Full record / Abbs answer 26.pdf

Abbs answer 26.pdf

Dawn Abbs, Christopher Abbs Petitioners V Township Of Grant Respondent · 26-000829-TT

← View full record

Text extracted from the reviewed PDF, organized by page. OCR and reading order may contain errors; confirm details in the PDF below.

Page 1

The Record card, Land Value Studies and Economic Condition Factor for 

Christopher & Dawn Abbs 1961 Indian Lake Rd are attached. The study 

| 

did is a 2-year study with a starting date of April 1, 2023 and an end date 

of March 31, 2025. There were 4 sales in that neighborhood which 

includes frontage on Bass, Round and Island Lake resulted in a value of 

$1,875 per front foot. 

| then did the Economic Condition Factor for their 

area which includes all lake front home that sold in Grant Township in 

that time period. The ECF for the lake front homes are similar and show 

no reason to separate them by which lake they are on. 

I believe the homeowners are not disputing the facts as to what their 

parcel is and what is built on it. They believe that the SEV and Taxable 

for the new 30 x 40 pole barn can only go up by half of what it cost them 

to build it. That is not correct, it could be more or less than what the cost 

to have it built was depending on who built it and what it contributes to 

the value of the parcel. If 

a homeowner builds their own building, it cost$ < 

them less to build but still sells for roughly the same as a building that is 

built by a contractor if the quality is roughly the same. The cost to have a 

building done varies widely depending on which contractor does it and 

what time of year it is. 

| believe they received a great deal on their pole 

barn especially considering it has overhangs, cement floors and a garage 

door not a sliding door. They indicate they paid $29,435.00 for the pole 

barn. Using my figures 

| have it at a true cash value of $38,544 which 

I 

believe is a reasonable amount of value that it adds to the parcel. Very 

few parcels in Grant township have enough space to build a pole barn of 

that size on a lake front lot which makes it a lot more desirable and most 

pole barns of that size cost considerably more to build than what they 

I believe my SEV is an accurate value in todays market. The home owner 

is claiming a 41% increase in value which 

| don’t know where that comes 

from. Their SEV increased from $277,200 to $355,100 which is an 

increase of 28%, part of which is from the market and part of it is from 

adding the pole barn. The taxable value increased from $165,080 to 

$188,837 which is an increase of 14.4%, $4,457 of the increase was for 

the inflation rate of 2.7% and $19,300 was for the addition of the pole 

barn.

Page 2

The comparables from the market analysis and the parcel they reference 

across the road don’t make any adjustments for the size of their parcel. 

Their parcel is 2.398 acres with 196 front feet compared to 0.44 acres 

with 97 front feet, 1.54 acres with 126 front feet, 0.58 acres with 136 

front feet and 0.303 acres with 80 front feet which is a significant 

difference and should be adjusted for. 

| have their parcel reduced by 50% 

for the front feet because it is mucky in front of part of their home but 

the overall size of the parcel compensates for that reduction in 

desirability in my opinion. 

| also believe that the analysis should have 

made an adjustment for the fact that there is an apartment above the 

detached garage that makes a great place for guest to have personal 

privacy as well as the homeowners being able to maintain their own 

privacy if desired. 

For the reasons listed above 

| believe that the assessment on their parcel 

is accurate and represents what they could sell the home for. 

| also 

believe the amount of increase in taxable value for the addition of the 

pole barn is a reasonable increase for its size, quality and the location of 

the parcel it is on. 

It is not one of the cheap pole barns that do not have 

overhangs, dirt floor or a sliding door. The value is figured out by using 

the cost manual issued by the state of Michigan, the size and quality and 

then bringing the values to their local area with the county multiplier and 

Economic Condition Factor applied to arrive at a value. 

Thank you for your time. 

Timothy Krumm 

Grant Township Assessor

Page 3

Parcel Number: 

050-001-200-001-10 

Jurisdiction: 

GRANT TOWNSHIP 

County: 

IOSCO 

Printed 

on 

05/11/2026 

Grantor 

[erantee 

. 

Sale 

Sale 

Inst. 

Terms 

of Sale 

Liber 

[Verified 

[Prent. | 

Price 

Date 

Type 

& 

Page 

|By 

Trans. 

BAKER, RAYMOND A & VICKI 

ABBS, CHRISTOPHER 

& DAWN 

| 

295,000] 

08/11/2014 

[WD 

03-ARM'S LENGTH 

[1112/303 

[REAL PROPERTY STA | 

100.0 

. 

© 

IBAKER 

nN 

98,000] 

04/01/1999 

|WD 

[03-ARM'S LENGTH 

[571/529 

“|DEED 

oo 

0.0] 

= 

SRE 

E 

EE 

~ 

ad 

SE 

= 

- 

ee 

—— 

1 

_- 

! 

= 

i 

—— 

+ 

— 

Property Address 

RE 

. 

[Class: 

RESIDENTIAL-IMPRO 

Zoning: 

[Building 

Permit (s) 

| 

Date 

[Number 

~ 

[status 

1996 INDIAN LAKE RD 

[school: 

Tawas Area Schools 

[POLE BUILDING 

06/10/2025 

[2500112 

|REVISIT 

So 

PE. R.E. 

100% 

08/11/2014 

| DETACHED GARAGE 

05/28/2025 

[2006 

“REVISIT | 

iis des Name/Address 

[MAD #: 

| 

04/10/2002 

[17172 

= 

| 

ABBS, 

CHRISTOPHER 

& 

DAWN 

| 

= 

TT 

T 

= 

= 

6 

i 

3 

c 

1996 

INDIAN LAKE 

RD 

208 Est 

ev. 

10,230 

TCV/TFA: 

280 

72] 

| 

03/06/1998 

13341 

| 

| 

NATIONAL CITY 

MI 

48748 

| 

¥ [Improved 

| 

[Vacant 

Land Value Estimates 

for Land Table 

7.BASS, 

ROUND, 

TSLAND 1 LAKE 

] 

Public 

. 

* Factors 

* 

| 

Improvements 

Description 

Frontage 

Depth 

Front 

Depth 

Rate 

%Adj. 

Reason 

Value 

Tar 

Descristion 

Tbirt Road 

: 

A-FF 

196.00 533.00 1.0000 1.0000 

1875 

50 

MUCKY 

183,750 

=x 

Deseription 

oo 

=- 

Gravel Road 

196 Actual 

Front 

Feet, 

2.40 

Total Acres 

Total 

Est. 

Land Value 

= 

183,750 

T22N 

R6E 

SEC 1 

A-2.4 

PARCEL 

1 

& 

2 

PART OF 

| Paved Road 

—— 

—_— 

— 

— 

| 

NE 

1/4 

OF 

NW 

1/4 

COM 

193.98 

FT 

W 

OF 

N 

1/4 

|Storm Sewer 

t 

COR TH 

S 33D 53M 445 W 192.44 

FT TH 

S 88D | 

 |o;iqewain 

| Land Improvement Cost Estimates 

ot 

5 

W 

539.04 

FT 

TO C/L 

INDIAN 

LK 

RD 

TH 

N 

36D 

i 

| Description 

Rate 

Size 

% 

Good 

Cash Value 

50M 

30S 

E 

200 

FT 

TH 

E ALG 

N SEC LINE 

lseiiaz 

| D/W/P: 

4in Ren. 

Conc. 

8.17 

448 

36 

14318 

| 

526.78 

FT 

TO 

POB 

EXT 

TO 

LK EDGE 

| 

Electric 

| 

Total Estimated Land 

Improvements 

True Cash Value 

= 

1,318 

| 

Comments/Influences 

G 

er 

= 

- 

Seti 

SR 

3 

: 

| 

AS 

| 

| 

| 

|curb 

| 

|Street 

Lights 

| 

|Standard Utilities 

|Underground Utils. 

Topography of 

3 

Site 

[Level 

|Rolling 

Low 

High 

Landscaped 

| Swamp 

| 

|Wooded 

| 

| Pond 

| 

|Waterfront 

| 

|Ravine 

|Wetland 

oo 

NCE 

| 

|Flood 

Plain 

Year 

Land| 

Building] 

Assessed] 

Board 

of| 

Tribunal/| 

Taxable 

| 

Value 

Value 

Value 

Review| 

Other| 

Value 

| 

A: 

ANC ai 

[Who 

When 

What 

[2026 

91,900] 

263,200 

355,100] 

355,100M| 

188, 837C| 

| 

| 

MEA 

| 

ve 

. 

BJ/ 

11/20/1902 INSPECTED 

[2025 

73,700] 

203,500 

277,200] 

| 

165, 080C| 

|The Equalizer. 

Copyright 

(c) 

1999 

- 

2009.|BF 

11/25/1902 

DATA ENTER 

1 

T 

Se 

— 

= 

5 

i 

| 

160,117C 

Licensed To: Township of Grant, 

County of 

|TK 

02/19/2026 INSPECTED 

2028 

| 

1/180) 

185,700 

“pHENO] 

ed 

L 

go 

tae 

Tosco, 

Michigan 

| 

2023 

| 

57,700] 

159,700| 

217,400] 

| 

152,493C 

*** 

Information 

herein deemed reliable 

but 

not guaranteed***

Page 4

Residential Building 

1 

of 

2 

Parcel 

Number: 

050-001-200-001-10 

Printed 

on 

05/11/2026 

Building 

Type 

T 

(3) 

Roof (cont.) 

Tan 

Heating/Cooling 

| (15) 

Built-ins 

© 

| 

(15) Fireplaces 

7 (16) 

Porches/Decks 

(17) 

Garage 

X 

Single 

Family 

Eavestrough | 

X Gas 

0il 

| 

[Elec. | 

[Appliance Allow. "1 

Interior 

1 Story ‘Area|Type 

Year Built: 

h 

Mobile 

Home 

X Insulation 

Wood 

Coal 

|Steam 

[Cook 

Top 

Interior 

2 

Story 

344/WCP 

(1 Story) 

Car Capacity: 

Town 

Home 

0/Front Overhang 

——— 

| 

— Ll 

|Dishwasher 

2nd/Same Stack 

566 WEP 

“OTY) 

class: 

c 

Duplex 

0/Other Overhan 

Forced alr w/o Ducts 

| 

|Garbage Disposal 

Two Sided 

Exterior: 

Siding 

9 

Forced Air 

w/ 

Ducts 

A-Frame 

| 

FB 

ci) 

Tol Wak 

| 

{Bath Heater 

[Exterior 

1 Story 

Brick Ven.: 

0 

rrr 

- 

— 

 |Forc 

o 

er 

— 

(4) 

Interior 

i; 

|Vent 

Fan 

Exterior 

2 

Story 

Stone Ven.: 

0 

X 

[Wood 

Frame 

— 

a 

. 

|Electric Baseboard 

[ 

|Hot 

Tub 

| 

|Prefab 

1 

Story 

Common Wall: 

1 Wall 

X 

[Drywall 

Plaster 

Elec. 

Cedil. 

Radiant 

| 

|Unvented Hood 

| 

|Prefab 

2 

Story 

Foundation: 

18 

Inch 

Building Style: 

Paneled 

Wood 

T&G 

ane 

(in-floor) 

| 

|Vented Hood 

|Heat Circulator 

Finished 

? 

1 

ST/ 

RANCH 

Trim 

& 

Decoration 

Electric Wall 

Heat 

Intercom 

Raised Hearth 

Auto. 

Doors: 

0 

Yr 

Built 

[Bemodeled 

oo 

EE 

Space 

Heater 

| 

!Jacuzzi 

Tub 

Wood 

Stove 

Mech. 

Doors: 

0 

: 

em 

© 

Ex 

|X 

Ord 

Min 

Wall/Floor Furnace 

|Jacuzzi repl.Tub 

Direct-Vented 

Ga 

Area: 

600 

2002 

0 

: 

B 

|X 

|Forced Heat 

& 

Cool 

loven 

= 

- 

B 

% 

Good: 

0 

Condition: 

Average 

Size 

of Elosets 

EE 

Heat 

Fump 

i 

Microwave 

Class: 

Cl 

+5 

Storage Area: 

0 

Lg 

X Ord 

Small 

ho Heating/Cooling 

| 

Standard Range 

ere 

Mie 

eon 

- 

- 

~— 

No Conc. 

Floor: 

0 

; 

= 

Te 

Central 

Air 

Self Clean Range 

| 

ofr 

queer 

Le 

3 

i 

fe 

Room 

List 

Doors 

Solid 

|X 

|H.C. 

Total 

Base 

New 

: 

361,764 

E.C.F. 

|Bsmnt 

Garage: 

Wood 

Furnace 

Sauna 

9 

Basement 

(5) 

Floors 

= 

J 

ER 

Trash Compactor 

Total 

Depr Cost: 

274,929 

X 

1.435 

| 

1st 

Floor 

- 

- 

oo 

(12) 

Electric 

Estimated T.C.V: 

394,523 

Carport Area: 

i 

: 

== 

Roof: 

2nd Floor 

Sen: 

0/Amps Service 

Security System 

Bedro 

er: 

1 

_— 

Eid 

a —— - 

— 

es 

ome 

Other: 

No./Qual. 

of Fixtures 

| Cost 

Est. 

for Res. 

Bldg: 

1 

Single Family 

1 

ST/ 

RANCH 

Cls 

C 

5 

Blt 

2002 

(1) 

Exterior 

X [Ex. 

Ord. 

| [Min | (11) 

Heating System: 

Forced Heat 

& Cool 

Wood/Shingle 

(6) 

Ceilings 

| 

—L_ 

——————{ 

Ground Area 

= 

1690 

SF 

Floor Area 

= 

1690 

SF. 

X Aluminum/Vinyl 

[No.of Elec. Outlets | ppy/ah, phy/Func/Econ/Cotb. 

$ Good=16/10071007100/76 

Brick 

% Drywall 

Many 

| X 

Ave. 

|Few 

| Building Areas 

(13) 

Plumbing 

~— 

1 Stories 

Exterior 

Foundation 

Size 

Cost 

New 

Depr. 

Cost 

¥ 

Insulation 

— 

11 

Story 

Siding 

Basement 

1,690 

- 

LL 

-— 

TS 

—— 

Average Fixture(s) 

| 

Total: 

270,472 

205,546 

(2) 

Windows 

(7) 

Excavation 

2 

13 Fixture Bath 

Other Additions/Adjustments 

’ 

Many 

Large 

Basement: 

1690 S.F. 

|2 

Fixture Bath 

Recreation Room 

1400 

26,558 

20,184 

X 

|Avg. 

X 

|Avg. 

Crawl: 

0 

S.F. 

Softener, 

Auto 

Basement, 

Outside Entrance, 

Below Grade 

1 

2,727 

2,073 

Few 

Small 

Slab: 

0 

S.F. 

Softener, 

Manual 

| plumbing 

Wood 

Sash 

Height 

to Joists: 

0.0 

Solar Water Heat 

3 Fixture Bath 

1 

4,478 

3,403 

Metal Sash 

— 

I 

[go Bhumbidg 

| Water/Sewer 

X 

Vinyl Sash 

8) [Bdsenent 

Extra Toilet 

| 

1000 Gal Septic 

1 

4,689 

3,564 

= 

Fria 

Extra Sink 

Water Well, 

100 Feet 

1 

5,734 

4,358 

pets pA 

wd 

Separate 

Shower 

| 

Porches 

' 

at 

ured 

Conc. 

; 

—— 

Stone 

[Ceramic Tile Floor | 

pcp 

(1 Story) 

344 

11,889 

9,036 

Ceramic 

Tile 

Wains 

6 

0,035 

7,627 

D 

WPP 

566 

10, 

’ 

ouble Glass 

Treated Wood 

Ceramic 

Tub Alcove 

| Gara 

Patio 

Doors 

Concrete 

Floor 

ges 

Storms 

& 

SEreshHs 

=C 

A 

Vent 

Fan 

| Class: 

C Exterior: 

Siding Foundation: 

18 

Inch 

(Unfinished) 

(9) 

Basement 

Finish 

Sis 

ais NR 

| 

(14) 

water/Sewer 

Base Cost 

600 

22,086 

16,785 

(3) 

Roof 

1400 

[Recreation 

SF 

Public Water 

~~ 

| 

Common Wall: 

1 Wall 

1 

-2,139 

-1,626 

X 

Gable 

Gambrel 

Living 

SF 

Public Sever 

| Fireplaces 

Hip 

Mansard 

1 

Walkout 

Doors 

(B) 

1 

|water well 

Interior 

1 

Story 

1 

5,235 

3,979 

Flat 

Shed 

No 

Floor 

SF 

1 

11000 

Gal 

Septic 

| 

Totals: 

361,764 

274,929 

X 

[Asphalt 

Shingle 

Walkout Doors (A)! 

2000 

Gal 

Septic 

| Notes: 

(10) 

Floor Support 

re 

ECF 

(BASS, 

ROUND, 

ISLAND LAKE) 

1.435 => TCV: 

394,523 

7 

Lump 

Sum Items: 

Joists: 

B 

Unsupported 

Len: 

| Cntr.Sup: 

Chimney: 

Brick 

*** 

Information 

herein deemed reliable 

but 

not guaranteed***

Page 5

Parcel 

Number: 

050-001-200-001-10, 

Residential 

Building 

1 

Printed 

on 

05/11/2026 

420 

240 

1.0" 

42.0 

1.0 

26.0' 

1690.0" 

250 

Garage 

1 STORY ON BASEMENT 

18.0" 

20 

430 

2.0 

Sketch by Apex Sketch 

Information 

herein 

deemed 

reliable 

but 

not guaranteed***

Page 6

Residential 

Building 

Building 

Type 

X 

Single 

Family 

Mobile 

Home 

Town 

Home 

Duplex 

A-Frame 

X 

[Wood 

Frame 

Building 

Style: 

1 

ST/ 

RANCH 

Yr Built 

Remodeled 

1999 

0 

Condition: 

Average 

Room List 

Basement 

1st 

Floor 

2nd 

Floor 

Bedrooms 

(1) 

Wood/Shingle 

Aluminum/Vinyl 

Brick 

Exterior 

Insulation 

Windows 

Many 

Avg. 

Few 

Large 

Avg. 

X 

Small 

Wood 

Sash 

Metal 

sash 

Vinyl 

Sash 

Double 

Hung 

Horiz. 

Slide 

Casement 

Double 

Glass 

Patio 

Doors 

Storms 

& 

Screens 

Roof 

Gable 

X 

|Gambrel 

Hip 

Mansard 

Flat 

Shed 

X Asphalt Shingle 

Chimney: 

Brick 

*** 

Information herein 

deemed reliable 

but 

not guaranteed*** 

2 

of 

2 

Parcel 

Number: 

050-001-200-001-10 

Printed 

on 

05/11/2026 

(3) 

Roof 

(cont.) 

(11) 

Heating/Cooling 

| (15) 

Built-ins 

BEG) 

Fireplaces 

(16) 

Porches/Decks | 

(17) 

Garage 

“Eavestrough 

| X 

Gas 

0il 

[Elec. 

| 

[Appliance Allow. 

| 

Interior 

1 Story 

| Area|Type So 

"Year Built: 

1999 

¥ Insulation 

[Wood 

Coal 

Steam 

| 

|Cook 

Top 

Interior 

2 

Story 

—— 

——Car Capacity: 

0/Front Overhang 

TForced rao Docs 

|Pishwasher 

2nd/Same 

Stack 

Class: 

D 

oo 

0/Other Overhang 

|% 

Forced 

Air 

w/ 

Ducts 

| 

|Garbage 

Disposal 

Two 

Sided 

Exterior: 

Siding 

|Bath 

Heater 

Exterior 

1 

Story 

Brick Ven.: 

0 

(4) 

Interior 

Forced Hot Mater 

| 

Vent 

Fan 

Exterior 

2 

Story 

Stone Ven.: 

0 

~ 

— 

| 

5 

Hot 

Tub 

Prefab 

1 

Story 

Common 

Wall: 

Detache 

X 

|Drywall 

Plaster 

Elec. 

Cells 

Radiant 

|Unvented Hood 

Prefab 

2 

Story 

Foundation: 

42 

Inch 

Eaneled 

Wood T4G 

[Radiant 

(in-floor) 

| 

|Vented Hood 

Heat Circulator 

Finished 

? 

Trim 

& Decoration 

FE 

Het 

| 

[Intercom 

Raised Hearth 

Auto. 

boos: 

0 

B 

Do 

| 

Jacuzzi 

Tub 

Wood 

Stove 

Mech. 

Doors: 

0 

Ex | X [Ord 

Min 

Wall/Floor Furnace 

| 

Jacuzzi repl.Tub 

| 

Direct-Vented 

Ga 

Area: 

1120 

1 

— 

Forced Heat 

& Cool 

| 

| 

| 

RC 

o 

. 

Size 

of Closets 

Heat 

Pum 

oven 

Class: 

D 

+ 

Goods: 

0 

np 

. 

Microwave 

3 

Storage Area: 

0 

Lg |X [ord 

[Small 

No Heating/Cooling 

Standard Range 

BEfecs 

‘Rae: 

27 

EE 

- 

~'No Conc. 

Floor: 

0 

5 

—— 

LI" 

[Central 

Air 

i 

| 

|Self 

Clean 

Range 

Floor 

Area: 

840 

i 

Doors 

Solid|X 

|H.C. 

Hood 

FUERAcS 

| sania 

Total 

Base 

New 

: 

87,915 

E.C.F. 

|Bsmnt 

Garage: 

(5) 

Floors 

EE 

= 

a 

==] 

|Trash Compactor 

Total Depr Cost: 

64,178 

X 

1.435 

E— 

(12) 

Electric 

Estimated T.C.V: 

92,095 

Carport Area: 

Kitchen: 

REE 

hes 

Sasviea 1 

Central ‘Vacuum 

Roof: 

0|Amps Service 

Security System 

Other: 

= 

= 

= 

= 

— 

ME Sh— 

SE— 

- 

—— 

— 

= 

Other: 

No./Qual. 

of Fixtures 

| Cost 

Est. 

for Res. 

Bldg: 

2 

Single Family 

1 

ST/ 

RANCH 

Cls 

D 

Blt 

1999 

Ex. |X |ord. | TMin 

| 

(11) 

Heating System: 

Forced Air 

w/ 

Ducts 

6 

ili 

DE: 

a 

———————— Ground Area 

= 

0 

SF 

Floor Area 

= 

840 

SF. 

fo) Geldings 

No. of Elec. Outlets | phy ap. Phy/Func/Econ/Comb. 

% Good=73/100/100/100/73 

Many 

 X 

|Ave. 

|Few 

| Building Areas 

IE) 

Plumbing 

— 1] Stories 

Exterior 

Foundation 

Size 

Cost 

New 

Depr. 

Cost 

EE 

ee) 

IL. 

ShiO®Y 

Siding 

Overhang 

840 

ERT 

= 

Average Fixture (s) 

Total: 

56,566 

41,293 

A. 

Co 

1 

3 Fixture Bath 

Other Additions/Adjustments 

Basement: 

0 S.F. 

2 Fixture Bath 

Garages 

Crawl: 

0 

S.F. 

Softener, 

Auto 

Class: 

D Exterior: 

Siding Foundation: 

42 

Inch 

(Unfinished) 

Slab: 

0 

S.F. 

Softener, 

Manual 

| 

Base Cost 

1120 

31,349 

22,885 

Height 

to 

Joists: 

0.0 

Solar Water Heat 

| 

Totals: 

87,915 

64,178 

= 

= 

No Plumbing 

| Notes: 

(8) 

Basement 

Extra Toilet 

| 

ECF 

(BASS, 

ROUND, 

ISLAND LAKE) 

1.435 => TCV: 

92,095 

Conc. 

Block 

Poured Conc. 

Stone 

Treated Wood 

Concrete 

Floor 

Basement 

Finish 

© 

Recreation 

SF 

Living 

SF 

Walkout 

Doors 

(B) 

No 

Floor 

SF 

Walkout Doors 

(A) 

(10) 

Floor 

Support 

Joists: 

oo 

Unsupported 

Len: 

Cntr.Sup: 

Extra 

Sink 

Separate 

Shower 

Ceramic 

Tile 

Floor 

Ceramic Tile Wains 

Ceramic 

Tub Alcove 

Vent 

Fan 

(14) 

Water/Sewer 

Public Water 

. 

Public Sewer 

Water Well 

1000 

Gal 

Septic 

2000 

Gal 

Septic 

Lump Sum Items:

Page 7

Agricultural 

Improvement Card 

1 

of 

1 

Parcel Number: 

050-001-200-001-10 

Printed 

on 

05/11/2026 

Building 

Type 

Farm Implement 

(Equipmen 

| 

| 

LG 

| 

Year Built 

B 

[2025 

| 

I 

| 

Class/Construction 

|D, Pole 

| 

| 

| 

Quality/Exterior 

. 

|Average 

T 

i 

| 

# of Walls, Perimeter 

E Wall, 

140 

I 

| 

Height 

12 

Heating 

System 

No Heating/Cooling 

Length/Width/Area 

40 

x 

30 

= 1200 

Me 

agi 

i 

| 

Cost 

New 

'$ 

27,408 

| 

| 

Phy. /Func./Econ. 

%Good 

98/100/100 

98.0 

[ 

Depreciated Cost 

Is 26,860 

| 

{ 

| 

 — 

| 

+ 

+ Unit-In-Place Items 

[$ 

0 

Description, 

Size 

X 

| 

| 

| 

Rate 

X %Good 

= Cost 

| 

| 

| 

| 

Itemized 

-> 

| 

Unit-In-Place 

-> 

| 

| 

| 

{ 

| 

Items 

-> 

| 

( 

| 

| 

| 

| 

- 

Xx 

1.435 

| 

oo 

Ed 

| 

| 

| 

Scat. 

— 

— 

Est. 

True Cash Value 

I$ 

38,544 

i 

‘Total Estimated True Cash Value 

of Agricultural 

Improvements 

/ 

This 

Card: 

38544 

/ All Cards: 

38544 

*** 

Information herein deemed reliable but 

not guaranteed***

Page 8

Bass, Round and Island Lake Waterfront 2026 

Parcel Number 

Street Address 

Sale Date 

Sale Price 

Instr. 

Terms of Sale 

Adj. Sale $ 

Cur. 

Asmnt. 

Asd/Adj. Sale 

051-L10-000-057-00 

3726 LITTLE ISLAND DR 

10/29/24 

$296,000 WD 

 03-ARM'S LENGTH 

$296,000 

$142,300 

051-P10-004-011-00 

3208 HENRY ST 

05/17/24 

$280,000 WD 

 03-ARM'S LENGTH 

$280,000 

$132,900 

$756,000 

$351,600 

Sale. Ratio => 

46.51 

Std. Dev. => 

3.09 

Using $1,875/FF

Page 9

Cur. Appraisal 

$284,619 

d Residual 

$109,959 

$89,523 

Est. Land Value 

$98,578 

$75,250 

$249,07. 

Average 

per FF=> 

Effec. Front 

Depth 

65.5 

182.0 

50.0 

150.0 

165.5 

$1,824 

Net Acres 

Average 

per Net Acre=> 

Total Acres 

488,454.69 

Dollars/FF 

Dollars/Acre 

Dollars/SqFt 

$1,679 

$1,790 

$401,310 

$520,483 

Average 

per SqFt=> 

$9.21 

$11.95

Page 10

Actual Front 

ECF Area 

Liber/Page 

Other Parcels in Sale 

Land Table 

7 2024005723 

BASS, ROUND, ISLAND LAKE 

7 2024002789 

BASS, ROUND, ISLAND LAKE 

1

Page 11

All Waterfront ECFs 2026 

Parcel Number 

Street Address 

Sale Date 

Sale Price 

Instr. 

Terms of Sale 

Adj. Sale $ 

050-002-400-006-10 

3790 HIAWATHA TRAIL 

10/03/24 

$645,000 

19-MULTI PARCEL ARM'S LENGTH 

$645,000 

051-C20-000-008-00 

1742 LOUKS DR 

05/17/24 

$285,000 

19-MULT!I PARCEL ARM'S LENGTH 

$217,200 

[ 

L 

R 

( 

051-.21-000-030-00 

1868 WOLF LANE 

07/25/24 

$135,000 

03-ARM'S LENGTH 

$135,000 

051-121-000-045-00 

1826 WOLF LANE 

07/02/24 

$279,900 

03-ARM'S LENGTH 

$279,900 

051-P10-004-014-00 

3200 HENRY ST 

07/31/23 

$180,000 

03-ARM'S LENGTH 

$180,000 

051-W10-001-003-00 

1648 LITTLE AVE 

06/17/24 

$400,000 

03-ARM'S LENGTH 

$389,500 

7 

= 

$3,202,500 

Using 1.435 

outliers 

051-L10-000-045-00 

3678 LITTLE ISLAND DR 

10/04/23 

$120,000 WD 

 03-ARM'S LENGTH 

$120,000

Page 12

Cur. Asmnt. 

$302,000 

$106,500 

$63,300 

$100,400 

$76,400 

$160,200 

$1,439,600 

Asd/Adj. Sale 

Cur. Appraisal 

$603,931 

$213,101 

$126,636 

$200,789 

$152,867 

$320,310 

$2,879,147 

Land + Yard 

Bldg. Residual 

$183,635 

$461,365 

$97,402 

$119,798 

$58,758 

$76,242 

$62,600 

$217,300 

$75,250 

$104,750 

$90,386 

$299,114 

Cost Man. $ 

$341,704 

$108,170 

$55,185 

$112,349 

$63,103 

$186,930 

$2,226,101 

$1,561,055 

E:C.E. 

1.350 

1.108 

1.382 

1.934 

1.660 

1.600 

Floor Area 

$158.44 

$155.18 

$123.77 

$216.00 

$267.90 

$203.76 

$174.35 

ECF Area 

Sale. Ratio => 

44.95 

E.C.F. => 

1.426 

Std. Deviation=> 

0.22311099 

Std. Dev. => 

3.97 

Ave. E.C.F.=> 

1.447 

Ave. Variance=> 

17.3267 

$100,800 

84.00 

$201,651 

$91,805 

$28,195 

$89,306 

0.316 

936 

$30.12 

2

Page 13

Dev. by Mean (%) 

Land Value 

Other Parcels in Sale 

Land Table 

9.6422 

1ST/ RANCH 

$166,541 

051-560-000-030-50 

SAND LAKE WATERFRONT 

33.9110 

1+ STORY 

$96,700 

051-C20-000-043-00 

SAND LAKE WATERFRONT 

| 

ST/ RANCH 

6.5049 

1 

$57,500 

FLOYD LAKE WATERFRONT 

48.7545 

1 ST/ RANCH 

$58,650 

FLOYD LAKE WATERFRONT 

21.3367 

1ST/RANCH 

$75,250 

BASS, ROUND, ISLAND LAKE 

15.3528 

1 ST/ RANCH 

SAND LAKE WATERFRONT 

Coefficient of Var=> 

11.97747674 

31.5713 

1ST/ RANCH 

$91,805 

BASS, ROUND, ISLAND LAKE

PDF reading copy

← View full record