Laserfiche WebLink
SUMMARY OF THE BASIS FOR JUST COMPENSATION (Continued) <br />Value of Parent Property, Before Taking: (Continued) <br />Land: <br />Roadway area: <br />4,550 SF @ $45.00' _ <br />Improvements within roadway area: <br />Portion of main building: <br />588 SF @ $ 175.002 <br />x 83%' = <br />Concrete paving: <br />288 SF @ $ 8.952 <br />x 83p3 = <br />Asphalt paving: <br />1,870 SF @ $ 6.752 <br />x 83 %5 = <br />Concrete curbing: <br />810LF @ $ 18.502 <br />x 83 %3 = <br />Parking sign: <br />3 qty. @ $ 1,150.002 <br />x 83 %3 = <br />Metal frame light standards: <br />2 qty. @ $ 2,250.002 <br />x 83 %3 = <br />Monument sign: <br />1 qty. @ $18,500.002 <br />x 83 %3 = <br />Parking spaces: <br />14 qty. @ $ 15.002 <br />x 83p3 = <br />Flag pole: <br />1 qty. @ $ 1,650.002 <br />x 83 %3 = <br />Irrigation system: <br />4,750 SF @ $ 1.152 <br />x 83 %3 — <br />Landscaped area: <br />4,750 SF @ $ 6.50" <br />_ <br />Subtotal, improvements: <br />Total value of part taken (land, improvements): <br />$85,407 <br />2,139 <br />10,477 <br />12,438 <br />2,864 <br />3,735 <br />15,355 <br />174 <br />1,370 <br />4,534 <br />30.875 <br />$204,750 <br />169,368 <br />$374,118 <br />Unencumbered fee simple value of the subject underlying land parcel <br />2 Replacement cost new, inclusive of direct costs, indirect costs and entrepreneurial profit <br />3 Accrued depreciation based on an effective age of 5 years, and remaining life of 30 years, or (5/30) 17 %, <br />reciprocal employed above <br />° Estimated value of landscape improvements based on their contributory benefit to the existing parent <br />development <br />75B -19 <br />