HomeMy WebLinkAbout901473.tiff RESOLUTION
RE: THE BOARD OF EQUALIZATION, 1990, WELD COUNTY, COLORADO
PETITION OF: GREELEY URBAN RENEWAL AUTHORITY
% RADDISSON HOTEL ATTEN: S. FISHER MANAGER
701 8 ST
GREELEY, CO 80631
DESCRIPTION OF PROPERTY: PIN: R2810486 PARCEL: 096105314010
- GR 4814 LOTS 1 THRU 32 BLK43 TOGETHER WITH VAC E-W ALLEY
$701 8 ST%
WHEREAS, the Board of County Commissioners of Weld County,
Colorado, organized as a Board of Equalization for the purpose
of adjusting, equalizing, raising or lowering the assessment
and valuation of real and personal property within this
County, fixed and made by the County Assessor for the year
1990, and
WHEREAS, said petition has been heard before the County
Assessor and due notice of adjustment thereon has been given
to the taxpayer(s) , and
WHEREAS, the taxpayer(s) presented a petition of appeal
to the County Assessor' s valuation for the year 1990, claiming
grounds for relief thereunder stating the property described
in such petition was assessed too high, as more specifically
stated in said petition, and
WHEREAS, said petitioner being represented by Joseph Dirk
Monson, Marvin F. Poer & Company, and
WHEREAS, the Board has made its findings on the evidence,
testimony and remonstrances and is now fully informed.
NOW, THEREFORE, BE IT RESOLVED by the Board of County
Commissioners of Weld County, acting as the Board of
Equalization, that the evidence presented at the hearing
clearly supported the value placed upon the Petitioner's
property by the Weld County Assessor. Such evidence indicated
the value was reasonable, equitable, and derived according to
the methodologies, percentages, figures and formulas dictated
to the Weld County Assessor by law. As such, this Board finds
that the Petitioner failed to meet its burden of proving that
the Assessor' s valuation was incorrect. The assessment and
valuation of the Weld County Assessor shall be, and hereby is,
affirmed.
J - '101473
Page 2
RE: BOE - GREELEY URBAN RENEWAL AUTHORITY
BE IT FURTHER RESOLVED that a denial of a petition, in
whole or in part, by the Board of Equalization may be appealed
by selecting one of the following three options:
1. Board of Assessment Appeals: You have the right to
appeal the County Board of Equalization's (CBOE's) decision
to the Board of Assessment Appeals (BAA) . Such hearing is the
final hearing at which testimony, exhibits or any other
evidence may be introduced. If the decision of the BAA is
further appealed to the Court of Appeals, only the record
created at the BAA hearing shall be the basis for the Court's
decision. No new evidence can be introduced at the Court of
Appeals. (39-8-108 (1) , CRS)
Appeals to the BAA must be made on forms furnished by
the BAA, and should be mailed or delivered within thirty (30)
days of denial by the CBOE to:
Board of Assessment Appeals
1313 Sherman Street, Room 523
Denver, CO 80203
Phone: 866-5880
OR
2 . District Court: You have the right to appeal the
CBOE' s decision to the District Court of the county wherein
your property is located. New testimony, exhibits or any
other evidence may be introduced at the District Court
hearing. For filing requirements please contact your attorney
or the Clerk of the District Court. Further appeal of the
District Court's decision is made to the Court of Appeals for
a review of the record. (39-8-108 (1) , CRS)
OR
3 . Binding Arbitration: You have the right to submit
your case to arbitration. If you choose this option the
arbitrator's decision is final and your right to appeal your
current valuation ends. (39-8-108. 5, CRS)
Selecting the Arbitrator - In order to pursue
arbitration, you must notify the CBOE of your intent. You and
the CBOE select an arbitrator from the official list of
qualified people. If you cannot agree on an arbitrator, the
District Court of the county in which the property. is located
will make the selection.
Arbitration Hearing Procedure - Arbitration hearings
are held within sixty days from the date the arbitrator is
selected. Both you and the CBOE are entitled to participate.
The hearings are informal. The arbitrator has the authority
Page 3
RE: BOE - GREELEY URBAN RENEWAL AUTHORITY
to issue subpoenas for witnesses, books, records, documents
and other evidence. He also has the power to administer
oaths, and all questions of law and fact shall be determined
by him.
The arbitration hearing may be confidential and closed
to the public, upon mutual agreement. The arbitrator' s
written decision must be delivered to both parties personally
or by registered mail within ten (10) days of the hearing.
Such decision is final and not subject to review.
Fees and Expenses - The arbitrator' s fees and expenses
are agreed upon by you and the OBOE. In the case of
residential real property, such fees and expenses cannot
exceed $150. 00 per case. The arbitrator' s fees and expenses,
not including counsel fees, are to be paid as provided in the
decision.
The above and foregoing Resolution was, on motion duly
made and seconded, adopted by the following vote on the 31st
day of Ju , A.D. 199
ATTEST: /��u BOARD OF CCODUNTY COMMISSIONERS
WELCJ�/vr p IG/ irwtO
LORADO
Weld County Clerk to the Board
Gene R. Brantner, Chairman
CY: O714---a e/
D puty Clerk to he Board
#4.7.4"-ygeennecsetray, Pro-
REPROVED AS TO FORM:
Constance L. Harber
c t �t
• County Attorney C. W. it
G
\ OFFICE OF COUNTY ASSESSOR
1 915 10th STREET
NOTICE OF DENIAL GREELEY,COLORADO 80631
PHONE(303)356-4000, EXT.4256
GR 4814 lots 1 thru 32 b1k43 together with
vac e-w alley %701 8 ST%
COLORADO
701 8 ST
OWNER GREELEY URBAN RENEWAL AUTHORITY
GREELEY URBAN RENEWAL AUTHORITY PARCEL 096105314010
PIN R 2810486
%RADDISSON HOTEL ATTEN: S. FISHER
701 8 ST YEAR 1990
GREELEY CO 80631 LOG 01045
06/19/90
The appraised value of property is based on the appropriate consideration of the approaches to value required by law. The Assessor has determined
that your property should be included in the following category(ies):
Residential property is valued by considering the cost and market approaches.
Agricultural land value is determined solely by the earning or production capacity of the land,capitalized at a rate set by law.
Producing mines are assessed at 25%of the gross proceeds or 100%of the net proceeds,whichever is greater.
Oil and gas leaseholds and lands are assessed at 87.5% of the gross value of the oil and/or gas sold or transported from the premises on
primary production;secondary production is valued at 75%.
All other property, including vacant land,is valued by considering the cost,market,and income approaches.
If your concern is the amount of your property tax, local taxing authorities (county, city, fire protection, and other special districts) hold
budget hearings in the fall. Please refer to your tax bill or ask your Assessor for a listing of these districts,and plan to attend these budget hearings.
The Assessor has carefully studied all available information, giving particular attention to the specifics included on your protest and has deter-
mined the valuation(s) assigned to your property. The reasons for this determination of value are:
NO CHANGE HAS BEEN MADE TO THE ACTUAL VALUATION OF THIS PROPERTY.
COLORADO LAW REQUIRES US TO SEND THIS NOTICE OF DENIAL FOR ALL
r PROPERTIES ON WHICH WE DO NOT ADJUST THE VALUE.
PETITIONER'S ASSESSOR'S VALUATION
PROPERTY CLASSIFICATION ESTIMATE ACTUAL VALUE ACTUAL VALUE
OF VALUE PRIOR TO REVIEW AFTER REVIEW
LAND 400,000 400,000
IMPS 3,575,250 3,575,250
TOTALS $ $3,975,250 $ 3,975,250
If you disagree with the Assessor's decision,you have the right to appeal to the County Board of Equalization for further consideration,
39-8-1060)(a),C.R.S. Please see the back of this form for detailed information on filing your appeal.
By. RICHARD W. KEIRNES 07/31/90
WELD COUNTY ASSESSOR DATE
Forrn PR-207 87/90 ADDITIONAL INFORMATION ON REVERSE SIDE
Y rim' I-I,•.t\: r THE: ;4IG T TO APPEAL., THE ASSESSOR'S DECISION
+,Ott.(;t}ytJi( .iushAudust10Rtrrealproperty
t ,..t_ st, „iS, r attE e: art:3 ClU prr,ellt). 9-8 104 and 39-8-107(2), C.R.S.
t . ,,ct Eu ,dings;�
w- c>; itto or,: as , atetatattiti tat tct the County Board of
,E; tau. POSIMAPKEL0 t r, DELPEERED ON C3R BEFORE
tuteffe, t` a t OI tefie, one :opy OI the. et- a:teeter; Eta , t0 the County Board of
;oat app > t: Rtri , Kf ':� (.93 Dt E rlE_RED ttly tit`' BEFORE
'{ AL ti
.i :'r .�Ct S.t ,_
a HI m1;1 yet ha !be U,G tit 'VOL:" appeaa
; tact .i r �.fartE,.• t iN''
z
•: .rth. can t .Lt ea, Eht a off a x 'r 7Th :o h RETCH. .lVe i;usmesS
tto fray tar t_ + ,; E etust . aiR3n s rift S5Urt rrmust ytothui thirty days of the County
r.v.:, . .t, t,;sa,s, attent .A poaa c {C .R.At`t:
Emit ia:t Co art:
Rat etc anti 9th Street P O. Brat t.
Fa, 5 ^at:on
;t, r'.i; Fe 158
ltitilti S'S :list k..t. -titi,,S, rti Stir t" ;SSW ASS'S Stiti StiilarSiS, YOU tritaST PFtOV? YOU REEVE F €LED A TIMELY APPEAL,
r , ITTITTITESPITINITcy TIC I TE 4 r, ElEl' WITH PER0OF OF MAt's.t1.4G.
,... N ara THE f 'it..iN .T 9OAatift ryE FC)UAL.S ATIt?N
Ilr'y r,: r. : P" ) : r se >„ aC S:J,: , +te O`,.: .. ,.t:.i ,•tit'_. 3 S UOI ctoctr vats as necessary.
OEI.ICE OI'COLN1 r ASSE SSu
915 10th STREET
GREELEY,COLORADO 80631
NOTICE OF DENIAL PHONE(303)356-4000, EXT.4256
GR 4 - % 2K43 TOGETHER WITH
vac EW ALLEY 8 ST/
COLORADO
701 8 ST
AGENT POER & COMPANY
POER & COMPANY PARCEL 096105314010
PIN R 2810486
°%ATTN: JOSEPH DIRK MONZON YEAR 1990
6025 S QUEBEC SUITE 170 LOG 01045
ENGLEWOOD CO 80111
06/19/1990
The appraised value of property is based on the appropriate consideration of the approaches to value required by law.The Assessor has determined
that your property should be included in the following category(ies):
Residential property is valued by considering the cost and market approaches.
Agricultural land value is determined solely by the earning or production capacity of the land,capitalized at a rate set by law.
Producing mines are assessed at 25%of the gross proceeds or 100%of the net proceeds,whichever is greater.
Oil and gas leaseholds and lands are assessed at 87.5°% of the gross value of the oil and/or gas sold or transported from the premises on
primary production;secondary production is valued at 75%.All other property, including vacant land,is valued by considering the cost, market,and income approaches.
If your concern is the amount of your property tax, local taxing authorities (county, city, fire protection, and other special districts) hold
budget hearings in the fall. Please refer to your tax bill or ask your Assessor for a listing of these districts,and plan to attend these budget hearings.
The Assessor has carefully studied all available information, giving particular attention to the specifics included on your protest and has deter-
mined NOeCHANGE(sHASIBnEEN MADEPTO THE ACTUAL VALUATION IOFIon THIS value
PROPERTY.
COLORADO LAW REQUIRES US TO SEND THIS NOTICE OF DENIAL FOR ALL
PROPERTIES ON WHICH WE DO NOT ADJUST THE VALUE.
PETITIONER'S ASSESSOR'S VALUATION
PROPERTY CLASSIFICATION ESTIMATE ACTUAL VALUE ACTUAL VALUE
OF VALUE PRIOR TO REVIEW AFTER REVIEW
LAND 400,000 400,000
IMPS 3,575,250 3,575,250
TOTALS $ $ 3,975,250 $ 3,975,250
If you disagree with 39-8-106(1)(a),C.R.S.ePleasessees decision,you have the the back of this form for ght to appeal to the County Board of detailed Equalization for further consideration,
det iled information on filing your appeal.
RICHARD W. KEIRNES 7/31/1990
By; DATE
WELD COUNTY ASSESSOR
l5 orm PR-2 ADDITIONAL INFORMATION ON REVERSE SIDE
Form PR-207 e]/90
YOU HAVE THE RIGHT O APPEAL THE ASSESSOR'S SOR'S DECISION
so t DARED t sti" offoie , P`t 's _ ...,! 'o:FersAugust 0 for reaiproperty
(MAC ('1 r aft .`iE roccitnnery, „i3d F nee ) 39 8 ;04 and 39-8 107(2), C.R.S.
PROESDEWEIRS LAW noo3„ d " .
_', dozo'ioo ro' HOOvH, , ,i o 0."H oireflow: form . . the County Board of
st .,t , ( r i d 0 ,: a;a.. .".. ( S .` a EU OR `i : DIFE rdEDON O R BEFORE
:DAD geochscrDARNEL or ;deliver one copy to cot pi oic i, 'i.l tO the County BOarci Of
ARAD ROAN ROARD Oh cow:\LA 34 NFL
, e", LAND, P f,. Ihrot "75
recotione AE( •;6.4000 Ext 42tig
:DC .
< I * a..:L:„,}giNt" i hen het notified of , i' 4tS=rt and glace on ,ilf e4Trrlg of }t.+Uf appeal.
t. . :.t. IZATIONNDE.$E_3-MINATION:
; ANNE F ERNit ish Liaaaa:2.-2a,H.)1 a decision on END J{1EED anti ERN you 3 (LED mina-Eon within ve bUSIIieSS
,., a t,, _ t coricieggi then hearings Yf at,gust. 0.
no sat:tried A ,n Rie County Boa o of Eada wation's decision, YOU must lee within thirty clays of the County
decision m ONE: of One opHoffooff
Bawd of Assessment Appeals (RAA):
:go ERA at t vP r:eh Root 523, Denvei, CNN ado 80203, (303) 866-5880.
District Court:
9th Avenue and 9th Street, P.O. Box C;
Greeley, Colorado 80631
Telephone (303) 356-4000. Ext 4520
Arbitration)
t` ` po i .'Y ROARt) OF EC) i E_LE?A-ilf N
ADS 1 OW ho AA, PLR Rog ift8
I frieggoor: ANNE FINE 4000, EN- 4225
3333:RDA Cotimg Bo ,s,f Ft: EL ciaiitortioii itE August 45, you IMP:it file an appeal With
AFFSERVE YOUR APPEAL RIGHTS., NCH 'y:E.1;7'.^." PROVE YOU HAVE FILED A IWIELY APPEAL,
>a, RE FORE,sRE, WE RECOMMEND At L. CORRESPONDENCE BE MAILED WITH PROOF OF MAILING.
PE.TiTlC4N TO THE COUNTY BOARD OE ECR ALIZATION
REED ERN WcNN F-Fx(. aiIi ILINAND disagree A:1El Ng As__:sir sAdo:i1on. Attach additions; documents as necessary,
� h t 1:,111• of
AD VALOREM TA%SERVICFS MAItVI,V (, IrOI R � ( ph11'ANl C1 t r�iA .
TO
Nr .3
TVVEN rv-FIVE YEARS oFSERVICE
1964-1089
July 9, 1990
Weld County Board of Equalization
915-10th Street
Greeley, CO 80631
RE: 0961-05-3-14-010
Dear Board:
A timely filing was made to the Weld Assessor' s Office to appeal
the 1990 value of the above referenced parcel .
To date, an answer has not been received.
In order to protect appeal rights of our client, we ask that
this document be accepted as a filing to the Board of
Equalization.
Very truly yours,
2Peplteli2
Monzon
Tax Agent
JDM/af
Plaza Quebec 1 6025 South Quebec.Suite 170 Englewood,Colorado 80111 (303)77I-1800 Fax(303)771-7536
Atlanta Boston Chicago Dallas Duwu Houston I os/Ngeles New York Orlando Phuddelphid Phoenix San Antonio San Francisco Startle Washington,D_C.
� _ - \
\V4I
MARVIN F DOER&COMPANY
AD VALOREM TAX SERVICES
TWENTY-FIVE YEARS OF SERVICE
June 13, 1990 9641989
Mr. Richard Keirnes
Weld County Assessor's Office
915 - 10th Street
Greeley, CO 80631
RE: 0961-05-3-14-010
Dear Mr. Keirnes :
The parcel which is the subject of this appeal is the Greeley
Radisson Hotel and Conference Center.
The hotel was sold quite recently at a price of approximately
$1 .5 million.
The owners of record as of 1-1-90, The Bank of New York, have
requested that we preserve appeal rights on behalf of both the
buyer and seller. If it develops that the purchaser wishes to
retain another consultant, or to handle the matter on their own
Poer and Company will bow out of the picture.
Very truly+��y ,
/ouurrs —/
ose h Dirk Monzon
Tax Agent
JDM/af
enclosure
Plaza Quebec 1 6025 South Quebec.Suite 170 Englewood.Colorado 80111 (303)771-1800 Fax(303)771-7536
Atlanta Boston Chicago Dallas Denver Houston Los Angeles New York Orlando Philadelphia Phoenix San Antonio San Francisco Seattle Washington.DC.
MARVIN F. POER&COMPANY
�`�� AD VALOREM TAX SERVICES
jrTh LETTER OF AUTHORITY TO ACT IN MATTERS OF AD VALOREM TAXATION
PROPERTY OWNER: Greelco Realty Corporation
We hereby appoint and authorize MARVIN F. POER AND COMPANY .to
represent our firm as ad valorem tax agent for the 1990 tax year.
They have the right to file returns and applications , examitne any
records , and discuss or appeal any tax assessments to the appropriate
authorities for the purpose of obtaining the proper tax values
relative to property owne , managed or controlled by this company.
B y: Ofj-fee J Of •
Title : UlCt Atr! t-A
Company Name And Address : 671672 Co .P679rTS, Corp,
dNe wq« Sr. 4 Retie
Neu) V e.Z, ivy /o2g4.
Telephone Number : 0/2) ‘fs ef//„?
PROPERTY NAME: Radisson Hotel&Conf .
PARCEL NUMBER(S) : 0961-OS- 3- 14-010
BEFORE ME , the undersigned , a Notary Public within ..a/ind for J�"he County
of iyEG}� Q a d the State of /7/614t6‹
personall appeared .5/WEN 4. �jp/�
acknowledged to me that this certificate of authority was executed
for the purposes herein expressed . iR..I
WITNESS MY HAND and notarial seal this .01%..0Y day of
1990 . ?Lie,
My Commission Expires
NOTAR PUBLIC
•U SAIL LOCK
/ / �MitimItrentr aR 6261 96746
EgiraaMay 1sSS
iiiiii,
F—
ill
- On
_ •
P
x x^ a n
fr
al .
tic .
\\ r w o.�narstne �,•y.'\ k MI
M `'�4. l
O 13/4a 4 144
CI
.
vt
/ V V 5 bf:4 4A
ft
t v 2 4',
W
„� V 4. � V obi ¢ E: a•kkl ac ••: a k 1 a':'
p0 V1 V �- t x� W
^ S II ,7• ,
0 E ii U r+ w
v 0. 4 '. • _ { EH jY>.
t T
• • l jl l�� e..,
� L� `4
An 4 4, , x .
�'91
ru
i —_ _ r
!! n
•- n; - ii ' 1 t W
L —' •A i q
c�
` --ii
I 4x
r r',
i � __ ik >� � h
00 � '� I
•
), -,„ '", ,.*4 ._ .
' t,
444'77.5h { 5,t
• $ • 3 +n A•' '.a
i m'W WNN I�l �,6 F E4�j2 3
'�a-��r. r VII /'+"' ik ^ 1 ' '
4 i•., N \ 1. I O2: cc ; " ^ Y
., z{ A-il� 41 �� k 4 1.4r -^* {► ;
{
___ , - •
•°""°° STREET MAPS TRANSPORTATION . EZ 17
_ - . ..� L acR a�ly/1rI�lP
H I J K L M N 0 ' P
. I. licarito
rn.im« . -
6
w k I 3
L
i . ....
ppE`!{q 1
, .
6i I Y
a f
tar EM®
ND I DIY OW n
1. C1/4 t.."Pcnallte74143icinii3" 11!
elagt4ktialtitlath4 kr�� 44b� rea mi
s
atiti kI'�
ankle)V
f6 z,
# 12 ,11 P
a��s-�esg MF . fig;
'��.�¢ ^. R93°w.'.�'�c:"�'Gsas
ie asryr-A®®4pEpypq}��wa-a r t -..* 4
F
rY " a a.. S�P�r'
r 3tr� z NEE IZw f�' Po w
P 441,47°Pt i
1:41`+ :Atli. �L:- b�,,iP5'x.�.?Yi YitS4 `3Jfii i -_
Y.e.r+.,. ��II Ds�ayr ;ly,
..i' "it
i SW ..�G4ilE 14 ri,,irci1P.,�v.•`-e1"4-
J'T•T l!�1?T �LIM,Sf E
t Q} 1 pF+ f+. .t `a.J. ll� et e1 NN.j5'CY'"AwesF 4r11G." `Y t
Yf S .a1 • 7,""` 'v44 {'.i
}� 4
y� ‘44 F
`ice rl.:l"'c rr f �« �oLl+�mt a � _ .° 7
]]- ..,2r Tfy ai .A +gt.x'PFpau" .+�e1yg5 i _ ` ([
i,j' wYr"'� qy�6ck't�iiu t �,, ::`%3L11,2. "I
�i1� � - ,w. F. €7A tai ,fit�w I Na1a,n.io r1
as r w :4.5, +t�,Ar•af< .,`f` "z ant.2 � ii CAt4� ,t, '.(
'i!'Q f mow. , -`13'{{7�� 5 E i Tx .% iaJW RS',0`k'.--
TN r 'w�c.�C _4.fi4rtar �Eg.� i c
,+!v.n�5, L.1 ll trig , �. L� [j � one
R-i 2.,,� yy g �� /'tP&fit a �yy• ,t i:c�,rAAe4Irl u. s>.ie t
•
s ;
'���,,ee��? E
r
{
'; ' k
INCOME APPROACH
MOTEL SECTION:
POTENTIAL GROSS REVENUES BY RENT $2,376,000
$45 PER ROOM PER NIGHT X 365 DAYS PER YEAR
16,425 PER ROOM PER YEAR X 150 ROOMS
LESS VACANCY AND COLLECTION LOSSES (60%) -$1,478,250
•
EFFECTIVE GROSS INCOME $ 985,500
LESS OPERATING EXPENSES(40%) -$ 394,200
NET OPERATING INCOME $ 591,300
THE CAPITALIZATION RATE ON THIS STRUCTURE AND TYPE OF BUSINESS IS QUITE
HIGH COMPARATIVE TO OTHER BUSINESS'S BECAUSE OF RISK AND DIFFICULTY TO
ATTRACT INVESTORS. BECAUSE OF THIS WE HAVE USED AN 18% RATE, THEREFORE:
$ 591,300 NET OPERATING INCOME
DIVIDED BY 18% CAP RATE
$3,285,000 VALUE TO THE MOTEL SECTION
RESTAURANT/LOUNGE SECTION:
POTENTIAL GROSS REVENUES $ 825,000
$5,500 PER ROOM PER YEAR X 150 ROOMS
LESS COLLECTION LOSSES(5%) -$ 41,250
EFFECTIVE GROSS INCOME $ 783,750
LESS EXPENSES (OPERATING) 50% -$ 391,875
NET OPERATING INCOME $ 391,875
CAPITALIZATION RATE DIVIDED BY 18%
VALUE TO RESTAURANT SECTION $2,177,083
TOTAL VALUE BY INCOME METHOD
MOTEL SECTION $3,285,000
RESTAURANT SECTION $2,177,083
TOTAL $5,462,083
WE FEEL THE VALUE BY INCOME TO BE VERY LENIENT AND FAIR TO THE OWNERS. WE
ALSO FEEL THIS SUPPORTS THE MARKET APPROACH WHICH WE HAVE PRESENTED
PREVIOUSLY.
MARKET APPROACH
SALE OF HOTELS
SALE NO. OF GROSS LAND PRICE PRICE
SUBJECT DATE PRIG ROOMS BLDG. AREA AREA PER R001 50. FT
RADISSON HOTEL 150 113,899 2.29 AC
THREE STORY BLDG. CONSTRUCTED IN 1987 WITH EXISTING RETAIL BLDG. CONVERTED
INTO RESTAURANT AND MEETING ROOMS. HOTEL AREA IS 62,059 WITH CONVENTION
51,840. THIRD FLOOR OF CONVENTION CENTER UNDER LEASE TO CITY BUT NOT
RENOVATED AT 'THIS TIME (10,440).
1. HOLIDAY INN 6/85 2,400,000 100 60,400 1.318 AC 24,000
609 8 AVE
GREELEY
TEN STORY BLDG. CONSTRUCTED IN 1974 WITH RESTAURANT/LOUNGE. HAS OUTDOOR
SWIMMING POOL.
2. HERITAGE INN 10/85 1,600,000 80 59,016 8.18 AC 20,000 27.11
301 SERVICE RD
EVANS
TWO STORY BLDG. CONSTRUCTED 1964 WITH RESTAURANT/LOUNGE ADDED IN 1955. ALSO
HAS OUTDOOR SWIMMING POOL.
3. LAMPLIGHTER 9/85 775,000 48 17,542 .746 AC 16,145 44.18
EVANS
TWO STORY BLDG. CONSTRUCTED 1963. HAD OUTDOOR SWIMMING POOL. PROPERTY WAS
RAZED IN 1986 TO PROVIDE MORE AREA FOR STATE FARM INSURANCE.
4. WINTERSET INN 1/85 1,230,000 59 25,550 4.195 AC 20,847 48.14
EVANS
TWO STORY BLDG. CONSTRUCTED IN 1964 WITH RESTAURANT/LOUNGE. HAS AN OUTDOOR
SWIMMING POOL.
NOTES: SALE #2, HERITAGE INN - RECENTLY RESOLD, IF WE TIME ADJUST TOWARD 6/88 USING
NEW SALE INFORMATION WE WOULD REDUCE THE VALUE OF THIS COMP TO AROUND $1,350,000
OR $16,875. BUT OF NOTE IN THIS PROCESS WOULD BE THE NEW OWNERS SPENDING AROUND
$1,000,000 TO REMODEL. THIS WOULD PLACE THE VALUE AT APROX. 2.3 MILLION OR ABOUT
$30,000 PER ROOM WHEN TOTALLY FINISHED.
744g/ce /faea•Pc# Cam
✓Hors:
"de `�//oe_��i.,4/7 eats' AiPc PRPse�a/ .,4s .� ���s ¢
Ske it G j�i% /Y o "ie S.41,4 C l/ O
f' c� /n Cie,/ y �1.1J/��?ee/i�-
amis Al us✓�ed, To Viliec 7�ie RAcikso a 44,te.
t.
Nagy saw
S9Ce /�i'ice—� 4' ao
2, rew, 000
/1/4o, 700c- /eesoc%reL
2,289 Leo�
-_02O6 o6y "= ZiNo Odic
end 8r t,4/ y /yrs9
12 613�53‘r (coal e 7Zmps avo T.s )
oo
-fr2o0 doe)o /demo ekCosTs
41.2 .22g. )53.4 viTL adrie anocietUZ4Roar4eti,
AO TiTL tieneye ef✓L�,�4 Zo.ns
2� 8,3 5 es I/Ake T e iroo i e,ps aix) ft/4?„7„044
g2)935� l/due ./-f Roo. eras/fan&
x /so _-✓'ait Ake et iee.a/e .cans 3.) 425)250 mo Ake tcts*td- t y50 coo ✓/ue 7674 (t.1/exian C,w �'"'�
3� 575 25MsmAi
0 ot, lags �kd ✓A// ,,,R.Ime,(3 (4.554.4
— ---_-_yd 0� 000 Vac ✓o /swb q pie Atcessve)
3/77.60° -2S0° Vitae -7‘�Rl rojecr-A meth/twee
AI.
rl N I N .
N v I 1
^
I I . - -
C _
Cl Y y -
dCI -3 = -
Si W a _5 z: u a
= y
21 C.
C _
N in CI
C
y d =
Y Y
J > Y 9 N
C C _
J J O 0
] U
L y
. J d
>
< _
E n ^ d u •W W
CC
=GO J•u = ^
W M C 4 d 4 N
.r^C I y J o-+ C .c d C
E nC.. L
YI u . n C <
1 C o -.¢ E U
¢I q 4.1
�I 3 N 4 2
F ^ i. E u a� c c
u ` $I a T ^
t, 630 _I
t I 11 Y ....i L >N J C u C
"I . C L .>>-I n o 4 2 a C u
^I +'U. • yI N - Y � u 4 d Y
¢I c o. _I l� y� � u 0
z O:I N L _ y
�; vi en . Jn c c __ ..
Z 22I WI 4 y 4 �I 1c C ^ L'J.-.
^ CC) U y y C CC C 'J 63 4 3
; ...S I F W O n ^ C C V o u
1 1 n < O u u ti
)0 CI >C L. T: o -.
CI i� dY 4.I 0 4'I cc et JL 3-....eel
CI CI v Z-
N I <I U NI Li or w 4 N
Y CI
s Gl
L c;
_
G d NI
C
_- :
a.
cifL
Z. G \ =I
.
T Y co
ua T \
U Z ..I ^ LI L L
< s 1 C m CH
.] S m y 0.. C F o �I 4 a
< ElC w0i C N E N G Y C u
V.I W
401 _
LC J+ C T^W ^ M C 0 S CI !1
c.V =I u i E 6 n d 4. R 9 cl
V
Pi Ea Sl V T 0 u 0 E � C z T u � Y
r•l ^_ N 4 L �I Pc-X
is 03 0 n C d u
41 C: G N u d¢' ,J CO Z n > r ..� C O
CC TN a N nC. N _ C N ra `j N
C. M d UPnFVa [...I 4 WPL LI ^ L.
10 .en ..4
co Tee C Y 9 f. T. O ,_, t W uo
X Y Z: aY\46.J. I U .]P. a
6: ..1 c. C. G o 10.� 0 T. yI E O < T cl C ^I O C a7
C O y 1 J L rI G Pc P C
� :j 3 a Y zI
Cl cl O55 Ow pa¢ V .-I L CI CT W a l_I N`J = _s v] .„' I C L
L `6 V1 d� u VY w 6 G 'JJUCC vlP-. V 'J UJ
�� ^ '] ¢I 'J ]I C L., N '_J Ls C: u rI C 9 >.1-I tn II x L C. !^I
A .. Y .. OBI .. N.: V v N N L•
ti:�
IA LI
V.
<1 u Lc
1I _
• a
L Y = 31 a
C: •
CN
<I 1 C ^
y
I 3-3 = m
.
LI — _l — _I a it _ _
J = \ }I A
1 _ S _I a .O _.I J•- a
a _
XI 1 % 1 1 1 `1 T T
`I
_ • C r
.. 'I �' C oI , ]_
_. _ .1 - I V O
C • A J _
II .I J. f. I I T
3 I C 0
/ BUDGET/COST COMPARISON
•
ORIGINAL ACTUAL
BUDGET PAYMENTS
•
1. GMP Construction Contract 4,605,600 4,538,130
2. Asbestos Removal 140,000 140,000
3. Owners Allowance 79,400 79,400
r:
4. Hard Contingency/Change Orders 150,000 220,039
Y.
Furniture, Fixtures, Equipment
5. Hard Costs 1,400,000 1,359,671
6. Pre-Opening 250,000 249,780
7. Architectural Engineering Fees 494,713 481,627
8. Borings, Surveys, Site Testing 10,000 9,729
9. Commitment Fees 337,500 313,605
10. Construction Period Interest 318,750 237 ,960
11. Permits, Fees, Studies 82,000 41,945
12. Insurance, Legal , Accounting 202,558 149,920
13. Development Fee: Reserve for CD 275,000
14. Development Fee: Overhead 213,362 47,840
15. Debt Service Reserve 310,919
16. Contingency b Reimbursables 100,000 16,222
8,989,802 7,885;868
eisiIn . � oP � a' vo. . � ps "e.IS 8 ° oo r you et6fa . emu
W no C e deiU (. d Y t d ° c O O C% O..0IO V C 4 °.'�. y'P"12 C `a3' r
•yam. ", co _,°c.cv543au.a $ co druvf,L.ow . v owmmacy> B •
-
x• - a� � aa.9y3oa T$t_L � Fev3�2A� v.BNev-' v ° vv
3 .— = lw�coigv3'olE$.nco� 3.3v- The°- .1= dnv `uTAy vFt 6 ..
CO � � ewy.o ° a°isoho °rsprIE- I.2c1° ,1 .9e75E.3ddr v '° ca
CC — a' ` ,Tisx ,2 g" v .' E 3 �� ° y a v7i o vd ti¢¢ ` v o . •m ?'tn
z . 9 Q000L2 VFS.om`3 eLd ° 3a9 ;Goa"c11):.-e,- gay = ≥U > N
Ermm� � .rmvn . ZEooCh-, o - o awt:C*- m
99
Cost Approach n1
CALCULATOR COST FORM
For subscribers using the MARSHALL VALUATION SERVICE Calculator Cost Method
• SQUARE FOOT COSTS
1. Subscriber making survey D. schildmeier Date of survey 2-20-87
•
2. Name of building Raintree Plaza Owner
3. Located at 701 8th Street Greeley. CO,
SECTION 1 SECTION 11 SECTION III SECTION IV
4. Occupancy Hotel Convention Ctr
5. Building class and quality cis.D oaal.Ave Cis.A oaal. A_—_ALL cls._Oust els,_oaal_J
6. Exterior wall Rtnrco S+urcn
7. No. of stories & height per story ,No. 3 Ht. 30 No.3 ti 13 Avg No. Ht. No.__Ht. r
8. Average floor area 150 rooms 43,471
9. Average perimeter 1 .333 T`
B10. Age and condition Age co tl987 geiltCo d.B Age_Cond. Ages—Cond.
11. Region: Western X Central Eastern .
12. Climate: Mild Moderate X Extreme SECTION SECTION SECTION SECTION
I II III I IV
13. Base Square Foot Cost • 33.2 61 .08 1
SQUARE FOOT REFINEMENTS
14. Heating, cooling, ventilationconvention ctr. hot/chill +,10
•water
15. Elevator deduction hotel, And heft pump
16. Miscellaneous
17• Total lines 13 through 16 33.311 61 .08 1
HEIGHT AND SIZE REFINEMENTS
18. Number of stories-multiplier
19. Height per story-multiplier(see Line 7) .917
20. Floor area-perimeter multiplier(see Lines 8 and 9) .973 .992
21, Combined height and size multiplier(Lines 18 x 19 x 20) 1
FINAL CALCULATIONS
•
SECTION 1 SECTION 11 SECTION III - SECTION IV
22. Refined square foot cost(Line 17 x 21) 27.4T 55. 58 •
23. Current cost multiplier(Sect. 99 p. 3) 1.08 1 .06
24. Local multiplier(Sect. 99 p. 5 thru 8) 1 .02 1 .04
25. Final sq. ft. cost(Line 22 x Line 23 x Line 24) 35. 70 61 .25
26. Area (Back of this form) 62 ,059 51 ,840 I Tot al
27. Line 25 x Line 26 2 ,215.506 3 ,175,200 5,390 ,706 I
28. Lump sums(Line 34). 94 .870
_29. Replacement Cost(Line 27 + Line 28) 5,485,576
30. Depreciation%(Sect. 97) 8%
31. Depreciation amount (Line 29 x Line 30) 438 ,846
32. Depreciated Cost (Line 29 - Line 31) 1 5,046 , 730 1
TOTAL OF ALL SECTIONS
33. Reolacement cost O ' 455' 576 Depreciated cost 5,046 ,730
pInsurable value
See back c corn for drawings and area and insurable value calculations.
rosvic o 'Cala.Cost) _
rPrinted in 1.5.A. 73
_
1 Fire • Sprinklerl —l- -: -71"-- _ --
Hotel - — 51,840 •�-89 - - I -- Y-
_ Convention Ctr= -6Z',-D59 x1_04 =--1_-- --- -- _ --
-- --1 Total- 11j3- '. 1
899-Xi96AvIg)=4109,3 3--' -
- 1 • �- -
- --=-yT-_Passenger-250011_-vase=Y7j_5c,0 L4 : , - T
.- 3-tstops-at-560f�-�6-s-800 : _ . i ; — _:
cost ppr P avat r 3 —3()rZC
_ L Fre₹g1ht2500trh i i ,,5C0 —?� -r i � l 1 -
J Hit i ;', i i
-_ _ -stops-at;--339-9 ! ; B-,900, 1 I , ,' . h!
- .rear 49P _�.. , - - -; -y r
---1-cosi pC vaLui 123,606 {{ i _-
- r-. �1 -
__ 3.—Ns�_i-nx�sio tine h �-p g,_ I t : i
_ � ' � I ) I -
_ 3rd f14-er officc�165410 } ' ' -
:_ _�e i. l i n nspan Fi nn .ysien --3-90 —i LL-,.-4-.--.II
� ��
Itteri T-1Sart-St"1"51 ' 1,3_,18 _ , i
--� 1, -
1 ,
D 8,315 i i I f r
- it I I III , ' � ' I ' I ' il i-11 : : : ; : : . ! ; i II , ,
41==-4k4, :4i-000-x-- 45 X3.8. I , - ; ( '
T
70~�:2!D , 1 : '11 '
I•
•
6. Swim pool 648 x 20.= 12 ,960 Asphalt
18 ,450
Calculations: = 1f179 .9R Concrete 3.932
Depreciation Hotel 62 .059 541 x 1287 Swim pool 12 ,960
Convention ctr. 51 840 4 =
1976.42
Base year 1984 — 1976 = adiustQd veal- it gears 343
Fire sprinkler 113 ,899 x .96 109,343
Elevator passenger 3 x 34 .300 102 .900
Lump sum (Sprinklers, elevators, etc.) freight 1 x 25,600 25,600
ivu Interior ara floor —1'/8,315
Total 94 ,870
34.
Insurance Exclusions (Section 96) SECTION 1 SECTION II SECTION III SECTION IV
35. Basement excavation
36. Foundation below ground
37. Piping below ground
38. Architect's plans and specifications •
39. Total %of exclusions(Lines 35 through 38)
40. Replacement or depreciated cost(Line 29 or 32)
41. Excluded amount(Line 39 x Line 40)
42. Insurcblo velure (Line 40 . Line 41)
Notes: .
SUMMATION OF VALUES
COST: $5,446,730
MARKET: $3,975,250
INCOME: $5,462,083
DUE TO THE MARKET CONDITIONS IN THE GREELEY AREA OVER THE PAST SEVERAL
YEARS WE FELT THAT THE VALUE REPRESENTED BY THE MARKET APPROACH WAS THE
BEST METHOD TO VALUE THIS PROPERTY WITH. WE ARE AWARE OF CURRENT EFFORTS
TO MARKET THIS PROPERTY FOR $ 3,750,000; HOWEVER THIS IS A CURRENT EFFORT
AND NOT REPRESENTATIVE OF THE TIME PERIOD FROM 1/87 TO 6/30. WE ALSO FEEL
THAT THE BANK OF NEW YORK AS SELLERS IS NOT A TYPICAL SITUATION IN THE
GENERAL MARKET PLACE.
WE THEREFORE ASK THE VALUE FOR THE GREELEY RADISSON INN TO BE UPHELD AT THE
CURRENT LEVEL OF S3.975.250.
I III
0
�. . . . . i. . . • • . .
' • , '• / � .
i� r 7 . K
o
c -r $
_. . . .
•
• 1
• t 5 ‘,
r
CA
. o .1 . . ... ...
. . . . . .
In
. . . . . . . . . . . .\
r
tat a . .
lf
. a A . .
.r- rj I
. . 3 N J
. . . . . . . .' . ,'s s : : : . : .
-
a
µ . / - r. . :
, . . .
. . .` € X'
- - le
.
. : : r
.� _ _ 1PU
5. r� �
N D
•
'3 a p-
i e3 . .
Q
ft
,, y'L : i
N "' _ . gcs
r . 3 •
•
u o
. 2 m L
_,a a
. .x 3 4
.43 � • CO
•
• . v4 . _
v;X rIt.n O
• . . . . j
d a ,,
u .LL. 3 61)J
V • • •
y
3'717pri = __
`reaoRd Getr
. a
OFFICE OF WELD COUNTY ASSESSOR
PHONE (303)356-4000, Err. 4256
915 10TH STREET
ikGREELEY, COLORADO 60631
COLORADO
WELD COUNTY BOARD OF EQUALIZATION:
JULY 27, 1990 - 3:00 P.M.
RE. 0961-05-3-14-010
GREELEY RADISSON INN/PIN# 2810486
ADDENDUM TO 1989 PROTEST PACKET
THE WELD COUNTY ASSESSORS OFFICE CONTENDS THAT THE INFORMATION CONTAINED
IN THE 1989 PROTEST PACKET IS STILL THE BEST ESTIMATE OF VALUE FOR 1990.
WE ALSO WANT THE BOARD TO CONSIDER THAT THIS IS AN INTERVENING YEAR AND
THAT WE HAVE NOT CHANGED THE VALUES ON THIS PROPERTY SINCE IT WAS HEARD
LAST YEAR AND THAT AS SUCH THE VALUE SHOULD NOT BE ADJUSTED THIS YEAR.
THE AGENTS REPRESENTING THIS PROPERTY HAVE ONLY STATED THAT THIS PROPERTY
RECENTLY SOLD FOR APPROXIMATELY 1.5 MILLION. FROM THIS STATEMENT IT WOULD
APPEAR THAT NOT ONLY THE COUNTY AND CITY ARE IN THE DARK ON THIS SALE BUT SO
ARE THE AGENTS TO SOME EXTENT. BECAUSE THE DETAILS OF THIS NEW SALE ARE SO
SKETCHY AND BECAUSE THIS SALE ONLY TRANSPIRED IN THE PAST THREE MONTHS WE
FEEL IT HAS NO BEARING ON THE VALUES WE CURRENTLY HAVE ON THE PROPERTY. WE
HAVE DOCUMENTED GOOD SALES INFORMATION FOR 1988 AND OUR INCOME STATEMENT IS
FAIR AND EQUITABLE ALSO.
BECAUSE OF THESE FACTS WE RESPECTFULLY REQUEST THE BOARD OF EQUALIZATION TO
UPHOLD OUR VALUES AND DENY THIS REQUEST BY THE BANK OF NEW YORK AND POER
AND COMPANY.
sai�U ilibir
0
Frederick Ross Company
ROSS 707 Seventeenth Street Suite 2100
Denver. Colorado 80202
(303) 892-1111
Established 1888
FOR SALE WITH LAND LEASE
150 Room Inn & Convention Center
•
gym.
'L. � l
g
ri
,
ittetl f..C
ky.. P u•. .w
z S� �. �'� h�� :��
The "Radisson "experience is a rich mix of pleasant happenings...
you will feel at home and well cared for.
� ^ 114.•
y . - . {
•
1 _
Thoughtfully designed,carefully For a workout or relaxation,the
planned and comfortably appointed. pool and courtyard are favorites.
The Radisson Inn & Convention Center
701 8th Street - Greeley, Colorado
The Radisson is located on a prime site adjacent to the newly established Downtown Mall, which has a
selection of better retail shops and restaurants and features a Farmers' Market. The historic Greeley train
depot,which is diagonally across from the Radisson,is scheduled to be renovated and will accommodate the
offices of the Chamber of Commerce,Greeley/Weld Economic Development and the Visitors and Convention
Bureau.The City and County government offices are two blocks from the Inn as are the newly opened Union
Colony Culture and Civic Center,which is an enjoyable walk through the Mall and Lincoln Park.
PRICE: $3,750,000 /$25,000 PER UNIT
FULL SERVICE & CONVENTION CENTER Contact:
A New Property Built in 1987 Lynn Hoover
892-1111
Information contained herein is from sources we believe reliable.However,Seller neither represents,warrants or guarantees the validity of the information,
which may be subject to errors and omission. The property is offered"AS IS", WHERE IS". Price, terms and information subject to change.
Property DescriptionI p Y �
Address: Radisson Inn & Conference Center
701 Eighth Street
Greeley, Colorado 80631
Access: U.S. Highways 85 and 34: Interstate 25 (15 miles west)
Location: Central Business District/Greeley/Weld County
Primary north/south street-8th Avenue, situated between 7th & 8th Streets.
Site: 2.316 acres; 100,885 square feet
8th Street frontage; 402 feet
8th Avenue frontage; 251 feet
The property occupies the entire city block and does not lie in the 100-year
flood/hazard area.
Parking: 127 surface spaces
Zoning: C-4, Service Business. Property conforms in lot coverage, parking and use to
the Greeley General Improvement District Number 1 and Special Improve-
ment Districts No. 428 and No. 445.
Utility Service: Public Service Co., Gas & Electricity; City of Greeley, Water& Sanitary
Sewer; U.S. West Communications, Telephone Service.
Building Area: A three story structure containing a total of 115,826 sq.ft. The renovated
areas comprise 51,582 sq.ft. include the restaurant, lounge, lobbies, adminis-
trative offices, gift shop and kitchen facilities on the first level. The Conven-
tion Center is on the second; and the third level consists of 10,350 sq.ft. of
which 8,525 sq.ft. is leased to the City and remains unrenovated.
All guest rooms and the indoor concrete heated swimming pool are of new
construction.
Year of
Construction: Occupancy Permit, 12/17/87.
Construction New portion; wood stud bearing and non-bearing walls.
Materials: Renovated portion; steel stud bearing and non-bearing walls.
Exterior; synthetic stucco finish.
Guest room walls; painted drywall.
Roof: Built-up system over 1-1/2 inch wood decking.
Heating/ Individual heat pump units in all guest rooms; warmed and chilled forced air
Air Conditioning: in public areas.
Elevators: Two passenger elevators servicing the guest rooms; one passenger and
one freight elevator servicing the convention center.
Security/Safety: Fire system including sprinklers throughout, smoke detectors and enuncia-
tor panel.
Radisson May be transferred with the approval by Radisson. Transfer costs may not
Franchise: exceed $30,000, and not more than $10,000 if MHM management is retained.
Land Lease: Land owned by the Greeley Urban Renewal Authority. The term is for 99
years commencing June 30, 1986. Rental is 27% of the annual residual
tenant.
cash flow. Taxes and assessments of the land are the obligation of the
MARKET APPROACH
SALE OF HOTELS
SALE NO. OF GROSS LAND PRICE PRICE
SUBJECT DATE PRICE ROOMS BLDG. AREA AREA PER ROOM SO. FT
RADISSON HOTEL 150 113,899 2.29 AC
THREE STORY BLDG. CONSTRUCTED IN 1987 WITH EXISTING RETAIL BLDG. CONVERTED
INTO RESTAURANT AND MEETING ROOMS. HOTEL AREA IS 62,059 WITH CONVENTION
51,840. THIRD FLOOR OF CONVENTION CENTER UNDER LEASE TO CITY BUT NOT
RENOVATED AT THIS TIME (10,440) .
1. HOLIDAY INN 6/85 2,400,000 100 60,400 1.318 AC 24,000
609 8 AVE
GREELEY
TEN STORY BLDG. CONSTRUCTED IN 1974 WITH RESTAURANT/LOUNGE. HAS OUTDOOR
SWIMMING POOL.
2. HERITAGE INN 10/85 1,600,000 80 59,016 8.18 AC 20,000 27.11
301 SERVICE RD
EVANS
TWO STORY BLDG. CONSTRUCTED 1964 WITH RESTAURANT/LOUNGE ADDED IN 1955. ALSO
HAS OUTDOOR SWIMMING POOL.
3. LAMPLIGHTER 9/85 775,000 48 17,542 .746 AC 16,145 44.18
EVANS
TWO STORY BLDG. CONSTRUCTED 1963. HAD OUTDOOR SWIMMING POOL. PROPERTY WAS
RAZED IN 1986 TO PROVIDE MORE AREA FOR STATE FARM INSURANCE.
4. WINTERSET INN 1/85 1,230,000 59 25,550 4.195 AC 20,847 48.14
EVANS
TWO STORY BLDG. CONSTRUCTED IN 1964 WITH RESTAURANT/LOUNGE. HAS AN OUTDOOR
SWIMMING POOL.
NOTES: SALE #2, HERITAGE INN - RECENTLY RESOLD, IF WE TIME ADJUST TOWARD 6/88 USING
NEW SALE INFORMATION WE WOULD REDUCE THE VALUE OF THIS COMP TO AROUND $1,350,000
OR $16,875. BUT OF NOTE IN THIS PROCESS WOULD BE THE NEW OWNERS SPENDING AROUND
$1,000,000 TO REMODEL. THIS WOULD PLACE THE VALUE AT APROX. 2.3 MILLION OR ABOUT
$30,000 PER ROOM WHEN TOTALLY FINISHED.
INCOME APPROACH
MOTEL SECTION:
POTENTIAL GROSS REVENUES BY RENT $2,376,000
$45 PER ROOM PER NIGHT X 365 DAYS PER YEAR
16,425 PER ROOM PER YEAR X 150 ROOMS
LESS VACANCY AND COLLECTION LOSSES (60%) -$1,478,250
EFFECTIVE GROSS INCOME $ 985,500
LESS OPERATING EXPENSES(40%) -$ 394,200
NET OPERATING INCOME $ 591,300
THE CAPITALIZATION RATE ON THIS STRUCTURE AND TYPE OF BUSINESS IS QUITE
HIGH COMPARATIVE TO OTHER BUSINESS'S BECAUSE OF RISK AND DIFFICULTY TO
ATTRACT INVESTORS. BECAUSE OF THIS WE HAVE USED AN 18% RATE, THEREFORE:
$ 591,300 NET OPERATING INCOME
DIVIDED BY 18% CAP RATE
$3,285,000 VALUE TO THE MOTEL SECTION
RESTAURANT/LOUNGE SECTION:
POTENTIAL GROSS REVENUES
$ 825,000
$5,500 PER ROOM PER YEAR X 150 ROOMS
LESS COLLECTION LOSSES(5%) -$ 41,250
EFFECTIVE GROSS INCOME $ 783,750
LESS EXPENSES (OPERATING) 50% -$ 391,875
NET OPERATING INCOME $ 391,875
CAPITALIZATION RATE DIVIDED BY 18%
VALUE TO RESTAURANT SECTION $2,177,083
TOTAL VALUE BY INCOME METHOD
MOTEL SECTION $3,285,000
RESTAURANT SECTION $2,177,083
TOTAL $5,462,083
WE FEEL THE VALUE BY INCOME TO BE VERY LENIENT AND FAIR TO THE OWNERS. WE
ALSO FEEL THIS SUPPORTS THE MARKET APPROACH WHICH WE HAVE PRESENTED
PREVIOUSLY.
SUMMATION OF VALUES
COST: $5,446,730
MARKET: $3,975,250
INCOME: $5,462,083
DUE TO THE MARKET CONDITIONS IN THE GREELEY AREA OVER THE PAST SEVERAL
YEARS WE FELT THAT THE VALUE REPRESENTED BY THE MARKET APPROACH WAS THE
BEST METHOD TO VALUE THIS PROPERTY WITH. WE ARE AWARE OF CURRENT EFFORTS
TO MARKET THIS PROPERTY FOR $ 3,750,000; HOWEVER THIS IS A CURRENT EFFORT
AND NOT REPRESENTATIVE OF THE TIME PERIOD FROM 1/87 TO 6/30. WE ALSO FEEL
THAT THE BANK OF NEW YORK AS SELLERS IS NOT A TYPICAL SITUATION IN THE
GENERAL MARKET PLACE.
WE THEREFORE ASK THE VALUE FOR THE GREELEY RADISSON INN TO BE UPHELD AT THE
CURRENT LEVEL OF $3.975.250.
6 '
OFFICE OF BOARD OF COUNTY COMMISSIONERS
PHONE(303) 356-4000, EXT. 4200
P.O. Box 758
ikGREELEY, COLORADO 80632
COLORADO
July 18 , 1990
Joseph Dirk Monzon
Tax Agent
Marvin F. Poer & Company
6025 South Quebec, Suite 170
Englewood, CO 80111
Dear Mr. Monzon:
The Weld County Board of Equalization has scheduled your hearing
for Friday, July 27 , 1990 , at or about 3 : 00 p.m. regarding your
tax assessment for property described as Parcel #096105314010 ,
Weld County, Colorado.
The public hearing will be held in the Chambers of the Board, Weld
County Centennial Center, First Floor, 915 10th Street, Greeley,
Colorado, at the above specified time.
Procedure for Hearings before the Weld County Board of
Equalization will be as follows :
Assessor:
1) The Assessor shall present his case first. He shall
present evidence concerning the manner in which -the
property was assessed, both orally and in written form.
(15 minutes)
Taxpayer:
1) The taxpayer will present his case second.
2) Taxpayer may present all evidence, orally and/or in
written form as exhibits.
3) Evidence presented will be limited to actual or
assessed values of like properties or sales of like
properties from January 1 , 1987 through June 30 , 1988 .
Testimony concerning tax amounts and their usage by law
are not applicable at this hearing. (15 minutes)
Page 2
RE: BOE - GREELEY RADISSON ROTEL - PARCEL #096105314010
Decision of County Board of Equalization:
1) By law, the valuation of property for taxation as
determined by the Assessor is presumed to be right. The
taxpayer is therefore required to present sufficient
evidence to prove his case.
2) The decision of the County Board of Equalization shall
be based only on the testimony produced and exhibits
introduced at the hearing.
3) The decision of the County Board of Equalization shall
include a statement of findings and conclusions upon all
the material issues of fact and law presented and shall
either affirm the Assessor's assessment or shall amend
it as stated.
If you are unable to attend at the time scheduled above, please
contact this office immediately. Our phone number is (303)
356-4000 , ext. 4225 .
Sincerely,
Donald D. Warden
Weld County Clerk took/I the Board
By; /oI icig--m-ce l /-, -47„ 4-,
D puty Clerk to the Board
6at
• SENDER: Complete items 1 and 2 when additional services are desired, and complete items
3 and 4.
Put your address in the"RETURN TO" Space on the reverse side. Failure to do this will prevent this card
from being returned to you.The return receipt fee will provide you the name of the person delivered to and
the date of delivery. For additional fees the following services are available. Consult postmaster for fees
and check boxlesl for additional service(s)requested.
1. ❑ Show to whom delivered, date, and addressee's address. 2. ❑ Restricted Delivery •
(Extra charge) (Extra charge) ,
3. Article Addressed to: 4. Article Number I
Joseph Dirk Monzon Imo' 5-6—to )9 g 4 it 9 a-
Tax Agent Type of Servin:
Marvin F. Poer & Company .❑�d Registered ❑ Insured
Quebec,
6025 S. b Suite 170 rr4ertified ❑ COD
Q ❑ Express Mail ❑ Return Receipt
EMIRWOOd, CO 80111 _ . for Merchandise
Always obtain signature of addressee
`.. . or agent and DATE DELIVERED.
5. Signature — Addressee S. Addressee's Address (ONLY if
X requested and fee paid)
6. SignaW— AgCq „
X •
��
7. Date of Delivery
-7/z o cin
PS Form 3811, Apr. 1989 *U.S.G.P.G.1989.238.815 DOMESTIC RETURN RECEIPT
O
>o---
c ,-4
J 0
Q P. O
E u ,--i
ru po C U .0 ti n ,n
? LL6F _ G � � oJ
it tu,z l O N O o iJ
Rl R i o eJ N O -O li-
ra W w 1 .x Pa v U m o0 0
fL .r? q G k. U"O 0 a 30 3S 1,
- 10
D d EE t • O LT Nw m m v
rn LL u,LL .C W C rn 3 >. > 'm v m S'
u7 a o d`Si •
7 rn '�-I y ' 0 v o �G 22
C t�
al u1 k S.i N Oft LL 0 a i 0 av a o Y \
O. W O cti Ft rd O C m t m m o m e rl ..
xo W o r
CC o t EL d d 3 Tit-
o ~O H
d o com m o m O ti a
Sg6l aunt 'ME uuod Sd
Hello