Agenda 05/13/2025 Item #16A 9 (Recording the Plat of Bellerawalk at Ave Maria Phase 1B, (Application Number PL20240000915)5/13/2025
Item # 16.A.9
ID# 2025-1130
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 plat of Bellerawalk at Ave Maria
Phase 1B, (Application Number PL20240000915) approval of the standard form Construction and Maintenance
Agreement, and approval of the performance security in the amount of $3,577,738.45.
OBJECTIVE: To have the Board of County Commissioners (Board) approve for recording the plat of Bellerawalk at
Ave Maria Phase 1B, a subdivision of lands located in Sections 8 and 9, Township 48 South, Range 29 East, Collier
County, Florida, in accordance with LDC Section 10.02.04.B.4. This procedure allows 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 plat of Bellerawalk at Ave Maria Phase 1B. These documents
are in compliance with the County Land Development Code and Florida Statute 177. 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 designee and the County
Attorney’s office prior to the recording of the 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 plat of Bellerawalk at Ave Maria Phase 1B be approved for
recording.
This item is consistent with the Collier County strategic plan objective to operate an efficient and customer-focused
permitting process.
FISCAL IMPACT: The project cost is estimated to be $3,252,489.50 and will be borne by the developer.
The cost breakdown is as follows:
a) Water & Sewer $1,455,605.00
b) Drainage, Paving, Grading $1,796,884.50
The Security amount, equal to 110% of the project cost, is $3,577,738.45.
The County will realize revenues as follows:
Fund: Growth Management Fund 1014
Agency: County Manager
Cost Center: 138327 -- Land Development Services
Total revenue generated by this project: $55,191.54
The Review Fees are based on a construction estimate of $3,252,489.50 (does not include Ave Maria Utilities) and were
paid in March, 2024.
The breakdown is as follows:
a) Plat Review Fee ($1,000.00 + $5./ac) $ 1,285.00
b) Construction Drawing Review Fee
Water & Sewer (.75% const. est.) n/a
c) Drainage, Paving, Grading
(.75% const. est.) $13,476.63
Page 837 of 5243
5/13/2025
Item # 16.A.9
ID# 2025-1130
d) Construction Inspection Fee
Water & Sewer (2.25% const. est.) n/a
e) Drainage, Paving, Grading
(2.25% const. est.) $40,429.90
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 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 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 subdivision plat, it shall state reasons for such denial or conditions.
In accordance with the LDC, the applicant is required to submit the subdivision plat to the County Manager or designee
for recording within 18 months of the date of approval of the 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
RECOMMENDATIONS: To endorse staff’s recommendation to approve the plat of Bellerawalk at Ave Maria Phase
1B (Application Number PL20240000915) for recording with the following stipulations:
1. Approve the amount of $3,577,738.45 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
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 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
ATTACHMENTS:
1. Location Map
2. Plat Map
3. Opinion of Probable Cost - AMUC
4. Opinion of Probable Cost - Collier County
Page 838 of 5243
BELLERAWALK AT AVE MARIA – PHASE 1B
LOCATION MAP
Page 839 of 5243
ANTHEM PARKWAYATWELL, L.L.CDigitally signed by Kyle E CrossDN: CN=Kyle E Cross, dnQualifier=A01410C0000018EC9355D9F000AC9F9,O=Atwell LLC, C=USDate: 2025.02.21 09:55:40-05'00'Page 840 of 5243
ATWELL, L.L.C’”’”’”“”“”“”’”“” ’”’”“”“” “”Page 841 of 5243
4712345678910111213141516171819202122232425262728293031323334353637383940414243444546291234567891011121314151617181920212223242526272812345678910111213141516171819202122232425262728293031323334354958POINT OF COMMENCEMENTATWELL, L.L.CPOINT OF BEGINNINGSEE DETAILPOINT OF BEGINNINGDETAIL - NOT TO SCALEPage 842 of 5243
MATCH SHEET 14 OF 14ATWELL, L.L.CMATCH SHEET5 OF 14Page 843 of 5243
MATCH SHEET 13 OF 14ATWELL, L.L.CMATCH SHEET 4 OF 14MATCH SHEET 14 OF 14MATCH SHEET 6 OF 14Page 844 of 5243
MATCH SHEET 12 OF 14ATWELL, L.L.CMATCH SHEET 5 OF 14MATCH SHEET 7 OF 14MATCH SHEET 13 OF 14Page 845 of 5243
MATCH SHEET 11 OF 14ATWELL, L.L.CMATCH SHEET 6 OF 14MATCH SHEET 8 OF 14MATCH SHEET 10 OF 14Page 846 of 5243
MATCH SHEET 10 OF 14ATWELL, L.L.CMATCH SHEET 7 OF 14MATCH SHEET 9 OF 14Page 847 of 5243
ATWELL, L.L.CMATCH SHEET 8 OF 14MATCH SHEET10 OF 14Page 848 of 5243
ATWELL, L.L.CMATCH SHEET 8 OF 14MATCH
S
H
E
E
T
1
1
O
F
1
4MATCH SHEET 9 OF 14Page 849 of 5243
ATWELL, L.L.CMATCH SHEET 7 OF 14MATCH SHEET 10 OF 14
MATCH SHEET 12 OF 14Page 850 of 5243
ATWELL, L.L.CMATCH SHEET 6 OF 14MATCH SHEET 13 OF 14MATCH SHEET 11 OF 14Page 851 of 5243
ATWELL, L.L.CMATCH SHEET 14 OF 14MATCH SHEET 5 OF 14MATCH SHEET 12 OF 14MATCH SHEET 6 OF 14Page 852 of 5243
ATWELL, L.L.CMATCH SHEET 4 OF 14MATCH SHEET 5 OF 14MATCH SHEET 13 OF 14Page 853 of 5243
WŚĂƐĞ WŚĂƐĞ
WŚĂƐĞdŽƚĂů
tĂƐƚĞǁĂƚĞƌ ΨϯϮϯ͕ϱϱϳ͘ϱϬ Ψϱϳϱ͕ϯϱϮ͘ϬϬ Ψϵϯ͕ϮϲϬ͘ϱϬ ΨϵϵϮ͕ϭϳϬ͘ϬϬ
tĂƚĞƌ ΨϭϯϮ͕Ϭϵϱ͘ϬϬ ΨϮϭϵ͕ϬϵϬ͘ϬϬ ΨϭϭϮ͕ϮϱϬ͘ϬϬ Ψϰϲϯ͕ϰϯϱ͘ϬϬ
^ƵďͲdŽƚĂů Ψϰϱϱ͕ϲϱϮ͘ϱϬ Ψϳϵϰ͕ϰϰϮ͘ϬϬ ΨϮϬϱ͕ϱϭϬ͘ϱϬ Ψϭ͕ϰϱϱ͕ϲϬϱ͘ϬϬ
ϭϬйKΘD Ψϰϱ͕ϱϲϱ͘Ϯϱ Ψϳϵ͕ϰϰϰ͘ϮϬ ΨϮϬ͕ϱϱϭ͘Ϭϱ Ψϭϰϱ͕ϱϲϬ͘ϱϬ
dŽƚĂů ΨϱϬϭ͕Ϯϭϳ͘ϳϱ Ψϴϳϯ͕ϴϴϲ͘ϮϬ ΨϮϮϲ͕Ϭϲϭ͘ϱϱ Ψϭ͕ϲϬϭ͕ϭϲϱ͘ϱϬ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
Kηϴϲϯϲ
ĂƚĞ
&>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ
ĞůůĞƌĂǁĂůŬWŚĂƐĞϭ
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚͲϭϭϭhŶŝƚƐ
EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘ ͘
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJ
ĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨ
ĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
Dh
ϮͬϮϯͬϮϬϮϰ
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 02/23/2024.
Printed copies of this document are not considered signed and sealed and the signature must be
verified on any electronic copies.
-6 .8 $$6/
72
(.,11(1&6,(/
67$7(2)
1R11111R
Digitally signed
by Nikolaus J
Kasten
Date:
2024.02.23
16:37:44-05'00'
Page 854 of 5243
tĂƐƚĞǁĂƚĞƌ ΨϯϮϯ͕ϱϱϳ͘ϱϬ
WŽƚĂďůĞtĂƚĞƌ ΨϭϯϮ͕Ϭϵϱ͘ϬϬ
^ƵďͲdŽƚĂů Ψϰϱϱ͕ϲϱϮ͘ϱϬ
ϭϬйŽŶƚŝŶŐĞŶĐLJ Ψϰϱ͕ϱϲϱ͘Ϯϱ
dŽƚĂů ΨϱϬϭ͕Ϯϭϳ͘ϳϱ
EŽƚĞƐ͗
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ
ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐ
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ
ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJ
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ĞůůĞƌĂtĂůŬWŚĂƐĞϭ
Dh
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
WŚĂƐĞ
Page 855 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
^W Z/tz
ttͲϭ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϬͲϲΖͿ ϵϳϴ >& ΨϱϬ͘ϬϬ Ψϰϴ͕ϵϬϬ͘ϬϬ
ttͲϮ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϲΖͲϴΖͿ ϵϯϳ >& Ψϲϱ͘ϬϬ ΨϲϬ͕ϵϬϱ͘ϬϬ
ttͲϯ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ ϰ Ψϳ͕ϱϬϬ͘ϬϬ ΨϯϬ͕ϬϬϬ͘ϬϬ
ttͲϰ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϴ Ψϵ͕ϬϬϬ͘ϬϬ ΨϳϮ͕ϬϬϬ͘ϬϬ
ttͲϱ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ ϰ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϰϮ͕ϬϬϬ͘ϬϬ
ttͲϲ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭϵ͕ϱϬϬ͘ϬϬ
ttͲϳ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϳ Ψϭ͕ϳϱϬ͘ϬϬ ΨϮϵ͕ϳϱϬ͘ϬϬ
ttͲϴ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϭ͕ϵϭϱ >& Ψϯ͘ϱϬ Ψϲ͕ϳϬϮ͘ϱϬ
ttͲϵ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐDĂŶŚŽůĞ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
ttͲϭϬ ĞŵŽ džŝƐƚŝŶŐDĂŶŚŽůĞ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
ttͲϭϭ ĞŵŽ džŝƐƚŝŶŐ^ĞǁĞƌDĂŝŶ ϯϰ >& ΨϮϬ͘ϬϬ ΨϲϴϬ͘ϬϬ
ttͲϭϮ ĞŵŽ džŝƐƚŝŶŐ&ŽƌĐĞDĂŝŶ ϮϬϴ >& Ψϭϱ͘ϬϬ Ψϯ͕ϭϮϬ͘ϬϬ
dKd>с ΨϯϮϯ͕ϱϱϳ͘ϱϬ
t^d td ZͲW,^
Page 856 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
^W Z/tz
WtͲϭ ϲΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭ͕ϱϭϳ >& Ψϭϱ͘ϬϬ ΨϮϮ͕ϳϱϱ͘ϬϬ
WtͲϮ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϯϳϰ >& ΨϮϬ͘ϬϬ Ψϳ͕ϰϴϬ͘ϬϬ
WtͲϯ ϲΗ'ĂƚĞsĂůǀĞ Ϯ Ψϭ͕ϮϱϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ
WtͲϰ ϭΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭ Ψϭ͕ϱϬϬ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ
WtͲϱ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ Ϯϯ Ψϭ͕ϳϱϬ͘ϬϬ ΨϰϬ͕ϮϱϬ͘ϬϬ
WtͲϲ &ŝƌĞ,LJĚƌĂŶƚƐƐĞŵďůLJ͕ŽŵƉůĞƚĞ ϱ Ψϴ͕ϱϬϬ͘ϬϬ ΨϰϮ͕ϱϬϬ͘ϬϬ
WtͲϳ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐtĂƚĞƌDĂŝŶ Ϯ Ψϲ͕ϱϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ
WtͲϴ ĞŵŽ džŝƐƚŝŶŐtĂƚĞƌDĂŝŶ Ϯϭϭ >& ΨϭϬ͘ϬϬ ΨϮ͕ϭϭϬ͘ϬϬ
dKd>с ΨϭϯϮ͕Ϭϵϱ͘ϬϬ
WKd> td ZͲW,^
Page 857 of 5243
tĂƐƚĞǁĂƚĞƌ Ψϱϳϱ͕ϯϱϮ͘ϬϬ
WŽƚĂďůĞtĂƚĞƌ ΨϮϭϵ͕ϬϵϬ͘ϬϬ
^ƵďͲdŽƚĂů Ψϳϵϰ͕ϰϰϮ͘ϬϬ
ϭϬйŽŶƚŝŶŐĞŶĐLJ Ψϳϵ͕ϰϰϰ͘ϮϬ
dŽƚĂů Ψϴϳϯ͕ϴϴϲ͘ϮϬ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ
ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐ
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ
ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJ
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
ĞůůĞƌĂtĂůŬWŚĂƐĞϭ
Dh
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
WŚĂƐĞ
Page 858 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
ttͲϭ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϲΖͲϴΖͿ Ϯϳϰ >& Ψϲϱ͘ϬϬ Ψϭϳ͕ϴϭϬ͘ϬϬ
ttͲϮ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϲϴϯ >& ΨϴϬ͘ϬϬ Ψϱϰ͕ϲϰϬ͘ϬϬ
ttͲϯ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϭϬΖͲϭϮΖͿ ϰϵϰ >& Ψϵϱ͘ϬϬ Ψϰϲ͕ϵϯϬ͘ϬϬ
ttͲϰ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϭϮΖͲϭϰΖͿ Ϯϴϭ >& Ψϭϭϱ͘ϬϬ ΨϯϮ͕ϯϭϱ͘ϬϬ
ttͲϱ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϯ Ψϵ͕ϬϬϬ͘ϬϬ ΨϮϳ͕ϬϬϬ͘ϬϬ
ttͲϲ ϰΖDĂŶŚŽůĞ;ϴΖͲϭϬΖͿ ϰ ΨϭϬ͕ϱϬϬ͘ϬϬ ΨϰϮ͕ϬϬϬ͘ϬϬ
ttͲϳ ϰΖDĂŶŚŽůĞ;ϭϬΖͲϭϮΖͿ Ϯ Ψϭϯ͕ϬϬϬ͘ϬϬ ΨϮϲ͕ϬϬϬ͘ϬϬ
ttͲϴ ϰΖDĂŶŚŽůĞ;ϭϮΖͲϭϰΖͿΎZKW ϯ Ψϭϲ͕ϱϬϬ͘ϬϬ Ψϰϵ͕ϱϬϬ͘ϬϬ
ttͲϵ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ
ttͲϭϬ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϲ Ψϭ͕ϳϱϬ͘ϬϬ ΨϮϴ͕ϬϬϬ͘ϬϬ
ttͲϭϭ ^ĂŶŝƚĂƌLJ^ĞǁĞƌůĞĂŶŽƵƚǁͬdƌĂĨĨŝĐĞĂƌŝŶŐ>ŝĚ Ϯ Ψϭ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ
ttͲϭϮ ϰΗWs&ŽƌĐĞDĂŝŶ;ZͲϭϰͿ ϯϴϳ >& Ψϱϱ͘ϬϬ ΨϮϭ͕Ϯϴϱ͘ϬϬ
ttͲϭϯ ϲΗWs&ŽƌĐĞDĂŝŶ;ZͲϭϰͿ ϱϰ >& Ψϲϱ͘ϬϬ Ψϯ͕ϱϭϬ͘ϬϬ
ttͲϭϰ ϰΗWůƵŐsĂůǀĞ ϭ ΨϮ͕ϴϬϬ͘ϬϬ ΨϮ͕ϴϬϬ͘ϬϬ
ttͲϭϱ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐϲΗWs&ŽƌĐĞDĂŝŶ ϭ Ψϲ͕ϱϬϬ͘ϬϬ Ψϲ͕ϱϬϬ͘ϬϬ
ttͲϭϲ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϭ͕ϳϯϮ >& Ψϯ͘ϱϬ Ψϲ͕ϬϲϮ͘ϬϬ
ttͲϭϳ WƵŵƉ^ƚĂƚŝŽŶ;ŽŵƉůĞƚĞͿ ϭ ΨϮϬϬ͕ϬϬϬ͘ϬϬ ΨϮϬϬ͕ϬϬϬ͘ϬϬ
ttͲϭϴ ĞŵŽ džŝƐƚŝŶŐZs ϭ ΨϮ͕ϱϬϬ͘ϬϬ ΨϮ͕ϱϬϬ͘ϬϬ
ttͲϭϵ ϲΗWůƵŐ ϭ ΨϮ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ
dKd>с Ψϱϳϱ͕ϯϱϮ͘ϬϬ
t^d td ZͲW,^
Page 859 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭ͕ϳϴϬ >& ΨϲϬ͘ϬϬ ΨϭϬϲ͕ϴϬϬ͘ϬϬ
WtͲϮ ϭϬΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϭϭ >& ΨϵϬ͘ϬϬ ΨϵϵϬ͘ϬϬ
WtͲϯ ϴΗ'ĂƚĞsĂůǀĞ ϰ Ψϯ͕ϮϬϬ͘ϬϬ ΨϭϮ͕ϴϬϬ͘ϬϬ
WtͲϰ ϭΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϴ Ψϭ͕ϱϬϬ͘ϬϬ ΨϭϮ͕ϬϬϬ͘ϬϬ
WtͲϱ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϰ Ψϭ͕ϳϱϬ͘ϬϬ ΨϮϰ͕ϱϬϬ͘ϬϬ
WtͲϲ &ŝƌĞ,LJĚƌĂŶƚƐƐĞŵďůLJ͕ŽŵƉůĞƚĞ ϱ Ψϴ͕ϱϬϬ͘ϬϬ ΨϰϮ͕ϱϬϬ͘ϬϬ
WtͲϳ ƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϭϯ͕ϬϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ
WtͲϴ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐtĂƚĞƌDĂŝŶ ϭ Ψϲ͕ϱϬϬ͘ϬϬ Ψϲ͕ϱϬϬ͘ϬϬ
dKd>с ΨϮϭϵ͕ϬϵϬ͘ϬϬ
WKd> td ZͲW,^
Page 860 of 5243
tĂƐƚĞǁĂƚĞƌ Ψϵϯ͕ϮϲϬ͘ϱϬ
WŽƚĂďůĞtĂƚĞƌ ΨϭϭϮ͕ϮϱϬ͘ϬϬ
^ƵďͲdŽƚĂů ΨϮϬϱ͕ϱϭϬ͘ϱϬ
ϭϬйŽŶƚŝŶŐĞŶĐLJ ΨϮϬ͕ϱϱϭ͘Ϭϱ
dŽƚĂů ΨϮϮϲ͕Ϭϲϭ͘ϱϱ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ
ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐ
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ
ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJ
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
ĞůůĞƌĂtĂůŬWŚĂƐĞϭ
Dh
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
WŚĂƐĞ
Page 861 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
ttͲϭ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϬͲϲΖͿ ϯϱϰ >& ΨϱϬ͘ϬϬ Ψϭϳ͕ϳϬϬ͘ϬϬ
ttͲϮ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϲΖͲϴΖͿ ϯϳϮ >& Ψϲϱ͘ϬϬ ΨϮϰ͕ϭϴϬ͘ϬϬ
ttͲϯ ϴΗWs'ƌĂǀŝƚLJ^ĞǁĞƌ;ϴΖͲϭϬΖͿ ϯϳ >& ΨϴϬ͘ϬϬ ΨϮ͕ϵϲϬ͘ϬϬ
ttͲϰ ϰΖDĂŶŚŽůĞ;ϬͲϲΖͿ ϭ Ψϳ͕ϱϬϬ͘ϬϬ Ψϳ͕ϱϬϬ͘ϬϬ
ttͲϱ ϰΖDĂŶŚŽůĞ;ϲΖͲϴΖͿ ϭ Ψϵ͕ϬϬϬ͘ϬϬ Ψϵ͕ϬϬϬ͘ϬϬ
ttͲϲ ϲΗ^ŝŶŐůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ
ttͲϳ ϲΗŽƵďůĞůĞĂŶŽƵƚWs^ĞǁĞƌ^ĞƌǀŝĐĞ ϭϯ Ψϭ͕ϳϱϬ͘ϬϬ ΨϮϮ͕ϳϱϬ͘ϬϬ
ttͲϴ ^ĂŶŝƚĂƌLJ^ĞǁĞƌůĞĂŶŽƵƚǁͬdƌĂĨĨŝĐĞĂƌŝŶŐ>ŝĚ Ϯ Ψϭ͕ϬϬϬ͘ϬϬ ΨϮ͕ϬϬϬ͘ϬϬ
ttͲϵ dĞůĞǀŝƐŝŽŶ/ŶƐƉĞĐƚŝŽŶ ϳϲϯ >& Ψϯ͘ϱϬ ΨϮ͕ϲϳϬ͘ϱϬ
dKd>с Ψϵϯ͕ϮϲϬ͘ϱϬ
t^d td ZͲW,^
Page 862 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
WtͲϭ ϴΗWstĂƚĞƌDĂŝŶ;ZͲϭϴͿ ϴϮϱ >& ΨϲϬ͘ϬϬ Ψϰϵ͕ϱϬϬ͘ϬϬ
WtͲϮ ϴΗ'ĂƚĞsĂůǀĞ Ϯ Ψϭ͕ϱϬϬ͘ϬϬ Ψϯ͕ϬϬϬ͘ϬϬ
WtͲϯ ϭΗ^ŝŶŐůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϳ Ψϭ͕ϱϬϬ͘ϬϬ ΨϭϬ͕ϱϬϬ͘ϬϬ
WtͲϰ ϭ͘ϱΗŽƵďůĞtĂƚĞƌ^ĞƌǀŝĐĞ;ŽŵƉůĞƚĞͿ ϭϭ Ψϭ͕ϳϱϬ͘ϬϬ Ψϭϵ͕ϮϱϬ͘ϬϬ
WtͲϱ &ŝƌĞ,LJĚƌĂŶƚƐƐĞŵďůLJ͕ŽŵƉůĞƚĞ Ϯ Ψϴ͕ϱϬϬ͘ϬϬ Ψϭϳ͕ϬϬϬ͘ϬϬ
WtͲϲ ƵƚŽŵĂƚŝĐ&ůƵƐŚŝŶŐĞǀŝĐĞ ϭ Ψϭϯ͕ϬϬϬ͘ϬϬ Ψϭϯ͕ϬϬϬ͘ϬϬ
dKd>с ΨϭϭϮ͕ϮϱϬ͘ϬϬ
WKd> td ZͲW,^
Page 863 of 5243
WŚĂƐĞ WŚĂƐĞ WŚĂƐĞ dŽƚĂů
WĂǀŝŶŐ Ψϯϭϲ͕ϱϬϴ͘ϱϬ ΨϯϬϮ͕ϰϳϱ͘ϬϬ Ψϭϰϰ͕ϵϮϳ͘ϬϬ Ψϳϲϯ͕ϵϭϬ͘ϱϬ
ƌĂŝŶĂŐĞ Ψϯϯϭ͕ϳϭϱ͘ϬϬ Ψϭϵϰ͕ϯϮϱ͘ϬϬ ΨϮϭϴ͕ϰϲϱ͘ϬϬ Ψϳϰϰ͕ϱϬϱ͘ϬϬ
ĂƌƚŚǁŽƌŬ Ψϯϱ͕ϮϬϳ͘ϱϬ ΨϮ͕ϳϮϯ͘ϬϬ Ψϭ͕ϱϯϴ͘ϱϬ Ψϯϵ͕ϰϲϵ͘ϬϬ
>ŝŐŚƚŝŶŐ ΨϮϵ͕ϳϬϬ͘ϬϬ Ψϯϯ͕ϬϬϬ͘ϬϬ Ψϭϵ͕ϴϬϬ͘ϬϬ ΨϴϮ͕ϱϬϬ͘ϬϬ
>ĂŶĚƐĐĂƉŝŶŐ ΨϳϬ͕ϱϬϬ͘ϬϬ ΨϱϮ͕ϱϬϬ͘ϬϬ Ψϰϯ͕ϱϬϬ͘ϬϬ Ψϭϲϲ͕ϱϬϬ͘ϬϬ
^ƵďͲdŽƚĂů Ψϳϴϯ͕ϲϯϭ͘ϬϬ Ψϱϴϱ͕ϬϮϯ͘ϬϬ ΨϰϮϴ͕ϮϯϬ͘ϱϬ Ψϭ͕ϳϵϲ͕ϴϴϰ͘ϱϬ
ϭϬйKΘD Ψϳϴ͕ϯϲϯ͘ϭϬ Ψϱϴ͕ϱϬϮ͘ϯϬ ΨϰϮ͕ϴϮϯ͘Ϭϱ Ψϭϳϵ͕ϲϴϴ͘ϰϱ
dŽƚĂů Ψϴϲϭ͕ϵϵϰ͘ϭϬ Ψϲϰϯ͕ϱϮϱ͘ϯϬ Ψϰϳϭ͕Ϭϱϯ͘ϱϱ Ψϭ͕ϵϳϲ͕ϱϳϮ͘ϵϱ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
Kηϴϲϯϲ
ĂƚĞ
&>ZĞŐŝƐƚƌĂƚŝŽŶηϴϴϲϯϴ
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJ
ĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
EŝŬŽůĂƵƐ:͘<ĂƐƚĞŶ͕W͘ ͘
ĞůůĞƌĂǁĂůŬWŚĂƐĞϭ
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚͲϭϭϭhŶŝƚƐ
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨ
ĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
WW>ͲZĞǀϬϭ
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 10/16/2024.
Printed copies of this document are not considered signed and sealed and the signature must be
verified on any electronic copies.
-6 .8 $$6/
72
(.,11(1&6,(/
67$7(2)
1R11111R
Digitally
signed by
Nikolaus J
Kasten
Date:
2024.10.16
13:11:27-04'00'
Page 864 of 5243
WĂǀŝŶŐ Ψϯϭϲ͕ϱϬϴ͘ϱϬ
ƌĂŝŶĂŐĞ Ψϯϯϭ͕ϳϭϱ͘ϬϬ
ĂƌƚŚǁŽƌŬ Ψϯϱ͕ϮϬϳ͘ϱϬ
>ŝŐŚƚŝŶŐ ΨϮϵ͕ϳϬϬ͘ϬϬ
>ĂŶĚƐĐĂƉŝŶŐ ΨϳϬ͕ϱϬϬ͘ϬϬ
^ƵďͲdŽƚĂů Ψϳϴϯ͕ϲϯϭ͘ϬϬ
ϭϬйŽŶƚŝŶŐĞŶĐLJ Ψϳϴ͕ϯϲϯ͘ϭϬ
dŽƚĂů Ψϴϲϭ͕ϵϵϰ͘ϭϬ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ
ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ
ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ
ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
ĞůůĞƌĂtĂůŬWŚĂƐĞϭ
WW>
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
WŚĂƐĞ
Page 865 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><Kh> sZ
WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϰ͕Ϯϲϯ ^z Ψϳ͘ϱϬ Ψϯϭ͕ϵϳϮ͘ϱϬ
WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϰ͕Ϯϲϯ ^z Ψϴ͘ϬϬ Ψϯϰ͕ϭϬϰ͘ϬϬ
WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϰ͕Ϯϲϯ ^z Ψϭϭ͘ϬϬ Ψϰϲ͕ϴϵϯ͘ϬϬ
WͲϰ ϭϮΗ^ƚĂďŝůŝnjĞĚ^ƵďŐƌĂĚĞ ϱ͕ϱϰϭ ^z Ψϰ͘ϬϬ ΨϮϮ͕ϭϲϰ͘ϬϬ
WͲϱ sĂůůĞLJ'ƵƚƚĞƌ ϯ͕ϯϲϯ >&Ψϭϱ͘ϬϬ ΨϱϬ͕ϰϰϱ͘ϬϬ
WͲϲ dLJƉĞΗ&ΗƵƌď ϱϲϬ >&ΨϮϮ͘ϬϬ ΨϭϮ͕ϯϮϬ͘ϬϬ
WͲϳ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ Ϯ͕Ϭϵϱ ^z Ψϰϱ͘ϬϬ Ψϵϰ͕Ϯϳϱ͘ϬϬ
WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
WͲϵ ĞŵŽ džŝƐƚŝŶŐWĂǀĞŵĞŶƚ ϴϲϭ ^z Ψϭϱ͘ϬϬ ΨϭϮ͕ϵϭϱ͘ϬϬ
WͲϭϬ ĞŵŽ džŝƐƚŝŶŐsĂůůĞLJ'ƵƚƚĞƌƵƌď ϳϳϰ >& Ψϱ͘ϬϬ Ψϯ͕ϴϳϬ͘ϬϬ
WͲϭϭ ĞŵŽ džŝƐƚŝŶŐ^ŝĚĞǁĂůŬ Ϯϱϱ ^z ΨϭϬ͘ϬϬ ΨϮ͕ϱϱϬ͘ϬϬ
dKd>с Ψϯϭϲ͕ϱϬϴ͘ϱϬ
Ws/E'ͲW,^
Page 866 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><Kh> sZ
Ͳϭ ϭϱΗ,W ϳϬϭ >&Ψϱϱ͘ϬϬ Ψϯϴ͕ϱϱϱ͘ϬϬ
ͲϮ ϭϱΗZW ϮϬ >&ΨϲϬ͘ϬϬ Ψϭ͕ϮϬϬ͘ϬϬ
Ͳϯ ϭϴΗZW Ϯϰϲ >& Ψϳϱ͘ϬϬ Ψϭϴ͕ϰϱϬ͘ϬϬ
Ͳϰ ϮϰΗZW ϲϳϴ >& ΨϭϬϬ͘ϬϬ Ψϲϳ͕ϴϬϬ͘ϬϬ
Ͳϱ ϯϲΗZW ϰϰϳ >& ΨϭϵϬ͘ϬϬ Ψϴϰ͕ϵϯϬ͘ϬϬ
Ͳϲ ϮϰΗ&ůĂƌĞĚ ŶĚ ϯ Ψϰ͕ϱϬϬ͘ϬϬ Ψϭϯ͕ϱϬϬ͘ϬϬ
Ͳϳ ϯϲΗ&ůĂƌĞĚ ŶĚ Ϯ Ψϴ͕ϱϬϬ͘ϬϬ Ψϭϳ͕ϬϬϬ͘ϬϬ
Ͳϴ zĂƌĚƌĂŝŶ ϴ Ψϭ͕ϵϬϬ͘ϬϬ Ψϭϱ͕ϮϬϬ͘ϬϬ
Ͳϵ sĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ ϲ Ψϳ͕ϯϬϬ͘ϬϬ Ψϰϯ͕ϴϬϬ͘ϬϬ
ͲϭϬ dLJƉĞΗϵΗƵƌď/ŶůĞƚ Ϯ Ψϯ͕ϲϱϬ͘ϬϬ Ψϳ͕ϯϬϬ͘ϬϬ
Ͳϭϭ :ƵŶĐƚŝŽŶŽdž ϭ Ψϳ͕ϬϬϬ͘ϬϬ Ψϳ͕ϬϬϬ͘ϬϬ
ͲϭϮ ĞŵŽ džŝƐƚŝŶŐZW ϯϮ Ψϭϱ͘ϬϬ ΨϰϴϬ͘ϬϬ
Ͳϭϯ ĞŵŽ džŝƐƚŝŶŐsĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ Ϯ >&Ψϱ͕ϬϬϬ͘ϬϬ ΨϭϬ͕ϬϬϬ͘ϬϬ
Ͳϭϰ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐƌĂŝŶĂŐĞ ϭ Ψϲ͕ϱϬϬ͘ϬϬ Ψϲ͕ϱϬϬ͘ϬϬ
dKd>с Ψϯϯϭ͕ϳϭϱ͘ϬϬ
Z/E' ͲW,^
Page 867 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><Kh> sZ
Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ ϰϭϭ ^z Ψϯ͘ϱϬ Ψϭ͕ϰϯϴ͘ϱϬ
ͲϮ /ŶůĞƚWƌŽƚĞĐƚŝŽŶ ϴ ΨϮϬϬ͘ϬϬ Ψϭ͕ϲϬϬ͘ϬϬ
Ͳϯ ϮΖ^ŝůƚ&ĞŶĐĞ;^ŝŶŐůĞZŽǁͿΎ ϱ͕ϵϬϱ >& Ψϯ͘ϬϬ Ψϭϳ͕ϳϭϱ͘ϬϬ
Ͳϰ ϮΖ^ŝůƚ&ĞŶĐĞ;ŽƵďůĞZŽǁͿΎ Ϯ͕ϬϮϱ >& Ψϲ͘ϬϬ ΨϭϮ͕ϭϱϬ͘ϬϬ
Ͳϱ &ůŽĂƚŝŶŐdƵƌďŝĚŝƚLJĂƌƌŝĞƌ ϭϵϮ >& ΨϭϮ͘ϬϬ ΨϮ͕ϯϬϰ͘ϬϬ
dKd>с Ψϯϱ͕ϮϬϳ͘ϱϬ
EŽƚĞ͗
Ύ ^ŝůƚĨĞŶĐĞĂŶĚ&ůŽĂƚŝŶŐdƵƌďŝĚŝƚLJĂƌƌŝĞƌƋƵĂŶƚŝƚŝĞƐĂĐĐŽƵŶƚĨŽƌƚŚĞĞŶƚŝƌĞƐŝƚĞ͘
Zd,tKZ<ͲW,^
Page 868 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><Kh> sZ
>Ͳϭ >ŝŐŚƚŝŶŐ ϵ Ψϯ͕ϯϬϬ͘ϬϬ ΨϮϵ͕ϳϬϬ͘ϬϬ
dKd>с ΨϮϵ͕ϳϬϬ͘ϬϬ
>/',d/E'ͲW,^
Page 869 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><Kh> sZ
>Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϳϬ͕ϱϬϬ͘ϬϬ ΨϳϬ͕ϱϬϬ͘ϬϬ
dKd>с ΨϳϬ͕ϱϬϬ͘ϬϬ
>E^W/E'ͲW,^
Page 870 of 5243
WĂǀŝŶŐ ΨϯϬϮ͕ϰϳϱ͘ϬϬ
ƌĂŝŶĂŐĞ Ψϭϵϰ͕ϯϮϱ͘ϬϬ
ĂƌƚŚǁŽƌŬ ΨϮ͕ϳϮϯ͘ϬϬ
>ŝŐŚƚŝŶŐ Ψϯϯ͕ϬϬϬ͘ϬϬ
>ĂŶĚƐĐĂƉŝŶŐ ΨϱϮ͕ϱϬϬ͘ϬϬ
^ƵďͲdŽƚĂů Ψϱϴϱ͕ϬϮϯ͘ϬϬ
ϭϬйŽŶƚŝŶŐĞŶĐLJ Ψϱϴ͕ϱϬϮ͘ϯϬ
dŽƚĂů Ψϲϰϯ͕ϱϮϱ͘ϯϬ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ
ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ
ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ
ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
ĞůůĞƌĂtĂůŬWŚĂƐĞϭ
WW>
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
WŚĂƐĞ
Page 871 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ ϰ͕ϬϬϰ ^z Ψϳ͘ϱϬ ΨϯϬ͕ϬϯϬ͘ϬϬ
WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ ϰ͕ϬϬϰ ^z Ψϴ͘ϬϬ ΨϯϮ͕ϬϯϮ͘ϬϬ
WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ ϰ͕ϬϬϰ ^z Ψϭϭ͘ϬϬ Ψϰϰ͕Ϭϰϰ͘ϬϬ
WͲϰ ϭϮΗ^ƚĂďŝůŝnjĞĚ^ƵďŐƌĂĚĞ ϱ͕ϮϬϱ ^z Ψϰ͘ϬϬ ΨϮϬ͕ϴϮϬ͘ϬϬ
WͲϱ sĂůůĞLJ'ƵƚƚĞƌ ϭ͕ϲϰϲ >&Ψϭϱ͘ϬϬ ΨϮϰ͕ϲϵϬ͘ϬϬ
WͲϲ dLJƉĞΗ&ΗƵƌď ϭ͕ϱϯϳ >&ΨϮϮ͘ϬϬ Ψϯϯ͕ϴϭϰ͘ϬϬ
WͲϳ dLJƉĞΗΗƵƌď ϮϮϬ >&Ψϭϵ͘ϬϬ Ψϰ͕ϭϴϬ͘ϬϬ
WͲϴ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϭ͕ϯϳϳ ^z Ψϰϱ͘ϬϬ Ψϲϭ͕ϵϲϱ͘ϬϬ
WͲϵ ϴΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϴϲϬ ^z Ψϰϱ͘ϬϬ Ψϯϴ͕ϳϬϬ͘ϬϬ
WͲϭϬ ŽŶĐƌĞƚĞ,ĂŶĚŝĐĂƉZĂŵƉƐǁͬĞƚĞĐƚĂďůĞ^ƵƌĨĂĐĞ ϰ ΨϱϱϬ͘ϬϬ ΨϮ͕ϮϬϬ͘ϬϬ
WͲϭϭ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
WͲϭϮ KƉĞŶƵƚĂŶĚZĞƉůĂĐĞZŽĂĚǁĂLJ;ĂŶĚƵƌďĂƐEĞĐĞƐƐĂ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
dKd>с ΨϯϬϮ͕ϰϳϱ͘ϬϬ
ΎEŽƚĞ͗ &ŽƌƐĂŶŝƚĂƌLJĐŽŶŶĞĐƚŝŽŶŽŶĞůůĞƌĂtĂůŬtĂLJ;ϮϳϱнͬͲ^zͿ
Ws/E'ͲW,^
Page 872 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
Ͳϭ ϭϱΗZW ϮϬ >&Ψϳϱ͘ϬϬ Ψϭ͕ϱϬϬ͘ϬϬ
ͲϮ ϭϴΗZW ϵϯ >&Ψϳϱ͘ϬϬ Ψϲ͕ϵϳϱ͘ϬϬ
Ͳϯ ϮϰΗZW ϮϬϳ >& ΨϭϬϬ͘ϬϬ ΨϮϬ͕ϳϬϬ͘ϬϬ
Ͳϰ ϯϲΗZW ϰϲϱ >& ΨϭϵϬ͘ϬϬ Ψϴϴ͕ϯϱϬ͘ϬϬ
Ͳϱ ϭϴΗ&ůĂƌĞĚ ŶĚ ϭ Ψϯ͕ϴϬϬ͘ϬϬ Ψϯ͕ϴϬϬ͘ϬϬ
Ͳϲ ϮϰΗ&ůĂƌĞĚ ŶĚ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ
Ͳϳ ϯϲΗ&ůĂƌĞĚ ŶĚ ϯ Ψϴ͕ϱϬϬ͘ϬϬ ΨϮϱ͕ϱϬϬ͘ϬϬ
Ͳϴ 'ƌĂƚĞ/ŶůĞƚ ϭ Ψϲ͕ϱϬϬ͘ϬϬ Ψϲ͕ϱϬϬ͘ϬϬ
Ͳϵ sĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ ϰ Ψϳ͕ϯϬϬ͘ϬϬ ΨϮϵ͕ϮϬϬ͘ϬϬ
ͲϭϬ dLJƉĞΗϵΗƵƌď/ŶůĞƚ Ϯ Ψϯ͕ϲϱϬ͘ϬϬ Ψϳ͕ϯϬϬ͘ϬϬ
dKd>с Ψϭϵϰ͕ϯϮϱ͘ϬϬ
Ύ /ŶĐůƵĚĞƐƚŚĞĚƌĂŝŶĂŐĞĨƌŽŵƚŚĞĨƵƚƵƌĞĚĞǀĞůŽƉŵĞŶƚƐŝƚĞ
Z/E' ͲW,^
Page 873 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ ϯϳϴ ^z Ψϯ͘ϱϬ Ψϭ͕ϯϮϯ͘ϬϬ
ͲϮ /ŶůĞƚWƌŽƚĞĐƚŝŽŶ ϳ ΨϮϬϬ͘ϬϬ Ψϭ͕ϰϬϬ͘ϬϬ
dKd>с ΨϮ͕ϳϮϯ͘ϬϬ
Zd,tKZ<ͲW,^
Page 874 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
>Ͳϭ >ŝŐŚƚŝŶŐ ϭϬ Ψϯ͕ϯϬϬ͘ϬϬ Ψϯϯ͕ϬϬϬ͘ϬϬ
dKd>с Ψϯϯ͕ϬϬϬ͘ϬϬ
>/',d/E'ͲW,^
Page 875 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
>> Zt><tz
>Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ ΨϱϮ͕ϱϬϬ͘ϬϬ ΨϱϮ͕ϱϬϬ͘ϬϬ
dKd>с ΨϱϮ͕ϱϬϬ͘ϬϬ
EŽƚĞ͗
Ύ /ŶĐůƵĚĞƐƚŚĞ> ĂůŽŶŐƚŚĞĨƵƚƵƌĞĚĞǀĞůŽƉŵĞŶƚƚƌĂĐƚ͘
>E^W/E'ͲW,^
Page 876 of 5243
WĂǀŝŶŐ Ψϭϰϰ͕ϵϮϳ͘ϬϬ
ƌĂŝŶĂŐĞ ΨϮϭϴ͕ϰϲϱ͘ϬϬ
ĂƌƚŚǁŽƌŬ Ψϭ͕ϱϯϴ͘ϱϬ
>ŝŐŚƚŝŶŐ Ψϭϵ͕ϴϬϬ͘ϬϬ
>ĂŶĚƐĐĂƉŝŶŐ Ψϰϯ͕ϱϬϬ͘ϬϬ
^ƵďͲdŽƚĂů ΨϰϮϴ͕ϮϯϬ͘ϱϬ
ϭϬйŽŶƚŝŶŐĞŶĐLJ ΨϰϮ͕ϴϮϯ͘Ϭϱ
dŽƚĂů Ψϰϳϭ͕Ϭϱϯ͘ϱϱ
EŽƚĞƐ͗
ϭͿdŚŝƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ;KWͿƐŚĂůůďĞƵƐĞĚĨŽƌƉĞƌŵŝƚƚŝŶŐƉƵƌƉŽƐĞƐŽŶůLJ͘
ϰͿŽĞƐŶŽƚŝŶĐůƵĚĞƉĞƌŵŝƚĨĞĞƐŽƌƐŽĨƚĐŽƐƚƐ͘
ϱͿŽĞƐŶŽƚŝŶĐůƵĚĞĞŶŚĂŶĐĞĚůĂŶĚƐĐĂƉĞŽƌŚĂƌĚƐĐĂƉĞĨĞĂƚƵƌĞƐ
ϮͿdŚŝƐKWŝƐďĂƐĞĚŽŶƚŚĞĞŶŐŝŶĞĞƌΖƐƵŶĚĞƌƐƚĂŶĚŝŶŐŽĨƚŚĞĐƵƌƌĞŶƚƌƵůĞƐ͕ƌĞŐƵůĂƚŝŽŶƐ͕ŽƌĚŝŶĂŶĐĞƐ͕ĂŶĚĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŝŶĞĨĨĞĐƚŽŶƚŚĞĚĂƚĞŽĨ
ƚŚŝƐĚŽĐƵŵĞŶƚ͘/ŶƚĞƌƉƌĞƚĂƚŝŽŶƐŽĨƚŚĞƐĞĐŽŶƐƚƌƵĐƚŝŽŶĐŽƐƚƐŵĂLJĂĨĨĞĐƚƚŚŝƐKW͕ĂŶĚŵĂLJƌĞƋƵŝƌĞĂĚũƵƐƚŵĞŶƚƐƚŽĚĞůĞƚĞ͕ĚĞĐƌĞĂƐĞ͕ŽƌŝŶĐƌĞĂƐĞ
ƉŽƌƚŝŽŶƐŽĨƚŚŝƐKW͘
ϯͿůůĐŽƐƚƐƉƌŽǀŝĚĞĚŝŶƚŚŝƐKWĂƌĞďĂƐĞĚŽŶƌĞĐĞŶƚĐŽŶƚƌĂĐƚƉƌŝĐĞƐ͕ŽƌƚŚĞĞŶŐŝŶĞĞƌΖƐůĂƚĞƐƚŬŶŽǁŶƵŶŝƚĐŽƐƚƐ͘hŶŝƚƉƌŝĐĞƐĂƌĞƐƵďũĞĐƚƚŽĐŚĂŶŐĞ
ĚƵĞƚŽƵŶƉƌĞĚŝĐƚĂďůĞĂŶĚƵŶĐŽŶƚƌŽůůĂďůĞŝŶĐƌĞĂƐĞƐŝŶƚŚĞĐŽƐƚŽĨĐŽŶĐƌĞƚĞ͕ƉĞƚƌŽůĞƵŵ͕ŽƌƚŚĞĂǀĂŝůĂďŝůŝƚLJŽĨŵĂƚĞƌŝĂůƐĂŶĚůĂďŽƌ͘
ĞůůĞƌĂtĂůŬWŚĂƐĞϭ
WW>
ŶŐŝŶĞĞƌƐKƉŝŶŝŽŶŽĨWƌŽďĂďůĞŽƐƚ
WŚĂƐĞ
Page 877 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
WͲϭ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ&ŝƌƐƚ>ŝĨƚ Ϯ͕ϭϲϬ ^z Ψϳ͘ϱϬ Ψϭϲ͕ϮϬϬ͘ϬϬ
WͲϮ ϯͬϰΗƐƉŚĂůƚŝĐŽŶĐƌĞƚĞ;dLJƉĞ^Ͳ///Ϳ^ĞĐŽŶĚ>ŝĨƚ Ϯ͕ϭϲϬ ^z Ψϴ͘ϬϬ Ψϭϳ͕ϮϴϬ͘ϬϬ
WͲϯ ϲΗ>ŝŵĞƌŽĐŬĂƐĞ Ϯ͕ϭϲϬ ^z Ψϭϭ͘ϬϬ ΨϮϯ͕ϳϲϬ͘ϬϬ
WͲϰ ϭϮΗ^ƚĂďŝůŝnjĞĚ^ƵďŐƌĂĚĞ Ϯ͕ϴϬϴ ^z Ψϰ͘ϬϬ Ψϭϭ͕ϮϯϮ͘ϬϬ
WͲϱ sĂůůĞLJ'ƵƚƚĞƌ ϭ͕ϲϴϯ >&Ψϭϱ͘ϬϬ ΨϮϱ͕Ϯϰϱ͘ϬϬ
WͲϲ dLJƉĞΗΗƵƌď ϮϮϬ >&Ψϭϵ͘ϬϬ Ψϰ͕ϭϴϬ͘ϬϬ
WͲϳ ϱΖŽŶĐƌĞƚĞ^ŝĚĞǁĂůŬ ϵϯϰ ^z Ψϰϱ͘ϬϬ ΨϰϮ͕ϬϯϬ͘ϬϬ
WͲϴ ^ŝŐŶŝŶŐĂŶĚDĂƌŬŝŶŐ ϭ >^ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
dKd>с Ψϭϰϰ͕ϵϮϳ͘ϬϬ
Ws/E'ͲW,^
Page 878 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
Ͳϭ ϭϴΗZW Ϯϱ >&Ψϳϱ͘ϬϬ Ψϭ͕ϴϳϱ͘ϬϬ
ͲϮ ϮϰΗZW ϮϬϲ >&ΨϭϬϬ͘ϬϬ ΨϮϬ͕ϲϬϬ͘ϬϬ
Ͳϯ ϯϬΗZW ϭϳϱ >& Ψϭϰϱ͘ϬϬ ΨϮϱ͕ϯϳϱ͘ϬϬ
Ͳϰ ϯϲΗZW ϰϲϭ >& ΨϭϵϬ͘ϬϬ Ψϴϳ͕ϱϵϬ͘ϬϬ
Ͳϱ ϮϰΗ&ůĂƌĞĚ ŶĚ ϭ Ψϰ͕ϱϬϬ͘ϬϬ Ψϰ͕ϱϬϬ͘ϬϬ
Ͳϲ ϯϬΗ&ůĂƌĞĚ ŶĚ ϭ Ψϲ͕ϬϬϬ͘ϬϬ Ψϲ͕ϬϬϬ͘ϬϬ
Ͳϳ ϯϲΗ&ůĂƌĞĚ ŶĚ Ϯ Ψϴ͕ϱϬϬ͘ϬϬ Ψϭϳ͕ϬϬϬ͘ϬϬ
Ͳϴ :ƵŶĐƚŝŽŶŽdž Ϯ Ψϳ͕ϬϬϬ͘ϬϬ Ψϭϰ͕ϬϬϬ͘ϬϬ
Ͳϵ sĂůůĞLJ'ƵƚƚĞƌ/ŶůĞƚ ϰ Ψϳ͕ϯϬϬ͘ϬϬ ΨϮϵ͕ϮϬϬ͘ϬϬ
ͲϭϬ ĞŵŽ džŝƐƚŝŶŐZW ϱϱ >&Ψϭϱ͘ϬϬ ΨϴϮϱ͘ϬϬ
Ͳϭϭ ĞŵŽ džŝƐƚŝŶŐ&ůĂƌĞĚ ŶĚ ϭ Ψϱ͕ϬϬϬ͘ϬϬ Ψϱ͕ϬϬϬ͘ϬϬ
ͲϭϮ ŽŶŶĞĐƚƚŽ džŝƐƚŝŶŐƌĂŝŶĂŐĞ ϭ Ψϲ͕ϱϬϬ͘ϬϬ Ψϲ͕ϱϬϬ͘ϬϬ
dKd>с ΨϮϭϴ͕ϰϲϱ͘ϬϬ
Z/E' ͲW,^
Page 879 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
Ͳϭ ^ŽĚ;ϭΖŽĨĨKͿ Ϯϭϭ ^z Ψϯ͘ϱϬ Ψϳϯϴ͘ϱϬ
ͲϮ /ŶůĞƚWƌŽƚĞĐƚŝŽŶ ϰ ΨϮϬϬ͘ϬϬ ΨϴϬϬ͘ϬϬ
dKd>с Ψϭ͕ϱϯϴ͘ϱϬ
Zd,tKZ<ͲW,^
Page 880 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
>Ͳϭ >ŝŐŚƚŝŶŐ ϲ Ψϯ͕ϯϬϬ͘ϬϬ Ψϭϵ͕ϴϬϬ͘ϬϬ
dKd>с Ψϭϵ͕ϴϬϬ͘ϬϬ
>/',d/E'ͲW,^
Page 881 of 5243
/ƚĞŵ ĞƐĐƌŝƉƚŝŽŶ
ƐƚŝŵĂƚĞĚ
YƵĂŶƚŝƚLJ hŶŝƚ hŶŝƚWƌŝĐĞ ŵŽƵŶƚ
&KEdEKhZd
>Ͳϭ ŽĚĞDŝŶŝŵƵŵ>ĂŶĚƐĐĂƉŝŶŐ ϭ >^ Ψϰϯ͕ϱϬϬ͘ϬϬ Ψϰϯ͕ϱϬϬ͘ϬϬ
dKd>с Ψϰϯ͕ϱϬϬ͘ϬϬ
>E^W/E'ͲW,^
Page 882 of 5243