Laserfiche WebLink
Attachment B <br />MVHS TRAIL ROW ACQUISITION COST ESTIMATE <br />SBP 11/7/2022 <br />ASSUMPTIONS: <br />Permanent easement costs are estimated per most recent taxable land market values <br />Final appraisal values may vary <br />PARCEL <br />PID <br />ADDRESS <br />LOT EMV <br />LOT AREA <br />LOT VALUE <br />PE COST <br />$ <br />SF <br />$/SF <br />$/SF <br />1 <br />283023120022 <br />1814 Lake Valentine Road <br />$108,800 <br />12632 <br />$8.61 <br />$10.00 <br />2 <br />283023120002 <br />4050 Fairview Avenue N <br />$115,100 <br />14374 <br />$8.01 <br />$10.00 <br />3 <br />283023120003 <br />1748 Lake Valentine Road <br />$114,000 <br />13939 <br />$8.18 <br />$10.00 <br />4 <br />283023120005 <br />1732 Lake Valentine Road <br />$128,5001 <br />28750 <br />1 $4.47 <br />1 $10.00 <br />5 <br />283023110023 <br />1691 Crystal Avenue <br />$138,4001 <br />23522 <br />1 $5.88 <br />1 $10.00 <br />6 <br />283023140041 <br />0 County Road E2 W <br />$20,000 <br />1 191228 <br />1 $0.10 <br />1 $10.00 <br />ACQUISITION COST NOTES: <br />Permanent Easement <br />PE Value = PE Cost X PE Area <br />Temporary Easement <br />Assume Temporary Easement Cost as 8% of Permanent Easement Cost <br />TE Value = TE Cost X TE Area <br />PARCEL <br />PID <br />ADDRESS <br />PE COST <br />PE AREA <br />PE VALUE <br />TE COST <br />TE AREA <br />TE VALUE <br />PARCEL TOTAL <br />$/SF <br />SF <br />$ <br />$/SF <br />SF <br />$ <br />$ <br />1 <br />283023120022 <br />1814 Lake Valentine Road <br />$10.00 <br />446 <br />$4,460.00 <br />$0.80 <br />1773 <br />$1,419.00 <br />$5,879.00 <br />2 <br />283023120002 <br />4050 Fairview Avenue N <br />$10.00 <br />$0.00 <br />$0.80 <br />997 <br />$798.00 <br />$798.00 <br />3 <br />283023120003 <br />1748 Lake Valentine Road <br />$10.00 <br />$0.00 <br />$0.80 <br />501 <br />$401.00 <br />$401.00 <br />4 <br />283023120005 <br />1732 Lake Valentine Road <br />$10.00 <br />$0.00 <br />$0.80 <br />1495 <br />$1,196.00 <br />$1,196.00 <br />5 <br />283023110023 <br />1691 Crystal Avenue <br />$10.00 <br />$0.00 <br />$0.80 <br />3675 <br />$2,940.00 <br />$2,940.00 <br />6 <br />283023140041 <br />0 County Road E2 W <br />$10.00 <br />$0.00 <br />$0.80 <br />1182 <br />$946.00 <br />$946.00 <br />PE VALUE TOTAL 1 $4,460.00 1 TE VALUE TOTAL 1 $7,700.00 1 $12,160.00 <br />