appraisal report vacant mixed use land located … · subject: vacant land located on the west side...

66
APPRAISAL REPORT VACANT MIXED USE LAND LOCATED ALONG TECHNOLOGY BLVD AND WILLIAMSOM BLVD DAYTONA BEACH VOLUSIA COUNTY, FLORIDA PREPARED FOR MARIAN RIDGEWAY REAL ESTATE SPECIALIST / STUDENT ASSIGNMENT THE SCHOOL BOARD OF VOLUSIA COUNTY 3750 OLSON DRIVE DAYTONA BEACH, FL 32124 DATE OF VALUATION : AUGUST 15, 2019 DATE OF INSPECTION : AUGUST 15, 2019 DATE OF REPORT : SEPTEMBER 12, 2019 PREPARED BY RONALD S. CROUSE, ASA, CRA STATE-CERTIFIED GENERAL REAL ESTATE APPRAISER #RZ670

Upload: others

Post on 04-Oct-2020

2 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

APPRAISAL REPORT

VACANT MIXED USE LAND

LOCATED ALONG TECHNOLOGY BLVD AND WILLIAMSOM BLVD

DAYTONA BEACH

VOLUSIA COUNTY, FLORIDA

PREPARED FOR

MARIAN RIDGEWAY

REAL ESTATE SPECIALIST / STUDENT ASSIGNMENT

THE SCHOOL BOARD OF VOLUSIA COUNTY

3750 OLSON DRIVE

DAYTONA BEACH, FL 32124

DATE OF VALUATION : AUGUST 15, 2019

DATE OF INSPECTION : AUGUST 15, 2019

DATE OF REPORT : SEPTEMBER 12, 2019

PREPARED BY

RONALD S. CROUSE, ASA, CRA

STATE-CERTIFIED GENERAL REAL ESTATE APPRAISER #RZ670

Page 2: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

i

September 12, 2019

Marian Ridgeway

Real Estate Specialist / Student Assignment

The School Board of Volusia County

3750 Olson Drive

Daytona Beach, Fl 32124

RE: Appraisal of vacant land located along Technology Blvd and Williamson Blvd in city of Daytona

Beach, Volusia County, Florida (PAA file # 219.030)

VOLUSIA COUNTY SCHOOL BOARD PURCHASE ORDER NO. VCS101260

Dear Ms. Ridgeway:

At your request, I have personally inspected the above referenced property and submit to you this

Appraisal Report. The purpose of the appraisal is to estimate the Fee Simple value of the above

referenced property.

This letter of transmittal is followed by the certification of the appraisal and the narrative appraisal report

further describing the subject property and containing the reasoning and pertinent data leading to the

estimated value. Particular attention is directed to the Underlying Assumptions and Limiting Conditions

section of this report.

Based on our analysis of the facts and data as presented in this report, and our appraisal experience,

it is our opinion that the subject is estimated to have the following value:

The Value as is, as of August 15, 2019: $4,500,000

*Please refer to Extraordinary Assumption

The Uniform Standards of Professional Appraisal Practice (USPAP) defines an extraordinary

assumption as: “An assumption, directly related to a specific assignment, as of the effective date of the

appraisal results, which, if found to be false, could alter the appraiser's opinions or conclusions.”

The subject property contains a total of 78± acres of which approximately 43 acres are uplands. The

remainder (33±) is classified as wetlands. The appraiser was not supplied with the exact wetlands

classification (type). The 43 acres of uplands are separated by pockets of wetlands which would need

to be mitigated in certain areas in order to allow access to the majority of developable areas. This

appraisal is based on the Extraordinary Assumption that it would be feasible to mitigate to the extent

necessary to develop approximately 43 acres of uplands. No cost for mitigation was supplied to the

appraiser. The appraiser has performed numerous appraisals on properties with wetlands that required

mitigation and has also investigated various cost sources to estimate wetland mitigation cost.

Page 3: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

ii

The reader and or user of this report would need to acquire the exact cost of mitigation and other

potential cost as related to their development plan. The mitigation cost as referred to in this report are

of a general nature and are not intended to be an exact cost for all potential projects of which the subject

could support.

The accompanying report contains our summary of data, analyses, and conclusions and is written to

be self-explanatory. However, should you have any questions, please advise. Thank you for the

privilege of serving you.

Respectfully submitted,

Ronald S. Crouse, ASA, CRA

State-certified general real estate appraiser # RZ670

Page 4: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

iii

CERTIFICATION

I certify that, to the best of my knowledge and belief:

1. The statements of fact contained in this report are true and correct.

2. The reported analyses, opinions, and conclusions are limited only by the reported assumptions and

limiting conditions and are my personal, impartial, unbiased professional analyses, opinions, and

conclusions.

3. I have no present or prospective interest in the property that is the subject of this report, and I have

no personal interest with respect to the parties involved; any specified interest or bias has not

affected the impartiality of my opinions and conclusions.

4. My compensation for this assignment is not contingent upon the development or reporting of a

predetermined value or direction in value that favors the cause of the client, the amount of the value

opinion, the attainment of a stipulated result, or the occurrence of a subsequent event directly

related to the intended use of this appraisal.

5. My engagement in this assignment was not contingent upon developing or reporting predetermined

results, requested minimum valuation, a specific valuation, or the approval of a loan.

6. My analyses, opinions, and conclusions were developed, and this report has been prepared in

conformity with the Uniform Standards of Professional Appraisal Practice (USPAP), the

requirements of the Code of Professional Ethics of the Appraisal Institute, and the American Society

of Appraisers.

7. I made a personal inspection of the subject property that is the subject of this report.

8. Mickey W. Smith, State Certified General Real Estate Appraiser RZ2364, helped in the data

collection and analysis for this report.

9. I have no bias with respect to the property that is the subject of this report or to the parties involved

with this assignment.

10. The use of this report is subject to the requirements of the Appraisal Institute and the American

Society of Appraisers relating to review by its duly authorized representatives.

11. We have not performed any prior services on the subject property within the last three years.

Ronald S. Crouse, ASA, CRA

State-certified general real estate appraiser # RZ670

Page 5: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

4

TABLE OF CONTENTS

Letter of Transmittal .........................................................................................................i

Certification ..................................................................................................................... ii

Summary of Significant Conclusions ..................................................................... 5

Summary Appraisal Report .................................................................................... 6 Purpose of Appraisal & Interest Being Appraised .................................................. 6 Client, Subject, Use of Report, Interest Valued, Dates .......................................... 7 Scope of Work ....................................................................................................... 7 Area Data .............................................................................................................. 9

Description of the Neighborhood ......................................................................... 10 Summary ............................................................................................................. 10

Introductory Description of the Subject Property ................................................. 11 Flood Zone Data .................................................................................................. 12

Legal Description ................................................................................................. 12 Record of Ownership ........................................................................................... 12

Assessment and Taxes ....................................................................................... 12 Zoning …………………………………………………………………………………...12 Marketability ........................................................................................................ 13

Exposure Time .................................................................................................... 13 Highest and Best Use .......................................................................................... 13

Highest and Best Use Conclusion ....................................................................... 16 Valuation Process ................................................................................................ 17 Sales Comparison Appoach as Vacant ............................................................... 17

Indicated Value by the Sales Comparison Approach ........................................... 21

Reconciliation of Value Indications and Final Value Estimate ............................. 23 Assumptions and Limiting Conditions .................................................................. 24 Important Definitions ............................................................................................ 28

ADDENDUM

Subject Location Map

Subject Photos

Subject Sketch & Aerial

Subject Deed

Wetlands Area Map

Flood Map

Zoning and Future Land Use

Area Data

Vacant Land Sales

Appraiser Qualifications

Page 6: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

5

SUMMARY OF SIGNIFICANT CONCLUSIONS

Location West side of Williamson Blvd and south side of Technology Blvd about ¼

mile north of LPGA Blvd, city of Daytona Beach, Volusia County, FL

Tax ID ALT. KEY # 5865991

Legal Description Please see Warranty Deed in addendum for a complete legal description of

the subject property. (OR Book 4442, Page 4396)

Ownership School Board of Volusia County per Volusia County Property Records

(VCPR)

Type of Property Vacant land

Site Size

Approximately 78.00± acres per Public Records of Volusia County (VCPR).

No survey was available to the Appraiser. Based on a wetland map

provided by Volusia County School Board the property has about 40% or 30±

acres of wetlands that run throughout different areas of the site. (See

wetland map in addendum of this report

Improvements N/A

Easements &

Encroachments No known easements or encroachments

Current

Assessment $895,050 per VCPR

Current Taxes N/A, Tax Exempt

Zoning It has no current city of Daytona Beach zoning; Future Land Use is Mixed

Use by city of Daytona Beach.

Highest & Best Use

As Vacant Mixed Use Development

As Improved N/A

Intended User Volusia County School Board

Dates of Value As-Is Date of Inspection : August 15, 2019

Market Value $4,500,000 * Refer to Extraordinary Assumption

Page 7: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

6

APPRAISAL REPORT

Appraisal Report: A written report prepared under USPAP Standards Rule 2 - 2 (a).

PURPOSE OF APPRAISAL

The purpose of this appraisal is to provide the appraiser's best Market Value estimates of

the fee-simple estates:

DEFINITION OF MARKET VALUE

Market value is defined as being “the most probable price which a property should bring

in a competitive and open market under all conditions requisite to a fair sale, the buyer

and seller, each acting prudently, knowledgeably and assuming the price is not affected

by undue stimulus.” Implicit in this definition is the consummation of a sale as of a

specified date and the passing of title from seller to buyer under conditions whereby:

(1) buyer and seller are typically motivated;

(2) both parties are well informed and well advised, and each acting in what he considers

his own best interest;

(3) a reasonable time is allowed for exposure in the open market;

(4) payment is made in terms of cash in U. S. dollars or in terms of financial arrangements

comparable thereto;

(5) and the price represents the normal consideration for the property sold unaffected by

special or creative financing or sales concessions granted by anyone associated with

the sale.

This definition is from regulations jointly published by the OCC, OTS, FRS, and FDIC on June 7, 1994, and in the Interagency Appraisal

and Evaluation Guidelines, dated October 27, 1994.

Fee Simple Estate is defined as Absolute ownership unencumbered by any other interest

or estate, subject only to the limitations imposed by the governmental powers of taxation,

eminent domain, police power, and escheat.1

1 The Dictionary of Real Estate Appraisal, Sixth Edition, published by the Appraisal Institute.

This report is intended for use only by the identified client and identified other known

intended users stated within the cover letter. Use of this report by others is not intended

by the appraiser.

Liability for this appraisal assignment is limited only to the extent of the fee collected.

Page 8: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

7

CLIENT: The School Board of Volusia County

APPRAISER: Ronald S. Crouse, ASA

State-certified general real estate appraiser # RZ670

SUBJECT: Vacant land located on the west side of Williamson Blvd north

of LPGA Blvd, Daytona, Volusia County, Florida 32117.

INTENDED USE OF REPORT

The intended use of this appraisal is for marketing, potential sale, etc. decisions of the

subject property by School Board of Volusia County and-or participants.

INTENDED USERS OF REPORT

This report is intended for use only by our client The School Board of Volusia County for

the above stated use.

INTEREST VALUED

Market value of the subject property’s Fee Simple, as requested by the client.

DATE OF INSPECTION: August 15, 2019

DATE OF REPORT: September 12, 2019

EFFECTIVE DATE OF VALUE: August 15, 2019

SCOPE OF WORK

The scope of the appraisal requires compliance with the Uniform Standards of

Professional Appraisal Practice (USPAP), established by the Appraisal Standards Board

of the Appraisal Foundation and the Guide Notes to the Standards of Professional

Appraisal Practice adopted by the Appraisal Institute. These uniform standards set the

requirements to communicate the appraiser’s analysis, opinions, and conclusions in a

manner that will be meaningful and not misleading.

This report contains market data that has been used in estimating a value conclusion for

the subject property. The appraiser has relied upon secondary data sources (such as

census data) and primary data collected by the appraiser. To the extent possible, this

data has been confirmed by the participants in the market.

Page 9: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

8

A comprehensive search has been made for sales information in the subject

neighborhood as well as competing neighborhoods. The most applicable and/or

comparable information is reported in this appraisal as deemed essential to support the

value conclusions and accompanying analysis.

The subject property is currently vacant land. The property was recently inspected on

August 15, 2019 by Ronald S. Crouse. The research for comparable market data

extended back three years from the date of valuation. The entire city of Daytona Beach

and Volusia County was searched for comparable sales of similar properties. The online

Volusia County Property Appraiser records were used, along with Loopnet.com and the

MLS Advantage multiple listing service. We attempted to confirm the sales with one or

more of the parties involved. If verification was unsuccessful we utilized Volusia County

Public Records. We researched current zoning and land use.

Secondary data is that compiled by others, such as Board of Realtor statistics, census

and demographics data, etc. This data is reviewed for accuracy, reasonableness and

appropriateness before being relied upon.

Hazardous Material

The appraiser lacks the knowledge and experience with respect to the detection and

measurement of hazardous substances. Therefore, this assignment does not cover the

presence or absence of such substances as discussed in the Underlying Assumptions

and Limiting Conditions section of this report. However, any known hazardous

substances affecting the property will be reported and any impact on value discussed.

Extraordinary Assumption

The Uniform Standards of Professional Appraisal Practice (USPAP) defines an extraordinary

assumption as: “An assumption, directly related to a specific assignment, as of the effective date

of the appraisal results, which, if found to be false, could alter the appraiser's opinions or

conclusions.”

The subject property contains a total of 78± acres of which approximately 43 acres are uplands.

The remainder (33±) is classified as wetlands. The appraiser was not supplied with the exact

wetlands classification (type). The 43 acres of uplands are separated by pockets of wetlands

which would need to be mitigated in certain areas in order to allow access to the majority of

developable areas. This appraisal is based on the Extraordinary Assumption that it would be

feasible to mitigate to the extent necessary to develop approximately 43 acres of uplands. No

cost for mitigation was supplied to the appraiser. The appraiser has performed numerous

appraisals on properties with wetlands that required mitigation and has also investigated various

cost sources to estimate wetland mitigation cost.

Page 10: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

9

The reader and or user of this report would need to acquire the exact cost of mitigation and other

potential cost as related to their development plan. The mitigation cost as referred to in this report

are of a general nature and are not intended to be an exact cost for all potential projects of which

the subject could support.

Current / Existing Use

Vacant

Competency Provision

The appraiser or appraisers signing this report comply with the competency provision for

this type property.

AREA DATA

See addendum for area data

Page 11: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

10

DESCRIPTION OF THE NEIGHBORHOOD

Location

The subject property is situated in the eastern portion of Volusia County, inside the city

limits of Daytona Beach. The subject is located along the west side of Williamson Blvd

just north f LPGA Blvd, north of US 92 (International Speedway Blvd) and south of

Granada Blvd (SR 40). Williamson Blvd is a mostly two to four-lane roadway, with turn

lanes at various locations. It runs south to north from near Dunlawton Blvd in Port

Orange to intersection of State Road 40 in Ormond Beach Lands uses along and

adjacent to Williamson Blvd are primarily intensive commercial including including banks,

shopping centers, hospital, strip centers, public uses, churches convenience stores, car

dealerships, fast food outlets, etc.

Access

Access to the immediate neighborhood is from Clyde Morris Blvd, Williamson Blvd and

LPGA Blvd. US Highway 1 is a few miles to the east and is a four and five lane roadway

that runs north and south for the entire length of the state of Florida and beyond.

Interstate 95 is located just to the west and traverses the entire state and east coast of

the United States.

Land uses

The immediate area of the subject along Williamson Blvd has an apartment complex just

southeast of the subject and the Volusia County Advanced Technical Center adjacent to

the north. Just south of the subject along LPGA Blvd is the new Tanger Outlet Mall,

Sam’s Club, Margaritaville residential retirement community along with many other new

developments such as banks, shopping centers, manufacturing facilities, strip centers,

public uses, convenience stores, car dealerships, fast food outlets, etc. There is an

abundance of vacant land to the north until south of Granada Blvd. (SR 40).

SUMMARY

The neighborhood is growing, especially in the commercial areas; the interior residential

areas are mostly built out although land is still available to the west. Westward

expansion of the city, including west of I-95, has brought increasing demand for

conveniently located commercial support services. Land along Williamson, Clyde Morris

and LPGA Boulevards are well situated to meet this need. We expect the neighborhood;

especially its commercial, service and medical-oriented uses will continue to be in

demand.

Page 12: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

11

INTRODUCTORY DESCRIPTION OF THE SUBJECT PROPERTY

Location

The subject is located on the west side of Williamson Blvd and south side of Technology

Blvd about ¼ mile north of LPGA Blvd in the city of Daytona Beach, Volusia County, FL.

Size/Shape

The subject property consists of approximately 78.00± acres per Public Records of

Volusia County (VCPR). No survey was available to the Appraiser. It has over 1,000

feet of frontage along the west side of Williamson Blvd.

Based on a wetland survey provided by Volusia County School Board and the National

Wetland Inventory Map the property has about 40% wetlands or about 30± acres of

wetland located throughout the site. If this is found at a later date to be incorrect the

Appraisal may need to be revised to reflect a more accurate upland delineation.

The entire western portion of the site, about 15± acres is wetlands with small pockets of

uplands dispersed throughout, this area has no development potential. The eastern and

middle portions of the site have more upland, about 45 acres with a spine of wetlands

running through the middle portion of this part of the subject property. This area of

wetlands would most likely be mitigated for development.

Overall, the property has about 45 acres of developable uplands. If this is found at a

later date to be incorrect the Appraisal may need to be revised to reflect a more

accurate wetland delineation.

Please see map located in addendum for more details on the upland and wetland

areas.

Utilities

All public utilities are connected to the site including electricity, telephone, water and

sewer service. The site also has trash pickup, cable TV, and police and fire protection.

Restrictions, Encumbrances, etc.

No encumbrances or restrictions are known to affect the subject property other than the

wetlands.

Topography

The site is both near road grade and below grade, and appears generally level throughout.

At time of inspection the site appeared to have adequate drainage. There were no

reports or visible adverse conditions which would affect its marketability.

Page 13: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

12

Flood Zone Data

The subject property is identified on Flood Insurance Rate Map, Community Panel No.

12127C0351H map revised on February 19, 2014, and appears to be located in Zone X.

Zone X denotes areas outside of flood hazard areas. If there is further question

concerning the flood hazard for the subject, the appraiser recommends a topographical

survey to determine the exact flood zone boundaries, since this is beyond our expertise.

Site Improvements

None

LEGAL DESCRIPTION

Please refer to Warranty Deeds for legal description in the addendum.

RECORD OF OWNERSHIP

The subject property is listed by the Volusia County Property Records (VCPR) as owned

by School Board of Volusia County. The property has been under current ownership

since 1999. The property has been listed for sale with no firm listing price. They have

had two offers at about 5.9 million dollars based on wetland assumptions. (See listing

information sheet in addendum)

ASSESSMENT AND TAXES

The subject parcel appears on the Volusia County Tax Roll as follows:

Tax Parcel ALT. Key No. 5865991

Just Value $895,050

Taxes N/A

The property is currently tax exempt.

ZONING

The subject property has no current zoning. Land Use is Mixed Use, as designated by

the city of Daytona Beach. The subject will need to be zoned to an appropriate

designation before development.

The purpose of the Mixed Use land use is for an area generally suitable for a variety of

land uses including light industrial, office, tourist accommodations, retail, multi-family

residential, assisted living facilities, hospitals, public schools and planned amusements.

Page 14: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

13

For a complete list of uses and intensity and dimensional standards see zoning

information in the addendum of this report.

MARKETABILITY

The property is located within the city limits of Daytona Beach, in Volusia County, Florida.

This immediate area is comprised of predominately mixed commercial service and retail

and multi-family residential uses. The subject's marketability, due to its size, location,

and zoning is conducive to a similar type use.

A survey of the subject's general area and surrounding market areas indicated supply to

be in balance with demand for this type property, indicating adequate marketability.

The subject’s market would be considered to be the city of Daytona Beach mixed use,

commercial, multi-family property market. Typical market participants are private

investors. Financing for properties such as the subject is available through banks and

similar lending institutions.

EXPOSURE TIME

We searched for sales of similar type properties in the subject's general area, in an effort

to project a reasonable exposure time for the subject. There were a few mixed use land

sales in the Daytona Beach area and these properties were exposed on the market for

generally six to 12 months. We have also relied on statistics of local Realtors, and

national marketing studies compiled by the Korpacz Real Estate Investor Survey. These

studies showed an average marketing time for all markets surveyed of around six to 12

months.

Based on our investigation, it is our opinion; the subject's exposure time would be around

6 to 12 months, assuming aggressive marketing, competitive pricing and continuation of

current neighborhood trends and conditions.

HIGHEST AND BEST USE

The value of real estate is directly related to the use to which it can be put. It follows that

a particular parcel may have several different value levels, depending on the use being

considered. Accordingly, the subject is appraised under its highest and best use.

Page 15: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

14

Highest and Best Use is defined as the reasonably probable and legal use of vacant land

or an improved property, that is physically possible, appropriately supported, and

financially feasible, and that results in the highest value.2

2 The Appraisal of Real Estate, 14th Edition, Appraisal Institute, 2013

Highest and Best Use is shaped by competitive forces within the market where the

property is located. It is an economic study of market forces, focused on the subject

property. The benefit that an amenity may contribute to the development of a community

is not considered in the appraiser's analysis of Highest and Best Use.

Because the use of the land can be limited by the existence of improvements, an opinion

of Highest and Best Use is determined separately for the land as though vacant and

available to be put to its Highest and Best Use and for the property as it actually exists or

as it is proposed to be developed.

Determining the Highest and Best Use for the land as vacant is necessary in estimating

the value of the land. Determination of the Highest and Best Use for a property, as if

developed according to the proposed plan, provides a basis for deciding if the proposed

use should be completed, or if the development plan should be revised or abandoned.

In the analysis of Highest and Best Use, four major factors are taken into consideration.

A Highest and Best Use must be legally permissible, physically possible, financially

feasible, and be maximally productive.

As previously discussed, the entire western portion of the site is wetlands with small

pockets of uplands dispersed throughout, this area has no development potential. The

eastern and middle portions of the site have more upland, about 45 acres with a spine of

wetlands running through the middle portion of this part of the subject property. This

area of wetlands would most likely be mitigated for development.

Overall, it is our assumption, the property has about 45 acres of developable

uplands. If this is found at a later date to be incorrect the Appraisal may need to

be revised to reflect a more accurate wetland delineation.

Page 16: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

15

HIGHEST AND BEST USE OF THE SITE, AS VACANT

Legal Use

This factor takes into consideration the uses allowed by applicable zoning regulations and

governmental land use plans, as well as limitations placed on the property by deed and/or

plat restrictions. The subject property has no current zoning. Land Use is Mixed Use,

as designated by the city of Daytona Beach.

The purpose of the Mixed Use land use is for an area generally suitable for a variety of

land uses including light industrial, office, tourist accommodations, retail, multi-family

residential, assisted living facilities, hospitals, public schools and planned amusements.

The lot exceeds development minimums as to size and frontage and appears conforms

to zoning size requirements. The appraiser is unaware of any legal development

restrictions.

Physical Limitations

This factor takes into consideration the physical characteristics of the site and its

capability of meeting development requirements as to size, open space, and retention

areas. It also considers the type and size of a development for which the site is capable

of supporting and its ability to harmoniously co-exist with established land uses in the

surrounding area. The subject is located in an established mixed commercial, multi-

family and or light industrial neighborhood.

The subject has a functional shape with adequate frontage and depth, and it appears to

be physically suited for a wide range of legally permissible mixed type uses after

mitigation of some wetlands in the middle and eastern portion of the property.

Financial Feasibility and Maximal Productivity

Any of the legally permissible physically possible uses which would have a value in

excess of its total development costs would be financially feasible. The use which

generates the greatest value in excess of cost is said to be maximally productive.

Regardless of possible uses allowed by zoning, the physical capability of the site to

support a proposed use and the suitability of a proposed use in relation to surrounding

land use trends, if there exists in the marketplace insufficient demand for that use, and

then it cannot be considered an appropriate Highest and Best Use.

Page 17: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

16

As previously discussed the immediate area of the subject along Williamson Blvd has an

apartment complex just southeast of the subject and the Volusia County Advanced

Technical Center adjacent to the north. Just south of the subject along LPGA Blvd is the

new Tanger Outlet Mall, Sam’s Club, Margaritaville residential retirement community

along with many other new developments such as banks, shopping centers,

manufacturing facilities, strip centers, public uses, convenience stores, car dealerships,

fast food outlets and multi-family developments. Overall there is a mix of commercial,

multi-family and industrial type uses all within a mile or so of the subject property.

We can determine no alternative use which would yield a greater value. We conclude

then that the highest and best use of the land, as vacant, is for either a commercial, multi-

family or light industrial type development or a mix of all uses.

HIGHEST AND BEST USE CONCLUSION

The highest and best use of the subject as if vacant would be for a mixed use

development such as commercial, multi-family or industrial use.

Extraordinary Assumption

The Uniform Standards of Professional Appraisal Practice (USPAP) defines an extraordinary

assumption as: “An assumption, directly related to a specific assignment, as of the effective date

of the appraisal results, which, if found to be false, could alter the appraiser's opinions or

conclusions.”

The subject property contains a total of 78± acres of which approximately 43 acres are uplands.

The remainder (33±) is classified as wetlands. The appraiser was not supplied with the exact

wetlands classification (type). The 43 acres of uplands are separated by pockets of wetlands

which would need to be mitigated in certain areas in order to allow access to the majority of

developable areas. This appraisal is based on the Extraordinary Assumption that it would be

feasible to mitigate to the extent necessary to develop approximately 43 acres of uplands. No

cost for mitigation was supplied to the appraiser. The appraiser has performed numerous

appraisals on properties with wetlands that required mitigation and has also investigated various

cost sources to estimate wetland mitigation cost.

The reader and or user of this report would need to acquire the exact cost of mitigation and other

potential cost as related to their development plan. The mitigation cost as referred to in this report

are of a general nature and are not intended to be an exact cost for all potential projects of which

the subject could support.

Page 18: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

17

VALUATION PROCESS

Traditionally, three approaches are used to arrive at an estimate of market value, the

Sales Comparison, Cost and Income Capitalization Approaches. Ideally, each

approach, properly employed, provides an accurate indication of value. However, due

to unique characteristics of various types of properties, one or more of the approaches

may be inappropriate or inapplicable in arriving at an estimate of value.

The subject property is vacant land and the Sales Comparison Approach as vacant will

be utilized to estimate the fee simple market value of the subject property as vacant. The

Cost and Income approaches are not applicable for this property for obvious reasons (no

imps/Non-income generating)

SALES COMPARISON APPROACH, AS VACANT

In estimating the subject land value, the sales comparison approach was used, as defined

in The Dictionary of Real Estate Appraisal, page 268:

“A set of procedures in which an appraiser derives a value indication by

comparing the property being appraised to similar properties that have been

sold recently, applying appropriate units of comparison, and making

adjustments, based on the elements of comparison, to the sale prices of the

comparables."

The principle of the Sales Comparison Approach is that the typical buyer will not pay, nor

would the typical seller expect to obtain, a price for the property higher than an equally

desirable substitute would command. In applying this method, recent sales of vacant

commercial or mixed use properties are examined and compared with the subject, making

appropriate adjustments for differences.

The most important aspect in analyzing the subject property in relation to the comparables

is that the comparable properties should all have the same property rights conveyed,

equal financing, similar conditions of sale and market conditions, and comparable

locations and physical characteristics. Each sale is described in the addendum. The

comparables were analyzed for differences as shown in the following adjustment grid.

The 45± acres of developable upland portion of the subject property will be valued in this

report. The wetland area will add a contributory value to the upland portion.

Page 19: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

18

We have researched sales databases for transactions involving larger commercial or

mixed use sites in the Daytona Beach area. We identified three sales that we considered

to be reasonably similar to the subject. These sales are relatively good indicators of the

value of the subject site. These sales are fully detailed in the Addendum and are

presented on the next page in a grid format for comparison with the subject.

RELATIVE COMPARISON ANALYSIS:

A qualitative technique for analyzing comparable sales; used to estimate whether the

characteristics of a comparable property are inferior, superior, or equal to those of the

subject property. Relative comparison analysis is similar to paired data analysis, but

quantitative adjustments are not derived. This was the method used for the analysis of

the subject property.

Page 20: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

19

LAND SALES GRID

Adjustment Analysis: 7688/658 7417/1461 7382/1902 Sale 1 Sale 2 Sale 3 Sale Price $710,000 $790,500 $3,217,500

Land Size 45.00± Acres 10.00± Acres 8.00± Acres 25.00± Acres Net Usable Uplands Uplands Uplands Uplands Price/S. F. $1.63 $2.27 $2.95 Sale Date 8/2019 4/2019 6/2017 4/2017 Time Adjustment -0- -0- -0- Adj Price/S. F. $1.63 $2.27 $2.95 Location Williamson Blvd Clyde Morris Blvd Mason Avenue Clyde Morris Bl Daytona Beach Daytona Beach Daytona Beach Daytona Beach Adjustment Similar Similar Similar Exposure/Access Average Average Average Average Adjustment Similar Similar Similar Land Size (Net Usable) 45.00± Acres 10.00± Acres 8.00± Acres 25.00± Acres Adjustment Similar Similar Similar Shape Sl. Irregular Sl. Irregular Sl. Irregular Sl. Irregular Adjustment Similar Similar Similar Topography/Uplands At Grade, At Grade, At Grade, At Grade, Level Level Level Level Adjustment Similar Similar Similar Zoning/Land Use Mixed Use Industrial/Commercial Industrial/Commercial Indust/Comm Adjustment Similar Similar Similar

Page 21: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

20

RELATIVE COMPARISON ANALYSIS: Property Rights

The subject property was appraised according to property rights known as fee simple

estate. The exact definition is included in this report. Fee simple estate infers absolute

ownership unencumbered by any other interest of estate; subject only to the limitations

imposed by the governmental powers of taxation, eminent domain, police power, and

escheat. All of the comparable properties were sold in fee simple, and so no adjustments

were required for this aspect of ownership.

Financing Terms

Sale prices for identical properties can differ due to influences of different financing

arrangements. Below market interest rates tend to increase sale prices, while interest

rates above market can result in decreased sale prices. The subject property was

appraised on a cash equivalent basis; so all comparables should reflect cash equivalent

sales prices. All of the comparable properties that were verified were sold for cash, or

were considered cash equivalent, and no adjustments were necessary.

Conditions of Sale

Conditions of sale refer to the motivations of the buyer and seller, and whether the sale

was an "arm's-length transaction" or not. Sale prices can be influenced because the

parties are related to one another through business or family. Also, prices can be lower

than market because the seller needs cash in a hurry, or prices can be higher because a

developer may need a site as an assemblage. The motivations of the buyers and sellers

of the comparable properties used in this analysis were questioned during the verification

process for each sale.

Market Conditions

The market conditions adjustment relates to the economic conditions of the market at the

time of the comparable sale compared to market conditions at the effective date of the

appraisal. Changes in market conditions may be caused by fluctuation in supply and

demand, interest rates, inflation or deflation, and overall economic factors. The real

estate market has rebounded in the past couple years and all sales are newer so no

market adjustment is warranted.

ADJUSTMENTS

All three sales are newer sales located in the immediate area of the subject property and

with a highest and best use of a mix of commercial, multi-family or industrial type

developments. The upland portions would have the same overall development potential

as the subject.

Page 22: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

21

INDICATED LAND VALUE BY THE SALES COMPARISON APPROACH

Varying degrees of emphasis were placed on all sales. All three sales are new sales

located in the immediate area to the subject property and along similar roadways. All

have generally similar zoning and land use classifications and development potential.

Based on this market evidence, we conclude that the estimated value of the subject

uplands is $2.50 per square feet. The above comparisons, conclusions and value

estimate results in the following valuation for the subject property uplands:

45.00± acres or 1,960,200 s.f. @ 2.50 / s.f. = $5,000,000 (R)

This estimate of value does not include any mitigation cost.

The above comparisons, conclusions and value estimate results in the following valuation

for the entire subject property prior to deduction for mitigation cost:

45.00± acres or 1,960,200 s.f. @ $2.50 / s.f. = $4,900,500

Total Estimated Value of Subject $5,000,000 (R)

The above estimate would require an adjustment for mitigation of a portion of the wetlands

to develop the site to its maximum potential.

Wetland Mitigation

Mitigation, a term that frequently occurs in discussions of restoration, "refers to the

restoration, creation, or enhancement of wetlands to compensate for permitted wetland

losses" (Lewis, 1989). Under Section 404 of the Clean Water Act, wetlands may be legally

destroyed, but their loss must be compensated for by the restoration, creation, or

enhancement of other wetlands. This strategy should result in "no net loss" of wetlands.

Florida Wetlands

Florida wetlands are defined as those areas that are inundated or saturated by surface

water or ground water at a frequency and a duration sufficient to support, and under

normal circumstances do support, a prevalence of vegetation typically adapted for life in

saturated soils. Soils present in wetlands generally are classified as hydric or alluvial, or

possess characteristics that are associated with reducing soil conditions.

Page 23: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

22

The prevalent vegetation in wetlands generally consists of facultative or obligate

hydrophytic macrophytes that are typically adapted to areas having soil conditions

described above. These species, due to morphological, physiological or reproductive

adaptations, have the ability to grow, reproduce or persist in aquatic environments or

anaerobic soil conditions. Florida wetlands generally include swamps, marshes,

bayheads, bogs, cypress domes and strands, sloughs, wet prairies, riverine swamps and

marshes, hydric seepage slopes, tidal marshes, mangrove swamps and other similar

areas. Florida wetlands generally do not include longleaf or slash pine flatwoods with an

understory dominated by saw palmetto.

However, just as the general term wetland has been subject to varying opinions so have

some of the concepts of the definition.

The appraiser has performed numerous appraisals on properties with wetlands that

required mitigation and has also investigated various cost sources to estimate wetland

mitigation cost. The mitigation cost as referred to in this report are of a general nature

and are not intended to be an exact cost for all potential projects of which the subject

could support.

Mitigation may take several forms including wetland creation, restoration, enhancement,

and, under some circumstances, preservation. Federal mitigation regulations establish

the following rank-order preference for wetland mitigation: Buying Credits from an

approved Wetland Mitigation Bank. Based on investigation of cost of buying mitigation

bank credits in mitigation banks in the subject’s area.

Farmton Mitigation Bank

Freshwater Forested and Herbaceous/Palustrine Credits

Halifax River Basin & St. Johns River Basin (Basin 18)

Permitted: SJRWMD (UMAM) & USACE (WRAP)

$145,000.00/Dual Credit

Tiger Bay Mitigation Bank

Freshwater Forested

Halifax River Basin (Basin 17)

Permitted: SJRWMD (UMAM)

$120,000.00/State Credit

Page 24: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

23

As can be observed the cost of mitigation is based on credits, which are based on

conditions specific to the property requiring mitigation. Without a wetlands determination

specific to the subject the appraiser could only estimate a general cost of mitigation. The

reader and or user of this report would need to acquire the exact cost of mitigation and

other potential cost as related to their development plan. The mitigation cost as referred

to in this report are of a general nature and are not intended to be an exact cost for all

potential projects of which the subject could support. Also the cost of mitigation does not

include additional cost for the actual development phase of such lands

Based on the appraisers investigation and past experience with wetland mitigation

requirements of other properties a deduction of 10% was considered reasonable for the

subject property in general.

RECONCILIATION OF VALUE INDICATIONS AND FINAL VALUE ESTIMATE

The Sales Comparison Approach was utilized in valuing the land, which included a

general cost estimate for wetland mitigation and additional cost associated with

developing the wetlands portion of the subject in order to utilize the majority of the

uplands. Therefore, based on the foregoing facts, the fair market value of the subject

property, land only, as of the date of valuation, is estimated to be $4,500,000 based on

the following calculation.

Uplands 45 Acres $ 5,000,000

Less Mitigation - $ 500,000

Total Estimated Value $ 4,500,000 * Refer to Extraordinary Assumption

The reader and or user of this report would need to acquire the exact cost of mitigation

and other potential cost as related to their development plan. The mitigation cost as

referred to in this report are of a general nature and are not intended to be an exact cost

for all potential projects of which the subject could support.

Page 25: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

24

ASSUMPTIONS AND LIMITING CONDITIONS

Type of Report:

This is an Appraisal Report: A written report prepared under USPAP Standards Rule 2 -

2 (a). The information contained in this report is specific to the needs of the client and

for the intended use stated in this report. The appraiser is not responsible for

unauthorized use of this report.

Legal Matters:

The legal description used in this report is assumed to be correct, but it may not

necessarily have been confirmed by survey. No responsibility is assumed in connection

with a survey or for encroachments or overlapping or other discrepancies that might be

revealed thereby. Any sketches included in the report are only for the purpose of aiding

the reader in visualizing the property and are not necessarily a result of a survey.

Any sketch in this report may show approximate dimensions and is included to assist the

reader in visualizing the property. Maps and exhibits found in this report are provided

for reader reference purposes only. No guarantee as to accuracy is expressed or implied

unless otherwise stated in this report. No survey has been made for the purpose of this

report.

It is assumed that the utilization of the land and improvements is within the boundaries or

property lines of the property described, and that there is no encroachment or trespass

unless otherwise stated in this report.

No responsibility is assumed for an opinion of legal nature, such as to ownership of the

property or condition of title.

The appraisers assume the title to the property to be marketable; that, unless stated to

the contrary, the property is appraised as an unencumbered fee which is not used in

violation of acceptable ordinances, statutes, or other governmental regulations.

Unapparent Conditions:

The appraisers assume that there are no hidden or unapparent conditions of the property,

subsoil or structures which would render it more or less valuable than otherwise

comparable property. The appraisers are not experts in determining the presence or

absence of hazardous substance, defined as all hazardous or toxic materials, waste,

pollutants or contaminants (including, but not limited to, asbestos, PCB, UFFI, or other

raw materials or chemicals) used in construction or otherwise present on the property.

Page 26: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

25

The appraisers assume no responsibility for the studies or analysis which would be

required to conclude the presence or absence of such substances or for loss as a result

of the presence of such substances. The client is urged to retain an expert in this field,

if desired. The value estimate is based on the assumption that the subject property is

not so affected.

Information and Data:

Information and opinions furnished to the appraisers and contained in the report, were

obtained from sources considered reliable and believed to be true and correct. However,

no responsibility for accuracy of such items furnished the appraisers can be assumed by

the appraisers.

Any engineering is assumed to be correct. Any plot plans and illustrative material in this

report are included only to assist the reader in visualizing the property.

All mortgages, liens, encumbrances, and servitudes have been disregarded unless so

specified within the appraisal report. The subject property is appraised as though under

responsible ownership and competent management.

Zoning and Licenses:

It is assumed that all applicable zoning and use regulations and restrictions have been

complied with, unless a nonconforming use has been stated, defined and considered in

the valuation.

It is assumed that the subject property complies with all applicable federal, state and local

environmental regulations and laws unless noncompliance is stated, defined and

considered in the valuation.

It is assumed that the information relating to the location of or existence of public utilities

that has been obtained through a verbal inquiry from the appropriate utility authority or

has been ascertained from visual evidence is correct.

No warranty has been made regarding the exact location or capacities of public utility

systems.

It is assumed that all license, consents, or other legislative or administrative authority from

local, state or national governmental or private entity or organization have been, or can

be, obtained or renewed for any use on which the value estimate contained in the

valuation report is based.

Page 27: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

26

The appraisers will not be required to give testimony or appear in court due to preparing

the appraisal with reference to the subject property in question, unless prior arrangements

have been made.

Possession of the report does not carry with it the right of publication. Out-of-context

quoting from or partial reprinting of this appraisal report is not authorized. Further,

neither all nor any part of this appraisal report shall be disseminated to the general public

by the use of media for public communication without the prior written consent of the

appraisers signing this appraisal report.

The authentic copies of this report are bound with a clear cover which reveals the

company name, Pomeroy Appraisal Associates of Florida, Inc. Any copy that does not

have this cover or an original signature of the appraisers is unauthorized and may have

been altered and is considered invalid.

Disclosure of the contents of this report is governed by the By-Laws and Regulations of

the Appraisal Institute and the American Society of Appraisers. Neither all nor any part

of the contents of this report (especially any conclusions as to value, the identity of the

appraisers or the firm with which they are connected, or any reference to the Appraisal

Institute or to the ASA) shall be disseminated to the public through advertising media,

public relations media, news media, sales media, or any other public means of

communication without the prior written consent and approval of the author.

The distribution of the total valuation in this report, between land and improvements, is

applicable only as a part of the whole property. The land value, or the separate value of

the improvements, must not be used in conjunction with any other appraisal or estimate

and is invalid if so used.

No environmental or concurrency impact studies were either requested or made in

conjunction with this appraisal report. The appraisers, thereby, reserve the right to alter,

amend, revise, or rescind any of the value opinions based upon any subsequent

environmental or concurrency impact studies, research or investigation.

The American with Disabilities Act (“ADA”) became effective January 26, 1992. The

appraisers have not made a specific compliance survey and analysis of this property to

determine whether or not it is in conformity with the various detailed requirements of the

ADA. It is possible that a compliance survey of the property, together with a detailed

analysis of the requirements of the ADA, could reveal that the property is not in

compliance with one or more of the requirements of the Act. If so, this fact could have a

negative effect upon the value of the property. Since the appraisers have no direct

Page 28: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

27

evidence relating to this issue, possible noncompliance with the requirements of ADA in

estimating the value of the property has not been considered.

The appraisal report related to a geographical portion of a larger parcel is applied only to

such geographical portion and should not be considered as applying with equal validity

to other portions of the larger parcel or tract. The value for such geographical portions

plus the value of all other geographical portions may or may not equal the value of the

entire parcel or tract considered as an entity.

The appraisal is subject to any proposed improvements or additions being completed as

set forth in the plans, specifications, and representations referred to in the report, and all

work being performed in a good and workmanlike manner. The appraisal is further

subject to the proposed improvements or additions being constructed in accordance with

the regulations of the local, county, and state authorities. The plans, specifications, and

representations referred to are an integral part of the appraisal report when new

construction or new additions, renovations, refurbishing, or remodeling applies.

If this appraisal is used for mortgage loan purposes, the appraisers invite attention to the

fact that (1) the equity cash requirements of the sponsor have not been analyzed, (2) the

loan ratio has not been suggested, and (3) the amortization method and term have not

been suggested.

The function of this report is not for use in conjunction with a syndication of real property.

This report cannot be used for said purposes and, therefore, any use of this report relating

to syndication activities is strictly prohibited and unauthorized. If such an unauthorized

use of this report takes place, it is understood and agreed that Pomeroy Appraisal

Associates of Florida, Inc. has no liability to the client and/or third parties.

Acceptance of and/or use of this appraisal report constitutes acceptance of the foregoing

General Underlying Assumptions and General Limiting Conditions. The appraisers'

duties, pursuant to the employment to make the appraisal, are complete upon delivery

and acceptance of the appraisal report. However, any corrections or errors should be

called to the attention of the appraisers within 60 days of the delivery of the report.

This report is intended for use only by the identified client and identified other known

intended users stated within the cover letter. Use of this report by others is not intended

by the appraiser.

Liability for this appraisal assignment is limited only to the extent of the fee collected.

Page 29: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

28

IMPORTANT DEFINITIONS

Definition of Market Value:

The most probable price which a property should bring in a competitive and open market

under all conditions requisite to a fair sale, the buyer and seller each acting prudently and

knowledgeably, and assuming the price is not affected by undue stimulus. Implicit in this

definition is the consummation of a sale as of a specified date and the passing of title

from seller to buyer under conditions whereby:

1) buyer and seller are typically motivated;

2) both parties are well-informed or well-advised, and acting in what they consider

their own best interests;

3) a reasonable time is allowed for exposure in the open market;

4) payment is made in terms of cash in U.S. dollars or in terms of financial

arrangements comparable thereto; and

5) the price represents the normal consideration for the property sold unaffected by

special or creative financing or sales concessions granted by anyone associated

with the sale.

Market Value Comments: The factors of utility, scarcity, desire and effective purchasing

power are apparent in the definition. The implication that buyer and seller are working

under equal pressure is seldom completely true, although typical motivation for each does

imply a reasonable balance for a market value transaction.

Market prices do not necessarily follow all of these concepts and are often affected by

salesmanship and the urgency and need of the buyer and/or seller. The central

difference between market price and market value lies in the premise of knowledge and

willingness both of which are contemplated in market value, but maybe not in market

price. Stated differently, at any given moment of time, market value denotes what a

property is actually worth under certain specified conditions, while market price denotes

what it actually sold for.

Probability of Value Change: The market value of the property appraised in the report is

estimated as of the aforementioned date. Constantly changing economic, social,

political and physical conditions have varying effects upon real property values. Even

after the passage of a relatively short period of time, property values may change

substantially and require a review of the appraisal and recertification.

Page 30: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

29

Definition of Fee Simple Estate or Interest:

Absolute ownership unencumbered by any other interest or estate, subject only to the

limitations imposed by the governmental powers of taxation, eminent domain, police

power, and escheat. (The Dictionary of Real Estate Appraisal, Sixth Edition, by Appraisal Institute, 2015.)

Definition of Highest and Best Use:

The reasonably probable and legal use of vacant land or an improved property, which is

physically possible, appropriately supported, financially feasible, and that results in the

highest value. The four criteria the highest and best use must meet are legal

permissibility, physical possibility, financial feasibility, and maximum profitability. (The

Dictionary of Real Estate Appraisal, Sixth Edition, by Appraisal Institute, 2015.)

The definition immediately preceding applies specifically to the highest and best use of

land and/or property. It is to be recognized that in cases where a site has existing

improvements on it, the highest and best use may very well be concluded to be different

from the existing use. The existing use will continue, however, unless and until land

value in its highest and best use exceeds the total value of the property in its existing use.

Also implied, is that the estimation of highest and best use results from judgment and

analytical skill, i.e., that the use concluded from analysis represents an opinion, not a fact

to be found. In appraisal practice, the concept of highest and best use represents the

foundation on which market value rests. In the context of most probable selling price

(market value), another appropriate term to reflect highest and best use would be most

probable use. In the context of investment value, an alternative term would be most

profitable use.

The highest and best use of both land as though vacant and property as improved must

meet four criteria. The highest and best use must be 1) physically possible, 2) legally

permissible, 3) financially feasible, and 4) maximally productive.

These criteria are usually considered sequentially; a use may be physically possible, but

this is irrelevant if it is feasibly impossible or legally prohibited. Only when there is a

reasonable possibility that one of the prior, unacceptable conditions can be changed is it

appropriate to proceed with the analysis. If, for example, current zoning does not permit

a potential highest and best use, but there is a possibility that the zoning can be changed,

the proposed use can be considered on that basis. A full analysis may be included in

the report when the conclusions are based on techniques applied to identify the highest

and best use among two or more potential uses. (The Appraisal of Real Estate, 14th Edition by

Appraisal Institute, 2013)

Page 31: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

30

VALUE AS IS: The value of specific ownership rights to an identified parcel of real

estate as of the effective date of the appraisal; relates to what physically exists and is

legally permissible and excludes all assumptions concerning hypothetical market

conditions or possible rezoning.

Page 32: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

ADDENDUM

Subject Location Map

Subject Photos

Subject Aerial

Subject Deed

Wetlands Area Map

Zoning and Future Land Use

Flood Map

Area Data

Vacant Land Sales

Appraiser Qualifications

Page 33: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

LOCATION MAP

Page 34: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

SUBJECT PHOTOS

LOOKING SOUTHERLY AT SUBJECT PROPERTY FROM WILLIAMSON BLVD

LOOKING AT SUBJECT PROPERTY TECHNICAL CENTER PROPERTY

Page 35: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

SUBJECT PHOTOS

ENTRANCE TO TECHNICAL CENTER

FRONTAGE OF SUBJECT PROPERTY FROM SOUTH END

Page 36: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 37: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 38: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 39: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 40: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 41: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 42: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 43: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 44: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 45: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 46: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 47: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 48: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 49: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 50: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117
Page 51: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

SALES DATA SHEET

VACANT LAND SALE NO. 1

RECORDING DATA Ronald S. Crouse, ASA

Volusia County Appraiser

OR Book 7688 Page 658

GRANTOR

Indigo Development, LLC

GRANTEE

Atlantic Acquisitions Group, LLC

DATE OF TRANSACTION

April 29, 2019

DIMENSIONS AND SIZE OF LAND AND IMPROVEMENTS

Slightly Irregular shaped; total area is 38.11 acres per Volusia County Property Appraiser.

Based on National Wetland Inventory Maps and inspection of the sale property it appears

approximately 10.00± acres are developable uplands and the remainder is possible

wetlands.

CONSIDERATION

$710,000

UNIT PRICE

$1.63 per sq.ft. of uplands

TYPE OF INSTRUMENT

Special Warranty Deed

TAX IDENTIFICATION NUMBER

5203-00-00-0047

ADDRESS/BRIEF LEGAL DESCRIPTION/PHYSICAL LOCATION

No address available; Refer to Warranty Deed for legal description. This parcel is located

on the east side of Clyde Morris Blvd just south of LPGA Blvd, Daytona Beach, Volusia

County, Florida.

Page 52: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

Page 2 - Vacant Land Sale No. 1

ZONING & LAND USE

PD-G, Planned Development General, City of Daytona Beach; the Future Land Use

designation is General Industrial. Complies with Concurrency.

PRESENT USE

The property was vacant at time of sale.

HIGHEST AND BEST USE AT TIME OF TRANSACTION

Commercial / Industrial development.

CONDITION OF TRANSACTION

Normal, arm’s length

ENCUMBRANCES

None known that affects value.

TYPE OF IMPROVEMENTS

Vacant at the time of sale.

VARIOUS ON-SITE UTILITIES

Public water, sewer, electric and telephone are all available in adequate capacity.

VERIFICATION INFORMATION

John Albright, Representative of Seller and Volusia County Property Appraiser.

REMARKS

The site is at road grade, mostly covered with trees and native vegetation and generally

level. Access is available from Clyde Morris Blvd. Development in the area is mixed

commercial, industrial and multi-family. The site is currently vacant.

Page 53: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

VACANT LAND SALE NO. 1

Page 54: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

VACANT LAND SALE NO. 2

VACANT LAND SALE NO. 1

Page 55: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

SALES DATA SHEET

VACANT LAND SALE NO. 2

RECORDING DATA Ronald S. Crouse, ASA

Volusia County Appraiser

OR Book 7417 Page 1461

GRANTOR

Event Equipment Leasing, LLC

GRANTEE

B. Braun Medical, Inc.

DATE OF TRANSACTION

June 13, 2017

DIMENSIONS AND SIZE OF LAND AND IMPROVEMENTS

Slightly Irregular shaped; total area is 11.40 acres per Volusia County Property Appraiser.

Based on National Wetland Inventory Maps and inspection of the sale property it appears

approximately 8.00± acres are developable uplands and the remainder is possible wetlands.

CONSIDERATION

$790,500

UNIT PRICE

$2.27 per sq.ft. of uplands

TYPE OF INSTRUMENT

General Warranty Deed

TAX IDENTIFICATION NUMBER

5214-00-00-0402 & 5211-00-00-0380

ADDRESS/BRIEF LEGAL DESCRIPTION/PHYSICAL LOCATION

No address available; Refer to Warranty Deed for legal description. This parcel is located

on the south side of Mason Avenue about 500 feet west of Bill France Blvd, Daytona Beach,

Volusia County, Florida.

Page 56: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

Page 2 - Vacant Land Sale No. 2

ZONING & LAND USE

M-4, Industrial Park District, City of Daytona Beach; the Future Land Use designation is

Retail. Complies with Concurrency.

PRESENT USE

The property was vacant at time of sale.

HIGHEST AND BEST USE AT TIME OF TRANSACTION

Commercial development.

CONDITION OF TRANSACTION

Normal, arm’s length

ENCUMBRANCES

None known that affects value.

TYPE OF IMPROVEMENTS

Vacant at the time of sale.

VARIOUS ON-SITE UTILITIES

Public water, sewer, electric and telephone are all available in adequate capacity.

VERIFICATION INFORMATION

John Albright, Representative of Seller and Volusia County Property Appraiser.

REMARKS

The site is near road grade, generally level and covered with trees and native vegetation.

Access is available from the south side of Mason Avenue. Development in the area is

mixed industrial and commercial service / retail.

Page 57: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

VACANT LAND SALE NO. 2

Page 58: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

VACANT LAND SALE NO. 2

Page 59: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

SALES DATA SHEET

VACANT LAND SALE NO. 3

RECORDING DATA Ronald S. Crouse, ASA

Volusia County Appraiser

OR Book 7382 Page 1902

GRANTOR

Indigo Development, LLC

GRANTEE

JI Clyde Morris 27, LLC

DATE OF TRANSACTION

April 5, 2017

DIMENSIONS AND SIZE OF LAND AND IMPROVEMENTS

Slightly Irregular shaped; total area is 27.50 acres per Volusia County Property Appraiser.

Based on National Wetland Inventory Maps and inspection of the sale property it appears

approximately 25.00± acres are developable uplands and the remainder is possible

wetlands.

CONSIDERATION

$3,217,500

UNIT PRICE

$2.95 per sq.ft. of uplands

TYPE OF INSTRUMENT

Special Warranty Deed

TAX IDENTIFICATION NUMBER

5210-00-00-0042

ADDRESS/BRIEF LEGAL DESCRIPTION/PHYSICAL LOCATION

No address available; Refer to Warranty Deed for legal description. This parcel is located

on the east side of Clyde Morris Blvd just south of LPGA Blvd, Daytona Beach, Volusia

County, Florida.

Page 60: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

Page 2 - Vacant Land Sale No. 3

ZONING & LAND USE

PD-G, Planned Development General, City of Daytona Beach; the Future Land Use

designation is General Industrial. Complies with Concurrency.

PRESENT USE

The property was vacant at time of sale.

HIGHEST AND BEST USE AT TIME OF TRANSACTION

Commercial / Industrial development.

CONDITION OF TRANSACTION

Normal, arm’s length

ENCUMBRANCES

None known that affects value.

TYPE OF IMPROVEMENTS

Vacant at the time of sale.

VARIOUS ON-SITE UTILITIES

Public water, sewer, electric and telephone are all available in adequate capacity.

VERIFICATION INFORMATION

John Albright, Representative of Seller and Volusia County Property Appraiser.

REMARKS

The site is at road grade, mostly cleared and generally level. Access is available from

Clyde Morris Blvd. Development in the area is mixed commercial, industrial and multi-

family. The site is currently being developed with a large manufacturing and distribution

facility.

Page 61: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

VACANT LAND SALE NO. 3

Page 62: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

VACANT LAND SALE NO. 3

Page 63: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

RONALD S. CROUSE, ASA, CRA, IFAS

PRESIDENT, POMEROY APPRAISAL ASSOCIATES OF FL. INC

CERTIFICATION AND LICENSES

Florida State-certified general real estate appraiser RZ670

Florida Real Estate Licensed Broker BL463693

FHA Approved Appraiser FLRZ670

PROFESSIONAL EXPERIENCE

1986 - Present - Pomeroy Appraisal Associates of Fl. Inc.

1985 – 1986 - State of Florida Building Subcontractor

1976 – 1985 - State of New York Building Contractor

EXPERT TESTIMONY

Has been qualified and presented testimony as an expert witness in Federal Bankruptcy Court

of Orlando and Jacksonville, FL, United States District Court Middle District of Florida

Orlando Division, and Circuit Court of Volusia, Seminole, and Brevard Counties.

PROFESSIONAL AFFILIATIONS

Designated - Member - Accredited Sr. Appraiser - American Society of Appraisers (ASA)

Designated - Member - National Association of Review App. & Mort. Underwriters (CRA)

Designated - Senior Member - National Association of Independent Fee Appraisers (IFAS)

Member of the International Right-of-Way Association

Candidate for Designation, Appraisal Institute

National Association of Realtors

Member IRWA

Member ARDA

Page 64: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

RONALD S. CROUSE, ASA, CRA, IFAS

PAGE 2

REAL ESTATE RELATED EDUCATION

Required Appraisal Institute Courses for Appraiser Designation

AIREA - Principles Course

AIREA - Standards of Professional Practice Course

AIREA - Basic Valuation

AIREA - Capitalization Theory and Techniques, Part A

AIREA - Capitalization Theory and Techniques, Part B

AIREA - Case Studies in Real Estate Valuation

AIREA - Valuation Analysis and Report

AI - Highest and Best Use and Market Analysis

AI - Advanced Sales Comparison and Cost Approach

Additional Real Estate Courses

AI - Real Estate Finance Statistics and Valuation Modeling

AIREA - Residential Valuation

AIREA - Litigation Valuation

AIREA - Computer Assisted Investment Analysis

Architectural Drafting and Blueprint Reading Courses

Florida Real Estate Course #1

BITA - Home Inspection Course

Partial List of Seminars

Rates, Ratios and Reasonableness Real Estate Appraisal Methods

Principles of Capitalization Standards of Professional Practice, Part A

Standards of Professional Practice, Part B Business Valuation, Parts 1 and 2

Understanding Limited App. & Rep. Options The Appraisers Complete Review Seminar

USPAP/Law Update Accrued Depreciation Seminar

Marshall and Swift Comm. Cost Est. Seminar Eminent Domain

Standards of Professional Practice, Part C Appraising 2 to 4-Family Residence

IRWA Easement Valuation Business Practices and Ethics

Page 65: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117

RONALD S. CROUSE, ASA, CRA, IFAS

PAGE 3

PARTIAL LIST OF PROPERTY TYPES APPRAISED

Vacant Land: Urban, rural, commercial, multi-family, industrial, planned development,

residential, agricultural, and mixed use.

Improved Properties: Residential, commercial, industrial, multi-family, shopping centers, planned

developments, professional/medical office buildings, time share projects,

and mixed use properties.

Special Use Properties: Golf courses, marinas, billboards, railroad right-of-way, road right-of-way,

and wetlands.

Partial Interest: Leasehold/leased fee, utility easements, drainage easements, construction

easements, eminent- domain valuations, land leases, and Limited

Partnerships.

Review: Review experience for FDOT, St. Johns Water Mgt., Brevard County

Property Acquisition, Various Banks and Attorneys.

Engaged full-time in professional appraisal and counseling services related to all types of real estate for a wide

variety of clients, including Banks, local and state government agencies, attorneys, and private clients.

PARTIAL LIST OF CLIENTS - PAAFL

Government Agencies

St Johns Water Management Seminole, Volusia, Brevard, Flagler, Lake

Division of State Lands, Trust for Public Lands Counties Various cities and municipalities

Florida Communities Trust

Florida Department of Transportation

Florida Department of Environmental Protection

Partial List of Lending Institutions

Bank of America SunTrust Bank

Pinnicale Bank TD Bank

BB&T Mainstreet Community Bank

Reunion Bank Florida Community Bank

Seacoast Bank Seacoast Bank

Ameris Bank Center State Bank

Page 66: APPRAISAL REPORT VACANT MIXED USE LAND LOCATED … · SUBJECT: Vacant land located on the west side of Williamson Blvd north of LPGA Blvd, Daytona, Volusia County, Florida 32117