The URL can be used to link to this page

Agenda 02/22/2022 Item #16A 3 (Record the Final Plat of Del Webb Naples Parcels 301-303 & 311)02/22/2022 EXECUTIVE SUMMARY Recommendation to approve for recording the final plat of Del Webb Naples Parcels 301-303 and 311, (Application Number PL20210002134) approval of the standard form Construction and Maintenance Agreement and approval of the performance security in the amount of $3,362,555.56. OBJECTIVE: To have the Board of County Commissioners ("Board") approve for recording the final plat of Del Webb Naples Parcels 301-303 and 311, a subdivision of lands located in Section 17, Township 48 South, Range 29 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 Del Webb Naples Parcels 301-303 and 311. 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 Del Webb Naples Parcels 301 -303 and 311 be approved for recording. FISCAL IMPACT: The project cost is $3,056,868.69 (estimated) to be borne by the developer. The cost breakdown is as follows: a) Water & Sewer $1,388,358.91 b) Drainage, Paving, Grading $1,668,509.78 The Security amount, equal to 110% of the project cost, is $3,362,555.56 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: $51,350.29 The Review Fees are based on a construction estimate of $1,668,509.78 (does not include Ave Maria Utilities) and were paid in September, 2021. The breakdown is as follows: a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,295.00 b) Construction Drawing Review Fee Water & Sewer (.75% const. est.) n/a c) Drainage, Paving, Grading (.75% const. est.) $12,513.82 d) Construction Inspection Fee Water & Sewer (2.25% const. est.) n/a e) Drainage, Paving, Grading (2.25% const. est.) $37,541.47 16.A.3 Packet Pg. 216 02/22/2022 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 Del Webb Naples Parcels 301-303 and 311 (Application Number PL20210002134) for recording with the following stipulations: 1. Approve the amount of $3,362,555.56 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 ATTACHMENT(S) 1. Location Map (PDF) 2. Plat Map (PDF) 3. Opinion of Probable Cost - AMUC (PDF) 4. Opinion of Probable Cost - Collier County (PDF) 16.A.3 Packet Pg. 217 02/22/2022 COLLIER COUNTY Board of County Commissioners Item Number: 16.A.3 Doc ID: 21113 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 Del Webb Naples Parcels 301-303 and 311, (Application Number PL20210002134) approval of the standard form Construction and Maintenance Agreement and approval of the performance security in the amount of $3,362,555.56. Meeting Date: 02/22/2022 Prepared by: Title: Technician – Growth Management Development Review Name: Lucia Martin 01/18/2022 11:03 AM Submitted by: Title: Environmental Specialist – Growth Management Department Name: Jaime Cook 01/18/2022 11:03 AM Approved By: Review: Growth Management Operations & Regulatory Management Kenneth Kovensky Additional Reviewer Completed 01/18/2022 3:46 PM Growth Management Department Lissett DeLaRosa Growth Management Department Completed 01/21/2022 9:07 AM Growth Management Development Review Brett Rosenblum Additional Reviewer Completed 01/24/2022 1:25 PM Engineering & Natural Resources Jack McKenna Additional Reviewer Completed 01/28/2022 8:58 AM Growth Management Department Jaime Cook Additional Reviewer Completed 01/28/2022 11:43 AM Growth Management Department Jeanne Marcella Transportation Skipped 01/25/2022 4:41 PM Growth Management Department James C French Growth Management Completed 01/31/2022 7:41 PM County Attorney's Office Derek D. Perry Level 2 Attorney Review Completed 02/07/2022 9:27 AM Office of Management and Budget Debra Windsor Level 3 OMB Gatekeeper Review Completed 02/07/2022 10:01 AM County Attorney's Office Jeffrey A. Klatzkow Level 3 County Attorney's Office Review Completed 02/07/2022 10:07 AM Office of Management and Budget Laura Zautcke Additional Reviewer Completed 02/10/2022 5:38 PM County Manager's Office Geoffrey Willig Level 4 County Manager Review Completed 02/11/2022 10:26 AM Board of County Commissioners Geoffrey Willig Meeting Pending 02/22/2022 9:00 AM 16.A.3 Packet Pg. 218 DEL WEBB NAPLES PARCELS 301-303 AND 311 LOCATION MAP 16.A.3.a Packet Pg. 219 Attachment: Location Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) Digitally signed by Lance T Miller, PSM #5627 DN: cn=Lance T Miller, PSM #5627, o=and the signature must be verified on any electronic copies. SHA-1 authentication code must be verified on any electronic copies., ou=Digitally signed and sealed using a SHA-1 authentication code; and Printed copies of this document are not considered signed and sealed, email=lance.miller@stantec.com, c=US Date: 2021.12.20 08:55:39 -05'00' Adobe Acrobat version: 2021.007.2009916.A.3.bPacket Pg. 220Attachment: Plat Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) 16.A.3.bPacket Pg. 221Attachment: Plat Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) 16.A.3.bPacket Pg. 222Attachment: Plat Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) 16.A.3.bPacket Pg. 223Attachment: Plat Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) 16.A.3.bPacket Pg. 224Attachment: Plat Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) 16.A.3.bPacket Pg. 225Attachment: Plat Map (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) Dh WŚĂƐĞWŚĂƐĞ WŚĂƐĞ WŚĂƐĞ dŽƚĂů tĂƐƚĞǁĂƚĞƌ ΨϲϱϮ͕ϴϭϭ͘Ϯϲ Ψϭϭϰ͕ϯϭϴ͘ϱϬ Ψϭϰϳ͕ϬϱϬ͘ϭϬ ΨϭϮϬ͕Ϯϯϳ͘Ϭϱ Ψϭ͕Ϭϯϰ͕ϰϭϲ͘ϵϭ tĂƚĞƌ Ψϭϯϭ͕ϳϭϲ͘ϬϬ ΨϲϬ͕ϭϵϲ͘ϬϬ Ψϴϱ͕ϴϰϬ͘ϬϬ Ψϳϲ͕ϭϵϬ͘ϬϬ Ψϯϱϯ͕ϵϰϮ͘ϬϬ ^ƵďͲdŽƚĂů Ψϳϴϰ͕ϱϮϳ͘Ϯϲ Ψϭϳϰ͕ϱϭϰ͘ϱϬ ΨϮϯϮ͕ϴϵϬ͘ϭϬ Ψϭϵϲ͕ϰϮϳ͘Ϭϱ Ψϭ͕ϯϴϴ͕ϯϱϴ͘ϵϭ ϭϬйKΘD Ψϳϴ͕ϰϱϮ͘ϳϯ Ψϭϳ͕ϰϱϭ͘ϰϱ ΨϮϯ͕Ϯϴϵ͘Ϭϭ Ψϭϵ͕ϲϰϮ͘ϳϭ Ψϭϯϴ͕ϴϯϱ͘ϴϵ dŽƚĂů ΨϴϲϮ͕ϵϳϵ͘ϵϵ Ψϭϵϭ͕ϵϲϱ͘ϵϱ ΨϮϱϲ͕ϭϳϵ͘ϭϭ ΨϮϭϲ͕Ϭϲϵ͘ϳϲ Ψϭ͕ϱϮϳ͕ϭϵϰ͘ϴϬ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨ ƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚ ƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ 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 09/07/2021. 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: 2021.09.07 13:36:20-04'00' 16.A.3.c Packet Pg. 226 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.c Packet Pg. 227 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) tĂƐƚĞǁĂƚĞƌ ΨϲϱϮ͕ϴϭϭ͘Ϯϲ tĂƚĞƌ Ψϭϯϭ͕ϳϭϲ͘ϬϬ ^ƵďͲdŽƚĂů Ψϳϴϰ͕ϱϮϳ͘Ϯϲ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϳϴ͕ϰϱϮ͘ϳϯ dŽƚĂů ΨϴϲϮ͕ϵϳϵ͘ϵϵ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ Dh ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ 16.A.3.c Packet Pg. 228 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϲΖͲϭϴΖͿ ϯϯϱ >& ΨϵϬ͘ϬϬ ΨϯϬ͕ϭϱϬ͘ϬϬ ttͲϮ ϰΖDĂŶŚŽůĞ;ϭϲΖͲϭϴΖͿ Ϯ Ψϭϱ͕ϬϬϬ͘ϬϬ ΨϯϬ͕ϬϬϬ͘ϬϬ ttͲϯ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϯϯϱ >& ΨϮ͘Ϯϱ Ψϳϱϰ͘ϳϲ ^hdKd>с ΨϲϬ͕ϵϬϰ͘ϳϲ >/Zdz^dZd ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϯϭϲ >& Ψϰϯ͘ϯϱ Ψϭϯ͕ϲϵϴ͘ϲϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϱϬϰ >& ΨϱϬ͘ϬϬ ΨϮϱ͕ϮϬϬ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϱϭϰ >& Ψϳϱ͘ϬϬ Ψϯϴ͕ϱϱϬ͘ϬϬ ttͲϰ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϲΖͲϭϴΖͿ ϰϰϮ >& ΨϵϬ͘ϬϬ Ψϯϵ͕ϳϴϬ͘ϬϬ ttͲϱ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϴΖͲϮϬΖͿ Ϯϲ >& ΨϭϬϱ͘ϬϬ ΨϮ͕ϳϯϬ͘ϬϬ ttͲϲ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ Ϯ Ψϵ͕ϬϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ ttͲϳ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿ Ϯ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϮϭ͕ϬϬϬ͘ϬϬ ttͲϴ ϰΖDĂŶŚŽůĞ;ϭϰΖͲϭϲΖͿ ϯ Ψϭϯ͕ϬϬϬ͘ϬϬ Ψϯϵ͕ϬϬϬ͘ϬϬ ttͲϵ ϰΖDĂŶŚŽůĞ;ϭϲΖͲϭϴΖͿ ϯ Ψϭϱ͕ϬϬϬ͘ϬϬ Ψϰϱ͕ϬϬϬ͘ϬϬ ttͲϭϬ ϰΖDĂŶŚŽůĞ;ϭϲΖͲϭϴΖͿZKWΎ ϭ Ψϭϲ͕ϱϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ ttͲϭϭ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϰ Ψϴϳϱ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ttͲϭϮ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϴ Ψϭ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ ttͲϭϯ ϰΗ&ŽƌĐĞDĂŝŶ;ZͲϭϴͿ ϭ͕ϰϵϮ >& ΨϮϱ͘ϬϬ Ψϯϳ͕ϯϬϬ͘ϬϬ ttͲϭϰ ϰΗ&ŽƌĐĞDĂŝŶ;ZͲϭϰͿ ϭϰϲ >& ΨϮϴ͘ϬϬ Ψϰ͕Ϭϴϴ͘ϬϬ ttͲϭϱ ŝƌZĞůĞĂƐĞsĂůǀĞ ϯ Ψϳ͕ϬϬϬ͘ϬϬ ΨϮϭ͕ϬϬϬ͘ϬϬ ttͲϭϲ ϰΗWůƵŐsĂůǀĞ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ttͲϭϳ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐ&ŽƌĐĞDĂŝŶ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ttͲϭϴ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϭ͕ϴϬϮ >& ΨϮ͘Ϯϱ Ψϰ͕Ϭϱϵ͘ϵϭ ttͲϭϵ WƵŵƉ^ƚĂƚŝŽŶ;ŽŵƉůĞƚĞͿ ϭ ΨϮϱϬ͕ϬϬϬ͘ϬϬ ΨϮϱϬ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϱϵϭ͕ϵϬϲ͘ϱϭ dKd>с ΨϲϱϮ͕ϴϭϭ͘Ϯϲ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 229 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϳϴϯ >& ΨϮϬ͘ϬϬ Ψϭϱ͕ϲϲϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϯϰ >& ΨϮϮ͘ϬϬ Ψϳϰϴ͘ϬϬ WtͲϯ ϴΗ'ĂƚĞsĂůǀĞ Ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WtͲϰ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϱ ƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ WtͲϲ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϮϴ͕ϵϬϴ͘ϬϬ >/Zdz^dZd WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭ͕ϴϳϭ >& ΨϮϬ͘ϬϬ Ψϯϳ͕ϰϮϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ Ϯϱϰ >& ΨϮϮ͘ϬϬ Ψϱ͕ϱϴϴ͘ϬϬ WtͲϯ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭ ΨϴϬϬ͘ϬϬ ΨϴϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϬ Ψϭ͕ϬϬϬ͘ϬϬ ΨϭϬ͕ϬϬϬ͘ϬϬ WtͲϱ ϴΗ'ĂƚĞsĂůǀĞ ϭϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ WtͲϲ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϰ Ψϰ͕ϱϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ WtͲϳ dĞŵƉŽƌĂƌǇůŽǁͲŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϯ Ψϯ͕ϱϬϬ͘ϬϬ ΨϭϬ͕ϱϬϬ͘ϬϬ WtͲϴ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϵ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϭϬϮ͕ϴϬϴ͘ϬϬ dKd>с Ψϭϯϭ͕ϳϭϲ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 230 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.c Packet Pg. 231 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) tĂƐƚĞǁĂƚĞƌ Ψϭϭϰ͕ϯϭϴ͘ϱϬ tĂƚĞƌ ΨϲϬ͕ϭϵϲ͘ϬϬ ^ƵďͲdŽƚĂů Ψϭϳϰ͕ϱϭϰ͘ϱϬ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϭϳ͕ϰϱϭ͘ϰϱ dŽƚĂů Ψϭϵϭ͕ϵϲϱ͘ϵϱ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ Dh ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ 16.A.3.c Packet Pg. 232 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϭϮϳ >& Ψϳϱ͘ϬϬ Ψϵ͕ϱϮϱ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϲΖͲϭϴΖͿ ϰϭ >& ΨϵϬ͘ϬϬ Ψϯ͕ϲϵϬ͘ϬϬ ttͲϯ ϰΖDĂŶŚŽůĞ;ϭϰΖͲϭϲΖͿ Ϯ Ψϭϯ͕ϬϬϬ͘ϬϬ ΨϮϲ͕ϬϬϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϭϰΖͲϭϲΖͿZKWΎ ϭ Ψϭϰ͕ϱϬϬ͘ϬϬ Ψϭϰ͕ϱϬϬ͘ϬϬ ttͲϱ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϭϲϴ >& ΨϮ͘Ϯϱ Ψϯϳϴ͘ϬϬ ^hdKd>с Ψϱϰ͕Ϭϵϯ͘ϬϬ >/Zdz^dZd ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϬͲϲΖͿ ϯϳϱ >& ΨϮϲ͘ϬϬ Ψϵ͕ϳϱϬ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ ϭϵϯ >& ΨϯϮ͘ϬϬ Ψϲ͕ϭϳϲ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϭϭϰ >& Ψϯϱ͘ϬϬ Ψϯ͕ϵϵϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ ϯ Ψϱ͕ϲϭϬ͘ϬϬ Ψϭϲ͕ϴϯϬ͘ϬϬ ttͲϱ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϭ Ψϲ͕ϰϰϱ͘ϬϬ Ψϲ͕ϰϰϱ͘ϬϬ ttͲϲ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϰ Ψϴϳϱ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ttͲϳ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϮ Ψϭ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ ttͲϴ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϲϴϮ >& ΨϮ͘Ϯϱ Ψϭ͕ϱϯϰ͘ϱϬ ^hdKd>с ΨϲϬ͕ϮϮϱ͘ϱϬ dKd>с Ψϭϭϰ͕ϯϭϴ͘ϱϬ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 233 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϮϬϳ >& ΨϮϬ͘ϬϬ Ψϰ͕ϭϰϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϰϴ >& ΨϮϮ͘ϬϬ Ψϭ͕Ϭϱϲ͘ϬϬ WtͲϯ ϴΗ'ĂƚĞsĂůǀĞ ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϰ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϱ dĞŵƉŽƌĂƌǇůŽǁͲŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϭϳ͕ϲϵϲ͘ϬϬ >/Zdz^dZd WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϳϵϬ >& ΨϮϬ͘ϬϬ Ψϭϱ͕ϴϬϬ͘ϬϬ WtͲϮ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϰ ΨϴϬϬ͘ϬϬ Ψϯ͕ϮϬϬ͘ϬϬ WtͲϯ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϮ Ψϭ͕ϬϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ WtͲϰ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ Ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ WtͲϱ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϰϮ͕ϱϬϬ͘ϬϬ dKd>с ΨϲϬ͕ϭϵϲ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 234 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.c Packet Pg. 235 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) tĂƐƚĞǁĂƚĞƌ Ψϭϰϳ͕ϬϱϬ͘ϭϬ tĂƚĞƌ Ψϴϱ͕ϴϰϬ͘ϬϬ ^ƵďͲdŽƚĂů ΨϮϯϮ͕ϴϵϬ͘ϭϬ ϭϬйŽŶƚŝŶŐĞŶĐǇ ΨϮϯ͕Ϯϴϵ͘Ϭϭ dŽƚĂů ΨϮϱϲ͕ϭϳϵ͘ϭϭ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ Dh EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ %?3URMHFWV?$YH0DULD'HO:HEE ?3URMHFW0DQDJHPHQW?23&?$08&?5HY?'HO:HEE 23&$08&5(9 16.A.3.c Packet Pg. 236 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ Ϯϳϭ >& Ψϰϯ͘ϯϱ Ψϭϭ͕ϳϰϳ͘ϴϱ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ ϯϬϳ >& ΨϱϬ͘ϬϬ Ψϭϱ͕ϯϱϬ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϰΖͲϭϲΖͿ ϭϲϮ >& Ψϳϱ͘ϬϬ ΨϭϮ͕ϭϱϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ ϭ Ψϵ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ ttͲϱ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿ Ϯ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϮϭ͕ϬϬϬ͘ϬϬ ttͲϲ ϰΖDĂŶŚŽůĞ;ϭϰΖͲϭϲΖͿ ϭ Ψϭϯ͕ϬϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ ttͲϳ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϳϰϬ >& ΨϮ͘Ϯϱ Ψϭ͕ϲϲϱ͘ϬϬ ^hdKd>с Ψϴϯ͕ϵϭϮ͘ϴϱ ,KEKZtz ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϬͲϲΖͿ ϯϵϳ >& ΨϮϲ͘ϬϬ ΨϭϬ͕ϯϮϮ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ ϮϴϬ >& ΨϯϮ͘ϬϬ Ψϴ͕ϵϲϬ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϭϯϮ >& Ψϯϱ͘ϬϬ Ψϰ͕ϲϮϬ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ Ϯ Ψϱ͕ϲϭϬ͘ϬϬ Ψϭϭ͕ϮϮϬ͘ϬϬ ttͲϱ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϭ Ψϲ͕ϰϰϱ͘ϬϬ Ψϲ͕ϰϰϱ͘ϬϬ ttͲϲ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ Ϯ Ψϴϳϱ͘ϬϬ Ψϭ͕ϳϱϬ͘ϬϬ ttͲϳ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϴ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ ttͲϴ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϴϬϵ >& ΨϮ͘Ϯϱ Ψϭ͕ϴϮϬ͘Ϯϱ ^hdKd>с Ψϲϯ͕ϭϯϳ͘Ϯϱ dKd>с Ψϭϰϳ͕ϬϱϬ͘ϭϬ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 237 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϲϲϳ >& ΨϮϬ͘ϬϬ Ψϭϯ͕ϯϰϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϰϴ >& ΨϮϮ͘ϬϬ Ψϭ͕Ϭϱϲ͘ϬϬ WtͲϯ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϰ ϴΗ'ĂƚĞsĂůǀĞ ϱ Ψϭ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ WtͲϱ dĞŵƉŽƌĂƌǇůŽǁŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ WtͲϲ WĞƌŵĂŶĞŶƚĂĐƚĞƌŝĂů^ĂŵƉůĞWŽŝŶƚ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϯϭ͕ϯϵϲ͘ϬϬ ,KEKZtz WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϵϱϲ >& ΨϮϬ͘ϬϬ Ψϭϵ͕ϭϮϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϰϮ >& ΨϮϮ͘ϬϬ ΨϵϮϰ͘ϬϬ WtͲϯ ϭ͘ϱΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϴ ΨϴϬϬ͘ϬϬ Ψϲ͕ϰϬϬ͘ϬϬ WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϱ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϱ͕ϬϬϬ͘ϬϬ WtͲϱ ϴΗ'ĂƚĞsĂůǀĞ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ WtͲϲ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ Ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ WtͲϳ ŽŶŶĞĐƚƚŽǆŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϱϰ͕ϰϰϰ͘ϬϬ dKd>с Ψϴϱ͕ϴϰϬ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 238 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.c Packet Pg. 239 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) tĂƐƚĞǁĂƚĞƌ ΨϭϮϬ͕Ϯϯϳ͘Ϭϱ tĂƚĞƌ Ψϳϲ͕ϭϵϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϭϵϲ͕ϰϮϳ͘Ϭϱ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϭϵ͕ϲϰϮ͘ϳϭ dŽƚĂů ΨϮϭϲ͕Ϭϲϵ͘ϳϲ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ Dh EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ 16.A.3.c Packet Pg. 240 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϭϳϭ >& Ψϯϱ͘ϬϬ Ψϱ͕ϵϴϱ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ Ϯϴϴ >& Ψϰϯ͘ϯϱ ΨϭϮ͕ϰϴϰ͘ϴϬ ttͲϯ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ ϭ Ψϳ͕ϯϳϯ͘ϬϬ Ψϳ͕ϯϳϯ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ Ϯ Ψϵ͕ϬϬϬ͘ϬϬ Ψϭϴ͕ϬϬϬ͘ϬϬ ttͲϱ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϰϱϵ >& ΨϮ͘Ϯϱ Ψϭ͕ϬϯϮ͘ϳϱ ^hdKd>с Ψϰϰ͕ϴϳϱ͘ϱϱ DDKZ/>>E ttͲϭ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϬͲϲΖͿ ϯϯϬ >& ΨϮϲ͘ϬϬ Ψϴ͕ϱϴϬ͘ϬϬ ttͲϮ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϲΖͲϴΖͿ ϯϵϳ >& ΨϯϮ͘ϬϬ ΨϭϮ͕ϳϬϰ͘ϬϬ ttͲϯ ϴΗWs'ƌĂǀŝƚǇ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϭϮϯ >& Ψϯϱ͘ϬϬ Ψϰ͕ϯϬϱ͘ϬϬ ttͲϰ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ Ϯ Ψϱ͕ϲϭϬ͘ϬϬ Ψϭϭ͕ϮϮϬ͘ϬϬ ttͲϱ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ Ϯ Ψϲ͕ϰϰϱ͘ϬϬ ΨϭϮ͕ϴϵϬ͘ϬϬ ttͲϲ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϬ Ψϴϳϱ͘ϬϬ Ψϴ͕ϳϱϬ͘ϬϬ ttͲϳ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϱ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭϱ͕ϬϬϬ͘ϬϬ ttͲϴ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϴϱϬ >& ΨϮ͘Ϯϱ Ψϭ͕ϵϭϮ͘ϱϬ ^hdKd>с Ψϳϱ͕ϯϲϭ͘ϱϬ dKd>с ΨϭϮϬ͕Ϯϯϳ͘Ϭϱ t^dtdZ;W,^Ϳ 16.A.3.c Packet Pg. 241 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϯϭϭ >& ΨϮϬ͘ϬϬ Ψϲ͕ϮϮϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϰϵ >& ΨϮϮ͘ϬϬ Ψϭ͕Ϭϳϴ͘ϬϬ WtͲϯ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WtͲϰ ϴΗ'ĂƚĞsĂůǀĞ Ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WtͲϱ dĞŵƉŽƌĂƌǇůŽǁŽĨĨǁͬƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ Ϯ Ψϯ͕ϱϬϬ͘ϬϬ Ψϳ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϮϭ͕ϳϵϴ͘ϬϬ DDKZ/>>E WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϵϬϱ >& ΨϮϬ͘ϬϬ Ψϭϴ͕ϭϬϬ͘ϬϬ WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϰͿ ϯϲ >& ΨϮϮ͘ϬϬ ΨϳϵϮ͘ϬϬ WtͲϯ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϮϬ Ψϭ͕ϬϬϬ͘ϬϬ ΨϮϬ͕ϬϬϬ͘ϬϬ WtͲϰ &ŝƌĞ,ǇĚƌĂŶƚƐƐĞŵďůǇ͕ŽŵƉůĞƚĞ Ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ WtͲϱ ϴΗ'ĂƚĞsĂůǀĞ Ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WtͲϲ ƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϯ͕ϱϬϬ͘ϬϬ Ψϯ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϱϰ͕ϯϵϮ͘ϬϬ dKd>с Ψϳϲ͕ϭϵϬ͘ϬϬ WKd>tdZ;W,^Ϳ 16.A.3.c Packet Pg. 242 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) Ƭ α ̈́ͳǡ͵ͺͺǡ͵ͷͺǤͻͳ ȂͲǤ͹ͷΨȀ ͲǤ͹ͷΨα ̈́ͳͲǡͶͳʹǤ͸ͻ ȂʹǤʹͷΨȀ ʹǤʹͷΨα ̈́͵ͳǡʹ͵ͺǤͲͺ ǣ ̈́Ͷͳǡ͸ͷͲǤ͹͹ &>hd/KEtKZ<^,dͲWW>;ǀĂůŽŶWĂƌŬWŚĂƐĞϰͿ 16.A.3.c Packet Pg. 243 Attachment: Opinion of Probable Cost - AMUC (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) WW> WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ dŽƚĂů ΨϰϬϲ͕ϳϵϮ͘ϬϬ Ψϭϯϲ͕ϲϯϬ͘ϱϬ ΨϮϭϵ͕ϬϮϵ͘ϬϬ Ψϭϲϵ͕ϴϴϲ͘ϬϬ ΨϵϯϮ͕ϯϯϳ͘ϱϬ Ψϭϳϯ͕ϳϲϬ͘ϬϬ Ψϲϴ͕Ϭϯϲ͘ϬϬ Ψϭϭϭ͕ϰϯϭ͘ϬϬ Ψϵϭ͕ϵϴϬ͘ϬϬ Ψϰϰϱ͕ϮϬϳ͘ϬϬ ΨϭϬ͕ϲϱϭ͘ϭϳ Ψϭ͕ϵϴϰ͘ϲϳ Ψϯ͕Ϯϵϭ͘ϮϮ Ψϯ͕ϯϯϴ͘ϮϮ Ψϭϵ͕Ϯϲϱ͘Ϯϴ Ψϰϲ͕ϮϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ ΨϮϯ͕ϭϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ ΨϲϮ͕ϳϬϬ͘ϬϬ ΨϰϬ͕ϬϬϬ͘ϬϬ Ψϰϱ͕ϬϬϬ͘ϬϬ ΨϲϮ͕ϬϬϬ͘ϬϬ ΨϲϮ͕ϬϬϬ͘ϬϬ ΨϮϬϵ͕ϬϬϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϲϳϳ͕ϰϬϯ͘ϭϳ ΨϮϲϴ͕ϭϱϭ͘ϭϳ Ψϰϭϴ͕ϴϱϭ͘ϮϮ Ψϯϰϯ͕ϳϬϰ͘ϮϮ Ψϭ͕ϲϲϴ͕ϱϬϵ͘ϳϴ Ψϲϳ͕ϳϰϬ͘ϯϮ ΨϮϲ͕ϴϭϱ͘ϭϮ Ψϰϭ͕ϴϴϱ͘ϭϮ Ψϯϰ͕ϯϳϬ͘ϰϮ Ψϭϲϲ͕ϴϱϬ͘ϵϴ dŽƚĂů Ψϳϰϱ͕ϭϰϯ͘ϰϴ ΨϮϵϰ͕ϵϲϲ͘Ϯϴ ΨϰϲϬ͕ϳϯϲ͘ϯϰ Ψϯϳϴ͕Ϭϳϰ͘ϲϰ Ψϭ͕ϴϯϱ͕ϯϲϬ͘ϳϲ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇ ĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ >ĂŶĚƐĐĂƉŝŶŐ WĂǀŝŶŐ ƌĂŝŶĂŐĞ ĂƌƚŚǁŽƌŬ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨ ĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ >ŝŐŚƚŝŶŐ ϭϬйKΘD 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 09/07/2021. 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: 2021.09.07 13:40:55-04'00' 16.A.3.d Packet Pg. 244 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.d Packet Pg. 245 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) WĂǀŝŶŐ ΨϰϬϲ͕ϳϵϮ͘ϬϬ ƌĂŝŶĂŐĞ Ψϭϳϯ͕ϳϲϬ͘ϬϬ ĂƌƚŚǁŽƌŬ ΨϭϬ͕ϲϱϭ͘ϭϳ >ŝŐŚƚŝŶŐ Ψϰϲ͕ϮϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ ΨϰϬ͕ϬϬϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϲϳϳ͕ϰϬϯ͘ϭϳ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϲϳ͕ϳϰϬ͘ϯϮ dŽƚĂů Ψϳϰϱ͕ϭϰϯ͘ϰϴ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ WW> 16.A.3.d Packet Pg. 246 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϲϳϳ ^z Ψϲ͘ϬϬ Ψϭϲ͕ϬϲϮ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϲϳϳ ^z Ψϲ͘ϬϬ Ψϭϲ͕ϬϲϮ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕ϲϳϳ ^z Ψϵ͘ϬϬ ΨϮϰ͕Ϭϵϯ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϯ͕ϰϳϬ ^z ΨϮ͘ϱϬ Ψϴ͕ϲϳϱ͘ϬϬ WͲϱ dǇƉĞΗ&ΗƵƌď ϭ͕ϰϮϯ >& Ψϭϯ͘ϬϬ Ψϭϴ͕ϰϵϵ͘ϬϬ WͲϲ dǇƉĞΗΗƵƌď ϮϬϵ >& ΨϭϮ͘ϬϬ ΨϮ͕ϱϬϴ͘ϬϬ WͲϳ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬΎ ϭ͕ϭϵϳ ^z ΨϯϮ͘ϬϬ Ψϯϴ͕ϯϬϰ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϲ ΨϳϱϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ WͲϭϬ ZĞŵŽǀĞǆŝƐƚŝŶŐ&Ƶƌď ϵϳ >& Ψϱ͘ϬϬ Ψϰϴϱ͘ϬϬ ^hdKd>с Ψϭϯϰ͕ϭϴϴ͘ϬϬ >/Zdz^dZd WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϱ͕Ϭϱϭ ^z Ψϲ͘ϬϬ ΨϯϬ͕ϯϬϲ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϱ͕Ϭϱϭ ^z Ψϲ͘ϬϬ ΨϯϬ͕ϯϬϲ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϱ͕Ϭϱϭ ^z Ψϵ͘ϬϬ Ψϰϱ͕ϰϱϵ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϲ͕ϰϵϴ ^z ΨϮ͘ϱϬ Ψϭϲ͕Ϯϰϱ͘ϬϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϯϮϱ >& Ψϭϭ͘ϬϬ Ψϭϰ͕ϱϳϱ͘ϬϬ WͲϲ dǇƉĞΗ&ΗƵƌďΗ Ϯ͕ϭϴϱ >& Ψϭϯ͘ϬϬ ΨϮϴ͕ϰϬϱ͘ϬϬ WͲϳ dǇƉĞΗΗƵƌď ϯϮϳ >& ΨϭϮ͘ϬϬ Ψϯ͕ϵϮϰ͘ϬϬ WͲϴ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬΎ Ϯ͕ϲϱϮ ^z ΨϯϮ͘ϬϬ Ψϴϰ͕ϴϲϰ͘ϬϬ WͲϵ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϭϬ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϭϮ ΨϳϱϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ WͲϭϭ sĂůůĞǇ'ƵƚƚĞƌƌŽƐƐŝŶŐ ϭ Ψϯ͕ϬϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ WͲϭϮ ZĞŵŽǀĞǆŝƐƚŝŶŐdǇƉĞΗ&ΗƵƌď ϭϰϰ >& Ψϱ͘ϬϬ ΨϳϮϬ͘ϬϬ WͲϭϯ ZĞŵŽǀĞǆŝƐƚŝŶŐ^ŝĚĞǁĂůŬ ϭϲϬ ^z Ψϱ͘ϬϬ ΨϴϬϬ͘ϬϬ ^hdKd>с ΨϮϳϮ͕ϲϬϰ͘ϬϬ dKd>с ΨϰϬϲ͕ϳϵϮ͘ϬϬ Ύ/ŶĐůƵĚĞƐϴΖƐŝĚĞǁĂůŬ͖ŽƉƚŝŽŶĂůĂƐƉŚĂůƚĨŽƌϴΖƐŝĚĞǁĂůŬƉŽƌƚŝŽŶ͘ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 247 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϯϲΗZW ϭϴϬ >& Ψϵϱ͘ϬϬ Ψϭϳ͕ϭϬϬ͘ϬϬ ͲϮ ϰϮΗZW ϭϵϵ >& ΨϭϬϱ͘ϬϬ ΨϮϬ͕ϴϵϱ͘ϬϬ Ͳϯ ϯϲΗ&ůĂƌĞĚŶĚ Ϯ Ψϯ͕ϰϳϱ͘ϬϬ Ψϲ͕ϵϱϬ͘ϬϬ Ͳϰ ϰϮΗ&ůĂƌĞĚŶĚ Ϯ Ψϯ͕ϵϬϬ͘ϬϬ Ψϳ͕ϴϬϬ͘ϬϬ Ͳϳ dǇƉĞϵ/ŶůĞƚ ϰ Ψϯ͕ϲϱϬ͘ϬϬ Ψϭϰ͕ϲϬϬ͘ϬϬ Ͳϴ ZĞŵŽǀĞǆŝƐƚŝŶŐƌĂŝŶĂŐĞ ϭ >^ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϲϵ͕ϯϰϱ͘ϬϬ >/Zdz^dZd Ͳϭ ϭϱΗZW ϰϬ >& Ψϯϰ͘ϬϬ Ψϭ͕ϯϲϬ͘ϬϬ ͲϮ ϭϴΗZW ϭϰϰ >& ΨϰϬ͘ϬϬ Ψϱ͕ϳϲϬ͘ϬϬ Ͳϯ ϯϲΗZW ϱϮϭ >& Ψϵϱ͘ϬϬ Ψϰϵ͕ϰϵϱ͘ϬϬ Ͳϰ ϭϴΗ&ůĂƌĞĚŶĚ Ϯ ΨϮ͕ϬϬϬ͘ϬϬ Ψϰ͕ϬϬϬ͘ϬϬ Ͳϱ ϯϲΗ&ůĂƌĞĚŶĚ ϰ Ψϯ͕ϰϳϱ͘ϬϬ Ψϭϯ͕ϵϬϬ͘ϬϬ Ͳϲ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ Ϯ Ψϰ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ Ͳϳ dǇƉĞϵ/ŶůĞƚ ϲ Ψϯ͕ϲϱϬ͘ϬϬ ΨϮϭ͕ϵϬϬ͘ϬϬ ^hdKd>с ΨϭϬϰ͕ϰϭϱ͘ϬϬ dKd>с Ψϭϳϯ͕ϳϲϬ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 248 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϴϳϲ >& Ψϭ͘ϱϬ Ψϭ͕ϯϭϰ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϴϭ ^z ΨϮ͘ϱϬ Ψϰϱϯ͘ϯϯ ^hdKd>с Ψϭ͕ϳϲϳ͘ϯϯ >/Zdz^dZd Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϱ͕ϮϭϮ >& Ψϭ͘ϱϬ Ψϳ͕ϴϭϴ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϰϮϲ ^z ΨϮ͘ϱϬ Ψϭ͕Ϭϲϱ͘ϴϯ ^hdKd>с Ψϴ͕ϴϴϯ͘ϴϯ dKd>с ΨϭϬ͕ϲϱϭ͘ϭϳ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 249 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ >ŝŐŚƚŝŶŐ ϱ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϭϲ͕ϱϬϬ͘ϬϬ >/Zdz^dZd >Ͳϭ >ŝŐŚƚŝŶŐ ϵ Ψϯ͕ϯϬϬ͘ϬϬ ΨϮϵ͕ϳϬϬ͘ϬϬ ^hdKd>с ΨϮϵ͕ϳϬϬ͘ϬϬ dKd>с Ψϰϲ͕ϮϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 250 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϭϬ͕ϬϬϬ͘ϬϬ ΨϭϬ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϭϬ͕ϬϬϬ͘ϬϬ >/Zdz^dZd >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϯϬ͕ϬϬϬ͘ϬϬ ΨϯϬ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϯϬ͕ϬϬϬ͘ϬϬ dKd>с ΨϰϬ͕ϬϬϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 251 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.d Packet Pg. 252 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) WĂǀŝŶŐ Ψϭϯϲ͕ϲϯϬ͘ϱϬ ƌĂŝŶĂŐĞ Ψϲϴ͕Ϭϯϲ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϭ͕ϵϴϰ͘ϲϳ >ŝŐŚƚŝŶŐ Ψϭϲ͕ϱϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ Ψϰϱ͕ϬϬϬ͘ϬϬ ^ƵďͲdŽƚĂů ΨϮϲϴ͕ϭϱϭ͘ϭϳ ϭϬйŽŶƚŝŶŐĞŶĐǇ ΨϮϲ͕ϴϭϱ͘ϭϮ dŽƚĂů ΨϮϵϰ͕ϵϲϲ͘Ϯϴ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ WW> 16.A.3.d Packet Pg. 253 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϲϵϳ ^z Ψϲ͘ϬϬ Ψϰ͕ϭϴϮ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϲϵϳ ^z Ψϲ͘ϬϬ Ψϰ͕ϭϴϮ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϲϵϳ ^z Ψϵ͘ϬϬ Ψϲ͕Ϯϳϯ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϵϬϮ ^z ΨϮ͘ϱϬ ΨϮ͕Ϯϱϱ͘ϬϬ WͲϱ dǇƉĞΗ&ΗƵƌďΗ ϰϰϰ >& Ψϭϯ͘ϬϬ Ψϱ͕ϳϳϮ͘ϬϬ WͲϲ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬΎ ϯϰϱ ^z ΨϯϮ͘ϬϬ Ψϭϭ͕ϬϰϬ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϭ͕ϬϬϬ͘ϬϬ Ψϭ͕ϬϬϬ͘ϬϬ WͲϴ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϯϲ͕ϮϬϰ͘ϬϬ >/Zdz^dZd WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϭ͕ϵϴϬ ^z Ψϲ͘ϬϬ Ψϭϭ͕ϴϴϬ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϭ͕ϵϴϬ ^z Ψϲ͘ϬϬ Ψϭϭ͕ϴϴϬ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϭ͕ϵϴϬ ^z Ψϵ͘ϬϬ Ψϭϳ͕ϴϮϬ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϱϲϳ ^z ΨϮ͘ϱϬ Ψϲ͕ϰϭϳ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϱϭϭ >& Ψϭϭ͘ϬϬ Ψϭϲ͕ϲϮϭ͘ϬϬ WͲϲ dǇƉĞΗΗƵƌďΗ Ϯϭϭ >& ΨϭϮ͘ϬϬ ΨϮ͕ϱϯϮ͘ϬϬ WͲϳ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϴϲϴ ^z ΨϯϮ͘ϬϬ ΨϮϳ͕ϳϳϲ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϰ͕ϬϬϬ͘ϬϬ Ψϰ͕ϬϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϭϬϬ͕ϰϮϲ͘ϱϬ dKd>с Ψϭϯϲ͕ϲϯϬ͘ϱϬ Ύ/ŶĐůƵĚĞƐϴΖƐŝĚĞǁĂůŬ͖ŽƉƚŝŽŶĂůĂƐƉŚĂůƚĨŽƌϴΖƐŝĚĞǁĂůŬƉŽƌƚŝŽŶ͘ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 254 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϭϱΗZW ϭϮϰ >& Ψϯϰ͘ϬϬ Ψϰ͕Ϯϭϲ͘ϬϬ ͲϮ ϭϱΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϬϱϬ͘ϬϬ ΨϮ͕ϬϱϬ͘ϬϬ Ͳϯ dǇƉĞϵ/ŶůĞƚ Ϯ Ψϯ͕ϲϱϬ͘ϬϬ Ψϳ͕ϯϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϱϲϲ͘ϬϬ >/Zdz^dZd Ͳϭ ϯϲΗZW ϰϭϲ >& Ψϵϱ͘ϬϬ Ψϯϵ͕ϱϮϬ͘ϬϬ ͲϮ ϯϲΗ&ůĂƌĞĚŶĚ Ϯ Ψϯ͕ϰϳϱ͘ϬϬ Ψϲ͕ϵϱϬ͘ϬϬ Ͳϯ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ Ϯ Ψϰ͕ϬϬϬ͘ϬϬ Ψϴ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϱϰ͕ϰϳϬ͘ϬϬ dKd>с Ψϲϴ͕Ϭϯϲ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 255 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ Ϯϴϲ >& Ψϭ͘ϱϬ ΨϰϮϵ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϰϵ ^z ΨϮ͘ϱϬ ΨϭϮϯ͘ϯϯ ^hdKd>с ΨϱϱϮ͘ϯϯ >/Zdz^dZd Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϲϯϲ >& Ψϭ͘ϱϬ Ψϵϱϰ͘ϬϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϵϭ ^z ΨϮ͘ϱϬ Ψϰϳϴ͘ϯϯ ^hdKd>с Ψϭ͕ϰϯϮ͘ϯϯ dKd>с Ψϭ͕ϵϴϰ͘ϲϳ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 256 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ >ŝŐŚƚŝŶŐ ϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯ͕ϯϬϬ͘ϬϬ ^hdKd>с Ψϯ͕ϯϬϬ͘ϬϬ >/Zdz^dZd >Ͳϭ >ŝŐŚƚŝŶŐ ϰ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϯ͕ϮϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϮϬϬ͘ϬϬ dKd>с Ψϭϲ͕ϱϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 257 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϯ͕ϬϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϯ͕ϬϬϬ͘ϬϬ >/Zdz^dZd >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϰϮ͕ϬϬϬ͘ϬϬ ΨϰϮ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϰϮ͕ϬϬϬ͘ϬϬ dKd>с Ψϰϱ͕ϬϬϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 258 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.d Packet Pg. 259 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) WĂǀŝŶŐ ΨϮϭϵ͕ϬϮϵ͘ϬϬ ƌĂŝŶĂŐĞ Ψϭϭϭ͕ϰϯϭ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϯ͕Ϯϵϭ͘ϮϮ >ŝŐŚƚŝŶŐ ΨϮϯ͕ϭϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ ΨϲϮ͕ϬϬϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϰϭϴ͕ϴϱϭ͘ϮϮ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϰϭ͕ϴϴϱ͘ϭϮ dŽƚĂů ΨϰϲϬ͕ϳϯϲ͘ϯϰ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ WW> 16.A.3.d Packet Pg. 260 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϭ͕ϴϲϳ ^z Ψϲ͘ϬϬ Ψϭϭ͕ϮϬϮ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϭ͕ϴϲϳ ^z Ψϲ͘ϬϬ Ψϭϭ͕ϮϬϮ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϭ͕ϴϲϳ ^z Ψϵ͘ϬϬ Ψϭϲ͕ϴϬϯ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϰϮϭ ^z ΨϮ͘ϱϬ Ψϲ͕ϬϱϮ͘ϱϬ WͲϱ dǇƉĞΗ&ΗƵƌďΗ ϭ͕ϰϯϲ >& Ψϭϭ͘ϱϬ Ψϭϲ͕ϱϭϰ͘ϬϬ WͲϲ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬΎ ϵϵϲ ^z ΨϯϮ͘ϬϬ Ψϯϭ͕ϴϳϮ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ WͲϴ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϰ ΨϳϱϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϵϵ͕ϭϰϱ͘ϱϬ ,KEKZtz WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϯϰϳ ^z Ψϲ͘ϬϬ Ψϭϰ͕ϬϴϮ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϯϰϳ ^z Ψϲ͘ϬϬ Ψϭϰ͕ϬϴϮ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕ϯϰϳ ^z Ψϵ͘ϬϬ ΨϮϭ͕ϭϮϯ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϯ͕Ϭϯϳ ^z ΨϮ͘ϱϬ Ψϳ͕ϱϵϮ͘ϱϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϴϲϰ >& Ψϭϭ͘ϬϬ ΨϮϬ͕ϱϬϰ͘ϬϬ WͲϲ dǇƉĞΗΗƵƌďΗ ϮϬϬ >& ΨϭϮ͘ϬϬ ΨϮ͕ϰϬϬ͘ϬϬ WͲϳ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϭ͕ϬϱϬ ^z ΨϯϮ͘ϬϬ Ψϯϯ͕ϲϬϬ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϭϭϵ͕ϴϴϯ͘ϱϬ dKd>с ΨϮϭϵ͕ϬϮϵ͘ϬϬ Ύ/ŶĐůƵĚĞƐϴΖƐŝĚĞǁĂůŬ͖ŽƉƚŝŽŶĂůĂƐƉŚĂůƚĨŽƌϴΖƐŝĚĞǁĂůŬƉŽƌƚŝŽŶ͘ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 261 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϭϱΗZW ϭϬϵ >& Ψϯϰ͘ϬϬ Ψϯ͕ϳϬϲ͘ϬϬ ͲϮ ϯϲΗZW ϭϭϴ >& Ψϵϱ͘ϬϬ Ψϭϭ͕ϮϭϬ͘ϬϬ Ͳϯ ϭϱΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕ϬϱϬ͘ϬϬ ΨϮ͕ϬϱϬ͘ϬϬ Ͳϰ ϯϲΗ&ůĂƌĞĚŶĚ ϭ Ψϯ͕ϰϳϱ͘ϬϬ Ψϯ͕ϰϳϱ͘ϬϬ Ͳϱ dǇƉĞϵ/ŶůĞƚ ϰ Ψϯ͕ϲϱϬ͘ϬϬ Ψϭϰ͕ϲϬϬ͘ϬϬ ^hdKd>с Ψϯϱ͕Ϭϰϭ͘ϬϬ ,KEKZtz Ͳϭ ϭϴΗZW ϮϬ >& ΨϰϬ͘ϬϬ ΨϴϬϬ͘ϬϬ ͲϮ ϮϰΗZW ϭϵϮ >& Ψϱϱ͘ϬϬ ΨϭϬ͕ϱϲϬ͘ϬϬ Ͳϯ ϯϲΗZW ϰϭϵ >& Ψϵϱ͘ϬϬ Ψϯϵ͕ϴϬϱ͘ϬϬ Ͳϰ ϮϰΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕Ϯϳϱ͘ϬϬ ΨϮ͕Ϯϳϱ͘ϬϬ Ͳϱ ϯϲΗ&ůĂƌĞĚŶĚ Ϯ Ψϯ͕ϰϳϱ͘ϬϬ Ψϲ͕ϵϱϬ͘ϬϬ Ͳϲ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϰ Ψϰ͕ϬϬϬ͘ϬϬ Ψϭϲ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϳϲ͕ϯϵϬ͘ϬϬ dKd>с Ψϭϭϭ͕ϰϯϭ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 262 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϴϱϭ >& Ψϭ͘ϱϬ Ψϭ͕Ϯϳϲ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϭϲϬ ^z ΨϮ͘ϱϬ Ψϯϵϴ͘ϴϵ ^hdKd>с Ψϭ͕ϲϳϱ͘ϯϵ ,KEKZtz Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϲϵϱ >& Ψϭ͘ϱϬ Ψϭ͕ϬϰϮ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϮϮϵ ^z ΨϮ͘ϱϬ Ψϱϳϯ͘ϯϯ ^hdKd>с Ψϭ͕ϲϭϱ͘ϴϯ dKd>с Ψϯ͕Ϯϵϭ͘ϮϮ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 263 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ >ŝŐŚƚŝŶŐ Ϯ Ψϯ͕ϯϬϬ͘ϬϬ Ψϲ͕ϲϬϬ͘ϬϬ ^hdKd>с Ψϲ͕ϲϬϬ͘ϬϬ ,KEKZtz >Ͳϭ >ŝŐŚƚŝŶŐ ϱ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϲ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϭϲ͕ϱϬϬ͘ϬϬ dKd>с ΨϮϯ͕ϭϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 264 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϱ͕ϬϬϬ͘ϬϬ ,KEKZtz >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϱϳ͕ϬϬϬ͘ϬϬ Ψϱϳ͕ϬϬϬ͘ϬϬ ^hdKd>с Ψϱϳ͕ϬϬϬ͘ϬϬ dKd>с ΨϲϮ͕ϬϬϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 265 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) ĞůtĞďďϯϬϭͲϯϬϯ͕Θϯϭϭ WW> W,^ 16.A.3.d Packet Pg. 266 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) WĂǀŝŶŐ Ψϭϲϵ͕ϴϴϲ͘ϬϬ ƌĂŝŶĂŐĞ Ψϵϭ͕ϵϴϬ͘ϬϬ ĂƌƚŚǁŽƌŬ Ψϯ͕ϯϯϴ͘ϮϮ >ŝŐŚƚŝŶŐ Ψϭϲ͕ϱϬϬ͘ϬϬ >ĂŶĚƐĐĂƉŝŶŐ ΨϲϮ͕ϬϬϬ͘ϬϬ ^ƵďͲdŽƚĂů Ψϯϰϯ͕ϳϬϰ͘ϮϮ ϭϬйŽŶƚŝŶŐĞŶĐǇ Ψϯϰ͕ϯϳϬ͘ϰϮ dŽƚĂů Ψϯϳϴ͕Ϭϳϰ͘ϲϰ EŽƚĞƐ͗ ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐĂŶĚďŽŶĚŝŶŐƉƵƌƉŽƐĞƐŽŶůǇ͘ ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘ /ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂǇĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂǇƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘ ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽ ƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚǇŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘ ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘ ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ Kηϴϲϯϲ ĂƚĞ ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘͘ &>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ ĞůtĞďďϯϬϭͲϯϬϯ͕ΘϯϭϭͲ;WŚĂƐĞͿ WW> 16.A.3.d Packet Pg. 267 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϳϵϴ ^z Ψϲ͘ϬϬ Ψϰ͕ϳϴϴ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϳϵϴ ^z Ψϲ͘ϬϬ Ψϰ͕ϳϴϴ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϳϵϴ ^z Ψϵ͘ϬϬ Ψϳ͕ϭϴϮ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϭ͕Ϭϯϰ ^z ΨϮ͘ϱϬ ΨϮ͕ϱϴϱ͘ϬϬ WͲϱ dǇƉĞΗ&ΗƵƌďΗ ϰϮϰ >& Ψϭϭ͘ϱϬ Ψϰ͕ϴϳϲ͘ϬϬ WͲϲ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬΎ ϰϴϬ ^z ΨϯϮ͘ϬϬ Ψϭϱ͕ϯϲϬ͘ϬϬ WͲϳ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ WͲϴ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϲ ΨϳϱϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ ^hdKd>с Ψϰϲ͕ϱϳϵ͘ϬϬ DDKZ/>>E WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϰϯϰ ^z Ψϲ͘ϬϬ Ψϭϰ͕ϲϬϰ͘ϬϬ WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dǇƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϰϯϰ ^z Ψϲ͘ϬϬ Ψϭϰ͕ϲϬϰ͘ϬϬ WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕ϰϯϰ ^z Ψϵ͘ϬϬ ΨϮϭ͕ϵϬϲ͘ϬϬ WͲϰ ϭϮΗ^ƚĂďŝůŝǌĞĚ^ƵďŐƌĂĚĞ ϯ͕ϭϱϲ ^z ΨϮ͘ϱϬ Ψϳ͕ϴϵϬ͘ϬϬ WͲϱ sĂůůĞǇ'ƵƚƚĞƌ ϭ͕ϵϬϭ >& Ψϭϭ͘ϬϬ ΨϮϬ͕ϵϭϭ͘ϬϬ WͲϲ dǇƉĞΗΗƵƌďΗ ϮϮϭ >& ΨϭϮ͘ϬϬ ΨϮ͕ϲϱϮ͘ϬϬ WͲϳ ϰΗŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϭ͕ϬϳϬ ^z ΨϯϮ͘ϬϬ Ψϯϰ͕ϮϰϬ͘ϬϬ WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ WͲϵ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ Ϯ ΨϳϱϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ ^hdKd>с ΨϭϮϯ͕ϯϬϳ͘ϬϬ dKd>с Ψϭϲϵ͕ϴϴϲ͘ϬϬ Ύ/ŶĐůƵĚĞƐϴΖƐŝĚĞǁĂůŬ͖ŽƉƚŝŽŶĂůĂƐƉŚĂůƚĨŽƌϴΖƐŝĚĞǁĂůŬƉŽƌƚŝŽŶ͘ Ws/E';W,^Ϳ 16.A.3.d Packet Pg. 268 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ DDKZ/>>E Ͳϭ ϭϮΗ,W ϯϰϴ >& ΨϮϬ͘ϬϬ Ψϲ͕ϵϲϬ͘ϬϬ ͲϮ ϭϴΗZW Ϯϰ >& ΨϰϬ͘ϬϬ ΨϵϲϬ͘ϬϬ Ͳϯ ϮϰΗZW ϭϵϮ >& Ψϱϱ͘ϬϬ ΨϭϬ͕ϱϲϬ͘ϬϬ Ͳϰ ϯϲΗZW ϰϭϱ >& Ψϵϱ͘ϬϬ Ψϯϵ͕ϰϮϱ͘ϬϬ Ͳϱ ϭϮΗ&ůĂƌĞĚŶĚ ϭ Ψϭ͕ϯϬϬ͘ϬϬ Ψϭ͕ϯϬϬ͘ϬϬ Ͳϱ ϮϰΗ&ůĂƌĞĚŶĚ ϭ ΨϮ͕Ϯϳϱ͘ϬϬ ΨϮ͕Ϯϳϱ͘ϬϬ Ͳϲ ϯϲΗ&ůĂƌĞĚŶĚ Ϯ Ψϯ͕ϰϳϱ͘ϬϬ Ψϲ͕ϵϱϬ͘ϬϬ Ͳϳ sĂůůĞǇ'ƵƚƚĞƌ/ŶůĞƚ ϰ Ψϰ͕ϬϬϬ͘ϬϬ Ψϭϲ͕ϬϬϬ͘ϬϬ Ͳϴ :ƵŶĐƚŝŽŶŽǆ ϭ ΨϮ͕ϳϱϬ͘ϬϬ ΨϮ͕ϳϱϬ͘ϬϬ Ͳϵ zĂƌĚƌĂŝŶ ϰ Ψϭ͕ϮϬϬ͘ϬϬ Ψϰ͕ϴϬϬ͘ϬϬ dKd>с Ψϵϭ͕ϵϴϬ͘ϬϬ Z/E';W,^Ϳ 16.A.3.d Packet Pg. 269 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϭ͕ϭϳϱ >& Ψϭ͘ϱϬ Ψϭ͕ϳϲϮ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ ϰϳ ^z ΨϮ͘ϱϬ Ψϭϭϳ͘ϳϴ ^hdKd>с Ψϭ͕ϴϴϬ͘Ϯϴ DDKZ/>>E Ͳϭ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿ ϱϳϵ >& Ψϭ͘ϱϬ Ψϴϲϴ͘ϱϬ ͲϮ ^ŽĚ;ϭΖŽĨĨKͿ Ϯϯϲ ^z ΨϮ͘ϱϬ Ψϱϴϵ͘ϰϰ ^hdKd>с Ψϭ͕ϰϱϳ͘ϵϰ dKd>с Ψϯ͕ϯϯϴ͘ϮϮ Zd,tKZ<;W,^Ϳ 16.A.3.d Packet Pg. 270 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ >ŝŐŚƚŝŶŐ ϭ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯ͕ϯϬϬ͘ϬϬ ^hdKd>с Ψϯ͕ϯϬϬ͘ϬϬ DDKZ/>>E >Ͳϭ >ŝŐŚƚŝŶŐ ϰ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϯ͕ϮϬϬ͘ϬϬ ^hdKd>с Ψϭϯ͕ϮϬϬ͘ϬϬ dKd>с Ψϭϲ͕ϱϬϬ͘ϬϬ >/',d/E';W,^Ϳ 16.A.3.d Packet Pg. 271 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311) /ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ ƐƚŝŵĂƚĞĚ YƵĂŶƚŝƚǇ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ >Zd/KEZ/s >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϮ͕ϬϬϬ͘ϬϬ DDKZ/>>E >Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϲϬ͕ϬϬϬ͘ϬϬ ΨϲϬ͕ϬϬϬ͘ϬϬ ^hdKd>с ΨϲϬ͕ϬϬϬ͘ϬϬ dKd>с ΨϲϮ͕ϬϬϬ͘ϬϬ >E^W/E';W,^Ϳ 16.A.3.d Packet Pg. 272 Attachment: Opinion of Probable Cost - Collier County (21113 : Final Plat - Del Webb Naples Parcels 301-303 and 311)