW Ϯϵ >& ΨϰϬ͘ϬϬ Ψϭ͕ϭϲϬ͘ϬϬ ͲϮ ϮϰΗZW ϱϵϯ >& Ψϱϱ͘ϬϬ ΨϯϮ͕ϲϭϱ͘ϬϬ Ͳϯ ϮϰΗ&ůĂƌĞĚŶĚ ϯ ΨϮ͕Ϯϳϱ͘ϬϬ Ψϲ͕ϴϮϱ͘ϬϬ Ͳϰ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϰ Ψϰ͕ϬϬϬ͘ϬϬ Ψϭϲ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϱϲ͕ϲϬϬ͘ϬϬ dKd>с Ψϭϱϱ͕ϵϲϬ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 572 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ Ϯ͕ϵϬϬ >& Ψϭ͘ϱϬ Ψϰ͕ϯϱϬ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϱϮϱ ^z ΨϮ͘ϱϬ Ψϭ͕ϯϭϭ͘ϯϵ ^hdKd>с Ψϱ͕ϲϲϭ͘ϯϵ ,h^KEtz Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ ϭϵϲ ^z ΨϮ͘ϱϬ ΨϰϵϬ͘ϬϬ ^hdKd>с ΨϰϵϬ͘ϬϬ >E^dZ^dZd Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ ϯϯ ^z ΨϮ͘ϱϬ Ψϴϭ͘ϯϵ ^hdKd>с Ψϴϭ͘ϯϵ dKd>с Ψϲ͕ϮϯϮ͘ϳϴ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 573 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh >Ͳϭ >ŝŐŚƚŝŶŐ ϵ Ψϯ͕ϯϬϬ͘ϬϬ ΨϮϵ͕ϳϬϬ͘ϬϬ ^hdKd>с ΨϮϵ͕ϳϬϬ͘ϬϬ ,h^KEtz >Ͳϭ >ŝŐŚƚŝŶŐ ϰ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϯ͕ϮϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϮϬϬ͘ϬϬ >E^dZ^dZd >Ͳϭ >ŝŐŚƚŝŶŐ ϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯ͕ϯϬϬ͘ϬϬ ^hdKd>с Ψϯ͕ϯϬϬ͘ϬϬ dKd>с Ψϰϲ͕ϮϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 574 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ EEWK>/^sEh >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϭϬϴ͕ϬϬϬ͘ϬϬ ΨϭϬϴ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϭϬϴ͕ϬϬϬ͘ϬϬ ,h^KEtz >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϰϯ͕ϱϬϬ͘ϬϬ Ψϰϯ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϰϯ͕ϱϬϬ͘ϬϬ >E^dZ^dZd >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϭ͕ϳϱϬ͘ϬϬ Ψϭ͕ϳϱϬ͘ϬϬ ^hdKd>с Ψϭ͕ϳϱϬ͘ϬϬ dKd>с Ψϭϱϯ͕ϮϱϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 575 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4) ǣ ͓ ǣ ͳǡͶͳͷǤͲͲ̈́ ͳǡͶͳͷǤͲͲ̈́ ǣ ͺ͵ Ȁ ǣ Ǧ̈́ Ǧ̈́ ̈́ʹͲͲΪ̈́ʹͷǤǤͳǡͲͲͲǤǤȋ̈́ͷǡͲͲͲǤȌ ʹǡͻͷͲǤͲͲ̈́ ʹǡͻͷͲǤͲͲ̈́ ǤǤǣ ͳͳͲ Ȁ ̈́ʹͲͲǤͲͲȋȌ Ǧ̈́ Ǧ̈́ Ȁ̈́ͳǡͲͲͲȋȌ Ǧ̈́ Ǧ̈́ Ȃ̈́ʹͷͲǤͲͲͳǡ̈́ͷͲǤͲͲǤ͵ǡͲͲͲǤͲͲ̈́ ͵ǡͲͲͲǤͲͲ̈́ ǣ ͺ͵ ȋǤȌȋ̈́͵ǡͲͲͲǤͲͲȌ ȋ Ȍ ͳͲͲǤͲͲ̈́ ͳͲͲǤͲͲ̈́ ƬȂȋʹͲͲͶǦ͵ͳͺǤʹǤͶȌ ȀǦ̈́ Ǧ̈́ ̈́ Ȁ ̈́ʹǤʹͷΨα Ǧ̈́ ƬȂǡƬ ͳ͹ǡͻ͸ͲǤ͸Ͷ̈́ ͳͺǡͳͻ͸ǤʹͶ̈́ ̈́ʹǡ͵ͻͶǡ͹ͷʹǤͷ͸̈́ ̈́ʹǡ͵ͻͶǡ͹ͷʹǤͷ͸̈́ ʹǤʹͷΨα ͷ͵ǡͺͺͳǤͻ͵̈́ Ǧ ȀǦ̈́ Ǧ̈́ Ȁ ȀǦ̈́ Ǧ̈́ Ǧǣ ʹͷǡͶʹͷǤ͸Ͷ̈́ ʹͷǡ͸͸ͳǤʹͶ̈́ Ǧ ǣ ǣ ʹͷǡͶʹͷǤ͸Ͷ̈́ ʹͷǡ͸͸ͳǤʹͶ̈́ ǣ Ǧ͈ Ǧ͈ ǣ ͸ͻǡͺ͸ͻǤͼͺ͈ʹͷǡ͸͸ͳǤʹͶ̈́ Ͷ ʹͲʹͳͲͲͲͲͳ͹͵ ǣ̈́ͳǡͲͲͲǤͲͲ̈́ͷǤͲͲȋȌ Ǧǣ̈́ͳǡͲͲͲǤͲͲ̈́ͳͲǤͲͲȋȌ ȂͲǤ͹ͷΨȀ ȂʹǤʹͷΨȀȋȌ ȋͲͳȌ ͲͲ ȂͲǤ͹ͷΨǡƬ ȂʹǤʹͷΨǡƬȋȌ Ǧ̈́ͷͲͲǤͲͲȋȌ ǦǦ̱Ǥȋ͹͹ͶǦͺʹ͸ͲȌ Ǧ̈́ͳǡͲͲͲȋǤͲͺǦͷ͵ȌȋȌ 16.A.3.d Packet Pg. 576 Attachment: Opinion of Probable Cost - County (15741 : Final Plat - Avalon Park Phase 4)