Property at 00102 DYER AVENUE Account 0025620

Card 01 of 01 card

                          Commercial Valuation Summary
           Main Area:    17,309         Construction Type: Fire Resistant
  +--Subject----Code---Description-------Perc-----AdjSF--AdjRate------Net Value--+
  |Basement                                                                      |
  |                                                                              |
  |1st Floor    54   Nursing Home       86.00    14,886    82.95      1,234,790  |
  |                                                                              |
  |2nd Floor    54   Nursing Home      100.00    17,309    66.36      1,148,630  |
  |                                                                              |
  |3rd Floor    54   Nursing Home      100.00    17,309    66.36      1,148,630  |
  |                                                                              |
  |4th Floor                                                                     |
  |                                                                              |
  +---Other Features-------------Size----Rate-------Qty-----Rate----------Value--+
  | OP1  Open Porch               935   26.45         1                  24,730  |
  | CP7  Canopy-Good            1,888   17.70         1                  33,420  |
  | SS1  Wet Sprinkler         48,930    2.10         1                 102,750  |
  | EL1  Elevator-Pass                                2  104,400        208,800  |
  |                                                                              |
  +------------------------------------------------------------------------------+
  | Sub-Total                                                         3,901,750  |
  +------------------------------------------------------------------------------+
  | Grade       B+               Factor 1.3500                        5,267,360  |
  | CDU                      C&D Factor 1.00                          5,267,360  |
  | Depreciation                        15 %                          4,477,260  |
  +------------------------------------+-----------------------------------------+
  | Cost value admin record            | Computed cost value @ 70%    3,134,080  |
  +------------------------------------+-----------------------------------------+