HomeMy WebLinkAbout20172530.tiffAugust 9.2017
Petitioner.
RAINIER ELK LAKES SC AQUISITIONS LLC
13760 NOEL RD STE 800
DALLAS, TX 75240-1307
CLERK TO THE BOARD
PHONE (970) 400-4226
FAX (970) 336-7233
WEBSITE. www.co.weld.co.us
1150 O STREET
P.O. BOX 758
GREELEY CO 80632
Agent (if applicable)
TAX ADVISORS PLLC
203 SE PARK PLAZA DR STE 230
VANCOUVER, WA 98684-5884
RE. THE BOARD OF EQUALIZATION 2017, WELD COUNTY, COLORADO
NOTICE OF DECISION
Docket #: 2017-2530 Appeal # 2008217034 Hearing Date.
Dear Petitioner:
On the day indicated above. the Board of County Commissioners of Weld County Colorado
convened and acting as the Board of Equalization, pursuant to C.R.S. Section 39-8-101 et seq.. considered
petition for appeal of the Weld County Assessor's valuation of your property described above, for the year
2017.
Account # Decision
The Assessment and valuation is set as follows:
Actual Value as Actual Value as Set by
Determined by Assessor Board
R8403100 Stipulated - Approved
Stipulated Value
$2,277.873 $2.119 238
A denial of a petition in whole or in part. by the Board of Equalization must be appealed within thirty (30)
days of the date the denial is mailed to you. You must select only one of the following three (3)
options for appeal:
1. Appeal to Board of Assessment Appeals: You have the right to appeal the County Board of
Equalization's decision to the Colorado Board of Assessment Appeals. A hearing before that Board will be
the last time you may present testimony or exhibits or other evidence or call witnesses in support of your
valuation If the decision of the Board of Assessment Appeals is further appealed to the Court of Appeals
pursuant to C.R.S. Section 39-8-108(2). only the record of proceedings from your hearing before the Board
of Assessment Appeals and your legal brief are filed with the appellate court.
All appeals to the Board of Assessment Appeals filed after August 10. 2016. MUST comply with the
following provisions of C.R S. Section 39-8-107(5).
(5)(a)(I) On and after August 10. 2011. in addition to any other requirements under law. any petitioner
appealing either a valuation of rent -producing commercial real property to the board of assessment appeals
pursuant to section 39-8-108(1) or a denial of an abatement of taxes pursuant to section 39-10-114 shall
provide to the county board of equalization or to the board of county commissioners of the county in the
case of an abatement, and not to the board of assessment appeals. the following information. if applicable
(A) Actual annual rental income for two full years including the base year for the relevant property tax year:
(B) Tenant reimbursements for two full years including the base year for the relevant property tax year:
(C) Itemized expenses for two full years including the base year for the relevant property tax year: and
(D) Rent roll data including the name of any tenants, the address. unit, or suite number of the subject
property. lease start and end dates. option terms. base rent. square footage leased, and vacant space for
two full years including the base year for the relevant property tax year.
(II) The petitioner shall provide the information required by subparagraph (I) of this paragraph (a) within
ninety days after the appeal has been filed with the board of assessment appeals.
(b)(I) The assessor. the county board of equalization, or the board of county commissioners of the county
as applicable. shall, upon request made by the petitioner. provide to a petitioner who has filed an appeal
with the board of assessment appeals not more than ninety days after receipt of the petitioner's request, the
following information:
(A) All of the underlying data used by the county in calculating the value of the subject property that is being
appealed. including the capitalization rate for such property: and
(B) The names of any commercially available and copyrighted publications used in calculating the value of
the subject property
(II) The party providing the information to the petitioner pursuant to subparagraph (I) of this paragraph (b)
shall redact all confidential information contained therein
(c) If a petitioner fails to provide the information required by subparagraph (I) of paragraph (a) of this
subsection (5) by the deadline specified in subparagraph (II) of said paragraph (a). the county may move
the board of assessment appeals to compel disclosure and to issue appropriate sanctions for
noncompliance with such order. The motion may be made directly by the county attorney and shall be
accompanied by a certification that the county assessor or the county board of equalization has in good faith
conferred or attempted to confer with such petitioner in an effort to obtain the information without action by
the board of assessment appeals. If an order compelling disclosure is issued under this paragraph (c) and
the petitioner fails to comply with such order, the board of assessment appeals may make such orders in
regard to the noncompliance as are just and reasonable under the circumstances. including an order
dismissing the action or the entry of a judgment by default against the petitioner. Interest due the taxpayer
shall cease to accrue as of the date the order compelling disclosure is issued. and the accrual of interest
shall resume as of the date the contested information has been provided by the taxpayer.
Appeals to the Board of Assessment Appeals must be made on forms furnished by that Board, and must be
mailed or delivered within thirty (30) days of the date the denial by the Board of Equalization is mailed to
you.
The address and telephone number of the Board of Assessment Appeals are.
Board of Assessment Appeals
1313 Sherman Street. Room 315
Denver, Colorado 80203
Telephone Number: 303-864-7710
Email. baa@state co.us
Fees for Appeal to the Board of Assessment Appeals: A taxpayer representing himself is not charged for the
first two (2) appeals to the Board of Assessment Appeals A taxpayer represented by an attorney or agent
must pay a fee of $101.25 per appeal
OR
2. Appeal to District Court: You have the right to appeal the decision of the Board of Equalization to
the District Court of the /county wherein your property is located: in this case that is Weld County District
Court. A hearing before The District Court will be the last time you may present testimony or exhibits or
other evidence, or call witnesses in support of your valuation If the decision of the District Court is further
appealed to the Court of Appeals pursuant to C R.S. Section 39-8-108(1), the rules of Colorado appellate
review and C R Section 24-4-106(9), govern the process.
OR
3 Binding Arbitration You have the right to submit your case to binding arbitration. If you choose this
option, the arbitrators decision is final and you have no further right to appeal your current valuation.
C R.S. Section 39-8-108.5 governs this process. The arbitration process involves the following:
a. Select an Arbitrator: You must notify the Board of Equalization that you will pursue
arbitration. You and the Board of Equalization will 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 (i e Weld) will select the arbitrator.
b Arbitration Hearing Procedure. Arbitration hearings are held within sixty (60) days from the
date the arbitrator is selected, and are set by the arbitrator. Both you and the Board of
Equalization are entitled to participate in the hearing. The hearing is informal. The arbitrator
has the authority to issue subpoenas for witnesses, books. records documents and other
evidence pertaining to the value of the property. The arbitrator also has the authority to
administer oaths and determine all questions of law and fact presented to him. The
arbitration hearing may be confidential and closed to the public if you and the Board of
Equalization agree. The arbitrator's decision must be delivered personally or by registered
mail within ten (10) days of the arbitration hearing.
c. Fees and Expenses' The arbitrator's fees and expenses are agreed upon by you and the
Board of Equalization. In the case of residential real property, the fess may not exceed
$150.00 per case. For cases other than residential real property, the arbitrator's total fees
and expenses are agreed to by you and Board of Equalization. but are paid by the parties as
ordered by the arbitrator
If you have questions concerning the above information. please call me at (970) 400-4226.
Very truly yours.
4
Esther E. Gesick, Clerk to the Board
Weld County Board of County Commissioners
and Board of Equalization
Cc: Christopher Woodruff. Weld County Assessor
COUNTY BOARD OF EQUALIZATION
WELD COUNTY
-Single County Schedule Number x8403100
•-- i 'M Y w I e• . w 4! .-• r e w a♦• •• e. ► e f+ 1 1 f a* + r • r f w •-• .� a S• * i* r• + .r - r i s• t i r i i S • 1..
STIPULATION (As To Tax Year 017. - Actual Value)
RE PETITION OF :
I
NAME: Rainier Elk Lakes SC Acquisitions LLC
ADDRESS: 2819 35th Ave
Greeley, CO
Petitioner (s) and the Weld County Assessor hereby enter into this Stipulation
regarding the tax year 2017 valuation of the subject property, and jointly move the Board
ofEqualization to enter its order based on this Stipulation.
Petitioner (s) and Assessor agree and stipulate as follows:
1. The property subject to this Stipulation is described as:
OR ELM. L T C ELK LAKES SHOPPING CENTER PUD 1ST REPLAT
2. The subject property is classified as commercial property.
3. The County Assessor originally assigned the following actual value to the
subject property for the tax year 2017:
Total $2,277,873.00
4. After further review and negotiation, Petitioner (s) and Weld County Assessor
agree to the following tax year 2017 actual value for the subject property:
Total 2,119,238.00
5. The valuation, as established above, shall be binding only with respect to tax
year 2017.
6. Brief narrative as to why the reduction was made:
Further review of all approaches to value indicated an adjustment..
7. Both parties agree that:
The hearing scheduled before .the Board of Equalization on 8/1/17 at 2:30
PM be vacated.
DA hearing has not yet been scheduled before the Board of Equalization.
88403100
i
•
P - itio rye (s
this 26th day of July, 2017.
ele
yen or At ney
Address:
aO.?) PistiK_Pi a.2A , k7r r ve,
Telephone: '3 1,0 0-'751?-_(vnt-i-
Docket Number
Stip-1,Frm
88403100
(Assistant) County Attorney for
Respondent, Weld County Boarof
Commissioners
Address:
1150 "O" Street
P.O. Box 758
Greeley, CO 80632
Telephone:(970) 336-7235
Address:
1400 N 17th Avenue
Greeley, CO 80631
Telephone: (970) 353-3845 ext. 3697
2
4
•
t
Christopher M. Woodruff
Weld County Assessor
Ice N1 ' Ave
Greeley, CO 80631
NOTICE OF DETERMINATION
I
I
I
•
I
IV
Date of Notice: 6/3012017
• Telephone: (970) 353-384
Fax: (970) 304-3433
Office Hours: 8:00AM — 5:00PM'
Ad-904ifttitic . i
i.,s
_ wy4 • :S.
TAX• •`_
1
�
T `
r • •
•.�
LEGAL OESC PTI0 PH' IC LOCATION 'ION
- a=_'._ +' e _ `'s, . •4..• '
6
.•
#.•:-
.
. .•--••
. .
,
.+
R8403100
a
201 T° i 8
•
9683
•
GR ELSIR LOT D ELK
LAKES SHt PP 1 CENTER
PUD 1ST REPEAT
TINIER
ELK LAKES SC AQUISITIONB LL • •
.. REC El ► ED
.
2819
GREELEY
35TH AVE '
, CO ' J . JUL 162017
, 13.760 NOEL RD STE 0
DALLAS, TIC 75240-1307
RI
.I.
e e WELOCOUNTY
..
.•
e ..- •
I COMMISSIONERS
.. .
• -..f i . .. .. .. __ �..• f - .S ; •• T .•, • . L. • t. • a , .i ., am,. , i
Y •r 1 - •
I ` • • ' .` `• `S• + . T •• •i,` • r S • I L �` • '
•I •
l ••,• • • • • • • .. a •. .. .4 !, • . •
trY , `.� tf
• • i. P i •.. ' yt Y +i•` - i i r i. • .../.:.411:41:14 • +'
• . :3,.-49:1;:!
r . w _ L r a CIL• . •. 4 } •
! -• L w • ' ' • . • • • ` • I I .
e i 'LLt•' I• ,A ESSOR's V�tATIoN- - - ,+w •
.� , . •w wr`'•L •:f•• • � w . e 7 • • f•^• y • I . .• - • • - . • _ • r
ay.- .,� w
rcVALI E *R16R To.
I ACTUALiy.ALUEMOt
:;411'.: • RI •! i .4 1•• a .L
L - .. - 9 er. ! Pt , .L . •
• • .. e • REI w • a y' i
f - 9r J+
COMMERCIAL
• •
k
4
2,277,873
I.
1 • ' 2,277,673
i
'
q
S. .
• • • j• •
• .•Ti
• r
•
AL
$2217 873
.... $2,271:8
The Assessor has carefully studied all available information, giving particular attention to the
specifics included on your protest. The Assessors determination of value after review is. based on
the following: I .
•
a
L
C 05 - The law requires that data firm Jan 2015 to June 2016 be used to establish cunt values.
We have considered ali•three apploachcis to value and we have denied your appeal based upon this
data:..
I
If you disagree with the Assessor's decision, you have the right to appeal to the County
Board of Equal' anon fir'further consideration, § 394406(1 a), CRS.
The deadline for filing real property appeals is •July 1 5.
' r 4
I
The Assessor establishes property values. The- local taxing -authorities (county, school district, city,
fire _protection, and other special distiicth) Set mill levies. •The mill levy requested by each taxing
authority is based on a projected budget, and the pro rty- tax revenue required to adequately fund
the services it provides.to its taxpayers. .The•local, taxing. authorities hold budget hearings in the fall.
if you are concerned about mill levies, we recommend that you attend these budget hearings.
Please refer to last yearns tax bill or ask your Assessor fora listing pf the local taxing authti, •
I
atel"
• •. Please refer to the reverse ide of this notice for additional information. - — - r
!tide
Agent (If Applicable):
TAX ADVISORS PLLC
203 SE PARK PLAZA DR STE 230
VANCOUVER, WA 9868$5884
I
16-DPIAR
PR 207-06113.
R8403100
2017-2530
i
APPEAL PR o CEDURES
County Board of Equalization Hearings will be held from
July 24th through August 4th at 1150 0 street.
To appeal the Assessor's decision, complete the Petition to the County Board of Equalization shown
below, and real; -file online, or deliver a copy of both sides of this form to:
a.
ti
Weld County Board of Equalization
1150 O Street, P.O. Box 758
Greeley, CO 80631
Telephone: (970) 356-4000 ext, 4225
Online:- http://www.co.vveld.co.usiabpsicboe/
•
To _preserve your appeal rights,- your - Petition to the County Board of Equalization must be
_postmarked Ors -delivered on or before July 15 for real property — after such date, your right to
appeal is lost. You may be required to prove that you filed a timely appeal; therefore, we
recommend that all correspondence be mailed with proof of mailing.
You grill k be notified • of the date and time scheduled for your hearing. The County Board of
Bqu.lizatioh-' must mail, a written decision to you within five business .days following the date of the
debi&ionc:- Thetbunty Board of Equalization must conclude hearings and render decisions by August
5, § 39-87107(2), D.R.S. If you do. not receive a decision from the County. Board of Equalization and
you wish to continue your appeal, you must -file an appeal with the Board of Assessment Appeals by
September 10, § 39-2-125(1)(e), C.R.S. - -
if you are dissatisfied with the County Board of Equalization's decision and you wish to continue your
appeal,:you must appeal within 30 days of the date. of the County Board's written decision to ONE of
the following:
Board of Assessment Anneals
1313 Sherman Street, Room 315
Denver, CO 80203
(303) 866-5880 •
www.do l a. colorado. govlbaa
Binding Arbitration •
For a list of arbitrators, contact the County Commissioners at the address listed for theeCounty Board
of Equalization.
District court
Contact the District Court in the County
where the property is located. See your
local telephone book for the address and
telephone number.
If the date fors filing any report, schedule, claim; tax return, statement, remittance, or other document
fails upon a Saturday, Sunday, or legal holiday, it shall be deemed to have been timely filed if 11led
on the next business day, 39-1-120(3), CRS.
_~ PETITION To .coU Nery BOARD OF:EQUALIZATION
WEI
What is -your estimate of the prrope 's value ae of June 30, 2016T (Your opinion of value in terms of a
specific_dollar amount is required for realproperty pursuant to § 39-9-106(1.5), CRS.)
c:.
_ . _ ,
What is the basis for your estimate of -value or your reason for requesting- a review': (Please attach
additional sheets as necessary and any supporting documentation, ia., comparable sales, rent roll, original
installed cost, appraisal, etc.) _ .
}
Actual value exceeds market based.on- economic oerformande as indicated in attached valuation
analysis. We request a conference with the assigned appraiser.
1
r .
r
k
. ATTESTATION -
•
r� ns
undersis ned owner or agent1 of the property identified above, affirm that the statements contained herein
ments hereto are true and complete.
880) 750-6884
7/14/2017
Telephone -Number - Date
Email Address
'Attach letter of authorization signed by property owner.
16-DPT-AR
PR 207-08/13
R8403100
13760 Noel Road - Suite 800 Dallas, TX 75240
214134.8200 phone ' 214.234.8201 fax
www.rainiercapitaixorn
May 24, 2017
Weld County Assessor's Office
1400 N 17th Avenue
Greeley, CO 80631
I INiER
I
El
Re: Rainier Elk Lakes SC Acquisitions LLC;
dba Elk Lakes Shopping Center
Schedule/Account Number(s): R8403000, R8403100, R8403200, R8403300,1 03500,
88403800
Dear Assessor:
{
Please be advised that Tax Advisors, PLLC1Meritax LLC is hereby authorized to represent us in real and
personal property tax matters related to the above -captioned account for the 2017 and 2018 Tax valuation
years. Greg Damieo, Portia Howard, Mike De Salvo, Marcus Dupont or Tristan Mudd with Tax Advisors,
may be reached at (360) 750-6884. Addy, please mail all appeals -related correspondence to:
Tax Advisors, PLLC
203 SE Park Plaza Drive, Suite 230
Vancouver, WA 98684
Thank you and please call with questions.
Very Truly Yours,
Sign
3. Kenneth Dunn
Printed Name
President_
Title
•
r
I
r;
Ito
SUMMARY OF VALUE ALLOCATION RECOMMENDATIONS
ELK LAKES SHOPPING CENTER
2819-2867 35th Avenue, Greeley, CO 80634
Recommended 2017 Actual Value
Original 2017 Actual Values for Taxes Payable in 2018
Account Land AV Improv. AV
No. Parcel Noe Land % Total Improv. % Total Total AV
I
R8403000 095923102002 $2,040 100.0% $0 0.0% $2,040
88403100 095923102003 $557,325 24.5% $1,720,548 75.5% $2,277,873 '
vw• •.•rI �. • a.• �1 A.r4O ar �.r.a r- ..—r.r•.*.l - w "..I'irsnr• a+. •rJ�r • �. •••� V • eaman �� a... r • 1M•+•rir L e- ••• .......r . •..i .. ik.aa - •r.•• 1.4•r . • •1•a+... •vM.a.a s-'w.a�• Y •ate.• L-
R8r403200 00592310200 $900 100.0% $0 0.0%
1R8403300 9959.23102095_ $447,630,. 25.4% $173,17,96? 74.5%
i•!a.•.r4�• • • - - -T��.a�T�F.6.. �— ar r.- _
$900
$1,785,592
R8403500 095923102007 $1,934,562 25.2% $5,729`,375 74.8% $7,883,938
1RS403800_'095923102009 $5,580100.0%
jaa.. a-,. flT••T• Y.l..•'F- L1 - a�lr--:r �•F• l�.r4'� Oar 4•• ••Y� �l.AYi •7a••,V �•rr••1�•\ arIliN-M 'r•TrI�Y��a^.•.'•J 1Y
$0 0.0% $5,580
• TOTALS: 6 Parcels $2 948.037 25.2% $8 767 886 74.89/
11 715 923
Land AV
Land % Total
Improv. AV
Improv. % Total Total
$2,040 100.0% $0 0.0% $2,040
$557,325 28.2% $1,420,075 71.8%
are 1.4.ti.•l.a.+r -.w .!• r k..t • seanea/K.M. •M v t+.r•F ••1•r� ii s.•iMsnT.• n
$900 100.0% $0 0.0%
$1,977,400
1 •Asia• -•..•r • • a r..... .— .4
$900
$447,530 60-.6% •$291-,270 39.4% $738,900_I
- ..�— e. s+••+.•« +•�'.b... -rVr.•raaa•••-ae-ri + il.a..-a -r$1,934,552 26.2% $5,456,138 73.8% $7,390,700
• . $5,580 100.0% i$0 0.9%.
$2 948 037 29.1% $7 167 483 70.9%
10 115 520
XAMerittax\ColoradostRaktlerCapital Manageme aka Lakes shopping CenterWM
X7.18 VA (Merltax - Elk Lakes Shoppkg Corytari.xlsrn
TAX ADVISORS, PLLC
Certified Public Accountants
P2-1
ELK LAKES SHOPPING CENTER
2819-2867 35th Avenue, Greeley, CO
Parcel No. R8403100 (Bldgs. #2819 6 Unit Size
Unit # Tenant (SF) Type
IN.LIIINt 'I t.t P1L wirLutraus C e!u e 1 0.
Contract Lease Terms
Annual Contract
Rent.
Begin End Mos - y
Total SiSF
Concluded Market Rent
Yearly Total STSF
T ri le Net)
PHOTOS
2819 Vitamin Cottage Natural Foods 7,550 NNN Apr -10 Apr -20 120
2839A Mattress Liquidators 4,890 NNN Feb -01 Feb -21 241
a ;
TOTAL
Minimum
J I
l
r
Maximum
INLHIER.ETAIL BUILDINGS
2855A
2$55E BE -CO -ME, LLC
20550
2855D
2867A Bowen Eye Care Clinic
-a
TOTAL'
Minimum
Maximum
. e'
sit
i
2,000
7,550
--
as
-a ■.
-- -a
$109,475
$84,525
--
$14.50
$17.29
R
1 4 000 15.59
.Feb -01 Apr -20 120 S84,525 $1450
Apr -10 Feb -21 241 1 5 17.2'.
Sep3 5 _ S.. -2i 18 000 15.69
$109,475 $14.50
$83,130 $17.00
27 000 $13.50
21 $15.21
86=15% Occupied
86.15% Leased
fr
•
•
.2839 'Bui-lairtg Photo
schedule No. 88403300
6,032 Mod. Gr. Aug -14 Feb -27 151 $28,350 $410
8,000
12 02
6,000
6:t2
6 016
NNN Oct -07 Dec -21 171 $84,000 $14.00
-- --
: ''1.12f 56 $9.34
Oct -07 Dec -21 151 $26,350 $4.70
ii Feb -27" 171 $84.000 $14.00
w
Mar -11 Jul -24 161 $56,175
$9.35
$81746 $1.45
$84,000 $14.00
10 0 FOAM% Occupied
100,00% Leased
2855 Building Photo
A,
4
-p.
rejlt .JW
2867 Building Photo
ar
ANCHOR TENANT BUILDINGS Schedule No. 88403500
2825
2833
2859
2863
Office Depot, Inc.
Petsmart, Inc.
Car Toys, Inc.
Rich Coll LLC
Tt7TAL'RE#AiL
Minimum
Maximum
ire ra ge
20,531 Mod. Gr, Oct -01 Oct -21 240
19,455 Mod. Gr. Nov -00 Jan -26 303
5,740 N N N Feb -01 Feb -21 241
23 223 NNN A •-13 Sep -23 122
68,949
-- --
$241,239
$228,596
$96,317
$255,453
$11.75
$11.75
$16.78
$11.00
%Si;6O6 $z1 1 £2
5,740 __ Nov -00 Feb 21 122 $96,317 $11.00
23,223 Aug -13 JaInI-26 303 $265,453 $1 6,78
17 237 -- M'a4 Mar -23 226 $205,401 $1232
$225,841 $11400
$214,005 $11,00
$80,360 $14.00
$255,453 $11,00
77 $'1125
100.00% Occupied
100.00% Leased
N
PROJECT TOTAL: _ _ 85A21 --
-=
-$17,427;956 1;2..7 5iiO88.:Oi:O : AO
DISCUSSION a' COMMENTS: 97r90%Occup'ed / Leased
Asking rents for vacant spaces range from $13 to $14/SF (NNN). Market et rent conclusions adjusted all rents to triple net. Unit #2855A was crier,
recently leased out at VINSF (NNN) over a 5eyear term with 2 -months free rent and $10/SF Ti allowance. The lease commenced on 6/6/2014.
The Asset Manager believes that available space would fetch a $12.50 to $13.00/SF initial base rent, if they had interest. Unfortunately, the property
has had no real interest in quite some time.
X:\Metitix‘Cabrada\Ralnlr Capital IM a a enfant\£Ik Lakes Shopping Cent.rVIA\
2017-18 VA (Medttax - Elk Lakes Shopping Csntarl.xkm
TAX ADVISORS, P'LLC
Certified Public Accountants
P2-2
INCOME APPROACH
ELK LAKES SHOPPING CENTER
2819-2867 35th Avenue, Greeley, CO 80634
Parcel No. R8403100 (Bldgs. #2819 & 2889)
Rentable Rent/ Monthly Annual
SF SF/Yr. Rent Rent
Income Items
Rental Income
Pad-Inline (#2819) 7,550 $14.50 $9,123 $109,475
Pad-Inline (#2839) 6,890 $16.00 $9,187 $110,240
Pad-Inline (#2855)
Pad-Inline (#2867)
Anchor (#2825)
Anchor (#2833)
Jr._Anchor. (#2859)
Anchor (#2863)
MEM
w
Y
w
MAIN
Y
a -
w
Pot. Gross Rent (PGR) 14,440 $15.22 $18,310 $219,715
POT. GROSS INCOME (PGI) $15.22/SF $219,715
Vacancy & Credit Loss % PGI % EGI Per SF Total
Rental Income 15.0% 17.6% $2.28 $32,957
EFF. GROSS INCOME (EGI) $12.93/SF $186,758
Estimated Expenses % PGI % EGI Per SF Total
Net Operating Expenses 8.5% 10.0% $1.29 $18,676
NET OPER. INCOME (NOI) $11.64/SF $168,082
VALUATION OF INCOME - Parcel No. R8403000
NET OPERATING INCOME (NOI)
Unloaded Capitalization Rate
$168,082
+ 8.50%
Direct Capitalization Value $1,977,435
LESS: Contributory Value of Parcel No. R8403200
I
l
w
Parcel No. R8403300
(Bldgs. #2855 & 2867
Rentable Rent/ Monthly Annual
SF SF/Yr. Rent Rent
w
6,032 $1.50 $754 $9,048
6,000 $14.00 $7,000 $84,000
--
M
--
!.A
Y
--
Y
12,032 $7.73 $7,754 $93,048
$7.73/SF
$93,048
% PGI % EGI Per SF Total
25.0% 33.3% $1.93 $23,262
$5.80/SF
$69,786
% PGI % EGI Per SF Total
7.5% 10.0% $0.58 $6,979
I
$5.22/SF
$62,807
Parcel No. R8403500 (Bldgs.
#2825, 2833, 2859, & 2863)
Rentable Rent/ Monthly Annual
SF SF/Yr. Rent Rent
w w
w •M•-
OS MN --
20,531 $11.00 $18,820 $225,841
19,455 $11.00 $17,834 $214,005
5,740 $14.00 $6,697 $80,360
23,223 $11.00 $21,288 $255,453
68,949 $11.25 $64,638 $775,659
$11.25/SF
$775,659
% PGI % EGI Per SF Total
10.0% 11.1% $1.12 $77,566
$10.12/SF
$698,093
¶4 PGI % EGI Per SF Total
9.0% 10.0% $1.01 $69,809
I
Parcel No. R8403100
$62,807
+ 8.50%
$738,911
$9.11 /SF
$628,284
I
Parcel No. R8403300
$628,284
+ 8.50%
$7,391,574
($900)
TOTAL. FOR ELKS LAKE
SHOPPING CENTER
Rentable Rent/ Monthly • Annualj
SF SF/Yr. Rent Rent;
7,550 $14.50 $9,123
6,890 $16.00 $9,187
6,032 $1.50 $754
6,000 $14.00 $7,000
20,531 $11.00 $18,820
19,455 $11.00 $17,834
5,740 $14.00 $6,697
23,223 $11.00 $21,288
$109,475 i
$110,240 ,
$9,048
$84,000 i
$225,841 ,
$214,005
$80,360
$255,453 •
95,421 $11.41 $90,702 $1,088,422 j
$11.41/SF $1,088,422
% PGI % EGI Per SF Total;
12.3% 14.0% $1.40 $133,785 I
$10.00/SF $954,637
% PGI 9A EGI Per. SF [ Total'
8.8% 10.0% $1.00 $95,464
$9.00/SF $859,173
�w
Parcel No. 88403300'
•
•
$859,173 i
8.50%i
$10,107,920
($900),
INCOME VALUE {rn 13 .94/SF $1,977,400 I $61.41 /SF $738,900 $107.19/SF $7,390,700 $106.92/SF $10,107,000
•
X;\Medux \Cobrado\Rdtnler Capital Management\ESk Lakes Shopping CenterkVA\
2017-18 VA (Mesta'- Elk Lakes Shopping Centerj•xtsm
TAX ADVISORS, PLLC
Certified Public Accountants
P2-3
•
,
INCOME & EX'ENSE ANALYSIS
ELK LAKES SHOP ING CENTER
2819286735th Avenue, Greeley, CO 80634
Year
REVENUE (INCOME)
Rental income
Net Rental Income
Additional I Other income
Expense Reimbursements
EFF. GROSS INCOME (EGI)
OPERATING E .PE1 SES
eal Estate Taxes
Insurance
Common Area Maintenance (CAM)
NoneCAM Expenses
Management
%ofEGI
Reserves
%ofEGI
TOTAL EXPENSES
Expenses as % EGI
NET EXPENSES After Reim!),
Net Expenses as % Net Rent
2015 Actuals
Total $/SF
2016 Half Year
Actuals
Total
$ISF
$1,252,097 $13.12 $577,017 $6.05
$341,710 $3.58 $1$0,618 $1.89
I 18-Mo. Annualized FTP2017 conclusion
i
Total $iSFL I Total
i1t !
$1,222,759 $12.81 i $954,637 $10.00
$349,_175 $3.66
_.N
$ISF
•
__
$1,593,807 $16.70 $757,635 $7.94 $7,571,935 $16.47 $954,637 $10.00
2015 Actuals _ 2016 Half Year Actua
$244,52G $2.56
$18,055
$158,029
$23,608
$68,274
$1,908
$514,402
$172,692
$0:19
$1.66
$0.25
$0. 72
4.3%
$a.02
2,0%
$5.39
32.28%
$1.81
13.79%
$197,796
$32,245
$105,648
$9,078
$36,465
$1,908
$383,147
$202,523
$2.07
$0.34
$1.11
$0.10
$0.38
4.8%
$0.02
2.0%
$4:02
50.57%
$2.12
35.10%
i
18-Mo. Annualized
$221,161
$33,626
$176,268
$21,851
$70,013
$2s552
i-_
$525,476
$176,301
$2.32
$035
$1.85
$0.23
$0.73
a 4.5%
$0.03
2.0%1
$5.51
33.43°l01
$'x.85
14.42%
I
i
a
t
i
_. _._...
2017 conclusions
5
1
4,
fir"
wn
gees
wM
ii
I
f ,
t
r
Eget
Salt
i
I
i
$95,464 $i.00
E
i0. 0'!/
* The Net Expenses ses as % of Net EGI considers the effective expense to the property y net the CAMAINN Charges as a percentage of the Effective
Income before such charges.
NET OPER. INCOME (NOI) $1,079,405 $11 .31 $374,494 $3.92 $9,046,459 $10.97 I $859,173 $9.00
XAMeritaikeoloradoVainkrCapitai MaflogernentVik Lakes Shopping CenterWAN,
201748 VA (Meritax - PS Lakes Shopping fiber .xisrn
TAX ADVISORS, PLLC
Certified Public Accountants
P2-4
EXHIBIT 1
Historical Income & Expense
Statement
P2-5
21312017 11:09 AM
Rent Roll
Property: elk From date:
12/31/2016
By Property
Property • , UJrritie - .Lease - - tease type
Area
Lease From
Lease To
Term
Monthly Monthly
Rent Rent
Per Area
Artnt►al
Rent
-
Mnumi
Rent
Per Area
Annum'
ROC.
Per Area
Armlet
Mkt
- Per Area •
.Security
Deposit
Letter of
Credit Antetahl
-
elk - Elk Lakes Shopping Center,Greeley I
_
1
Current Leases
I
elk
2815
Home Depot USA, Inc.
Retail Net Lease
0.00
6/12/1998
6/11/2050
624
0.00
0.00
- 0.00
0.00
0-00
0.00
0.00
0-00
elk
2819
vitaminVrtarnIn Cottage Natural Foods
Retail Net Lease
7,550.00
4/21/2010
4/20/2020
120
9r122.92
1.21
109,475.04
14.50
5.10
0.00
0.00
0.00
elk
2825
Office Depot, Inc.
20,531.00.
10/29/2001
10/31/2021
241
20403.27
0.98
241,239.24
11.75
1.98
0.00
0.00
0.00
Retail Net Lease
elk
2833 - lPetsmart, Inc. *1014
Retail Net Lease
19,455.00
11/2112000
1/31/2026
303
38,099,36
. 1.96
457,192.56
23.50
2.01
0.00
0.00
0.00
elk
2839A MattreSs liquidators, Inc
Retell Net Lease
4,890.00
2/17/2001
212812021
241
7,043.75
1.44
84,525.00
17.29
4.83
0.00
0.00
0.00
elk �'A, 28556, 28550,
BE -COME, LLC
Retail Net Lease
6,032.00
8/6/2014
2/28/22027
151
2,362.50
0.39
28,350,00
4.70
1.66
0.00
3,466.75
0.00
elk ;
2854
Car Tom, Inc,.
Retail Net Lease
5,740.00
7.115/2001
2;28/2021
241
8./026.43
1,.40
96,317.16
16.78
4.85
4.00
4.00
G.00
elk
2863
Rich Coll, LLC
Retell Net Lease
23,223.00
8/17/2013
9/30/2023
122
21,287.75
0.92
255,453.00
11.00
4.78
3.41
23,233.00
0.00
elk
I 2867A, 28678
Bowen Eye Care Olr,ic
Retail Net Lease
6,000.00
10/1!2007
12/3112021
171
7,000.001
1.17
84,000.00
14.00
4.81
0.00
4,000.00
0.00
elk
28390
VACANT
2,000.00
0
0.00I
0.00
0.00.
0.00
0.00
0.00
0,00
0.00
Total Current
i
95,421.00
1234046.00_ i
1.18
1,356,552.00
14.22
3.41
0.83
30,699.75
0.00
Total Units
Total Area
Percentage
Monthly Rent
Annual Rent
_—
Occupied
13.00 j
93,421.00
97.90
113,046.00
1,356,552.00
Vacant
1.00
2,000.00
2.10
0,00
0.001
Total
j 14.00
95,421.00
113,046.00
1,356,552.00
Page loft
EXHIBIT 1-1
P2-6
ELK LAKES SHOPPING CENTER
INCOME STATEMENT
2016
RENTAL REVENUE
COMMON AREA MAINTENANCE REIMBURSEMENTS
REAL ESTATE TAX RESMRURSEMENTS
INSURANCE REIMBURSEMENTS
UTILITY REIMBURSEMENTS
P'f OPERATING EXPENSES
INTEREST INCOME
TOTAL SQUARE FOOTAGE 95A21
$87,899
$27,018
$11,911
$655
$278
$0
$7
$80,157
$14,292
$10,318
$1,039
$278
$0
$7
$118,022
$14,230
$3,987
$724
$242
$90
$7
$87,776
$14,320
$10,510
$724
$242
$7,495
$6
2016
N JUN JUL AUG SEP
$122,691
$ L4,230
$10,053
$1,009
$350
$0
$5
$80,471
$14,320
$10,507
$819
$2.56
$4,621
$7
50
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$+0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$0
$0
$0
$0
$0
$0
$0
TOTAL I PSF
$0
$0
$0
$0
$0
$0
$0
$577,017 $6.05
$98,411 1.13
$53,385 0.66
$4,970 0.05
$1446 0.02
$12,206 0.13
$45 0.00
TOTAL REVENUE .
$127,7 - • -$106,092 $143,303 $121,076- •r , 146,3+4,1 `•° $111,102
OPFRATING EXPENSES
CLEANING
LANDSCAPE SERVICES
HVAC MAINTENANCE
SECURITY/UFE SAFETY
GROUND & LOT
GENERAL R&M EXPENSE
GENERAL & ADMINISTRATIVE
MANAGEMENT FEES
UTILITIES
REAL ESTATE TAXES
PROPERTY INSURANCE
LANDLORD WON-PASSTHRU
SO
$1,998
So
SD
$18,586
$543
$550
$6,269
$3,122
$0
$0
$1102
$0
$1,998
$0
$o
$13,765
$0
5575
$5,635
$4,161
$99,3$2
$0
$803
$o
$1,998
$0
$0
$5,329
50
$688
$4,985
$3,197
$0
$0
$543
$0
$2,348
$0
$0
S9,409
$2A92
$75
$6,997
$2,691
$0
$0
$1,899
$0
$4,308
$0
$293
$4,004
$92
$165
$6,129
$15,619
$98,443
$32,245
S998
$0
$315
$0
$0
$2,833
$ 650
$720
$6,450
$4,095
$0
$0
$8.60
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
so
$0
$0
Se
$0
$4
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
5757,679 7.94
$0
$0
$0
$o
So
$0
SD
$0
$0
$0
$0
$0
$0
$22,966
$0
$293
$55,925
$3,678 -
$2,773
$36,465
$32,786
$197,796
$32,245
$6,305
0.00
0.14
0.00
0.00��0yy
0.59
_ . . 0.04
0.03
038
0.34
.7
0.34
0.07
TOTAL OPERATING EXPENSES
t :
:
• .
- '
$32.272. '
$128
90
. $15,739 •
•
7.5,711'-"
$152
' 7
1$,923 -:
- .$0
. -
$4 . .
so
a
- •
381)32
- . 4.0
DEBT SERVICE & LENDER RESERVES
SENIOR LOAN - PRINCIPAL PMT
SENIOR LOAN - INTEREST PART
TOTAL SENIOR LOAN - PRINCIPAL AND INTEREST
• $95,496
,563 .$95,3 - ($13,9156) $95,179-
• $376,447 - . 3.95
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$43,195 $43195 540,408 $43,1 541,802 543,195 50 50 so $0
So $0
$0 $0
MEZZANINE LOAN PRINCIPAL INTEREST
($x,295) ($43,195) ($40,408) ($43,195) ($41..802) ($43,19S)
($15,000) ($25,000) 015,000) ($15,00111 ($13,000) ($12,187)
$0
$0
$0
$0
$0
$0
$0
$0
$0
$o
$0
(x,990)
($87,161)
0.00
2,67
(2,67)
(1.91)
- TOTAL DEBT SERVICE • e - • 3
($59,195)
($59,195)
($55,
) -
919SI
6,802
�(
-• . $0 - - _ $0 .
$342 In
3.59).
TENANT IMPROVEMENTS
LEASE COMMISSIONS
CAPCTA.L IMPROVEMENTS
$0
$0
So
$0
S4
so
$0
$0
$0
$0
• $0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
0.00
0.00
0,40
LEASING COSTS /
DC •
$a
$0,
_ $
•
$0
$Q
- - •gip
- 0.00'
CAPITAL IMPROVEMENTS j RESERVE IMPACT
TI/L.C j RESERVE IMPACT
RE TAX RESERVE IMPACT
INSURANCE RESERVE IMPACT
SO so S0 so $0 $121,345
($6,714) ($6,714) ($6,714) ($6,715) ($6,715) ($6,714)
($20,829) $78,523 ($20,829) ($20,289) $71,287 ($20,829)
$1,580 $1,580 $1,580 $1,590 $30845 $1580
$0
$0
$0
$0
$0
$0
SO
$0
$0
0
so
$0
$0
$0
$0
$O
$0
So
SD
$0
$0
SENIOR•LOAN RESERVES. • • •
5121,345
($40,264)
$67,034
$2!2,946
$171,042
1.27
(0.42)
0.70
014
'1.79
CASH ROW AFTER iii F, I sip, Viet ,' RESE R'VES
CSC Fees'
COTax Payments
DE Tax Payments
C6TRIBUTtONS
NET PROPERTY CASH FLOW
• $$,119 (510,11,41.2. • $4#,032 ` $$,$e5 $24,660 $132,d19
$0
• 5205,31.2! . 2:15
$25,000
$25,000
$344
$24,656
$5,502
519,496
$1,200
$23,800 $150,000
$344 0.00
$5,502 0.06
$1,200 0.01
$267,9.4 2,81
-($16,8 21)• -:` ($33,164} 517,032 _ : Sims). : ($3,40) ' 4517,981) `.
($491) - (0.73)
EXHIBIT 1-2
P2-7
ELK LAKES SHOPPING CENTER
INCOME STATEMENT
2015
RENTAL REVENUE
COMMON AREA MAINTENANCE: REIMBURSEMENTS
REAL ESTATE t.AX REIMBUR15EMBIM
INSURANCE REIMBURSEMENTS
Llillf Y REIMBURSEMENTS
PY OPERATING EXPENSES
B4TIREST INCOME
5325,315
$15,519
$11,910
$1,048
$273
56,502
$0
$95,582
$13,558
$11,542
$291
5159
$0
$4
5122,431
516,860
$12,909
$738
5297
$0
$63
APR * MAY _ !UN
577,384
$11,68'7
$11,459
$603
$278
$0
$0
$128,792
$15,366
$13,663
$831
$300
$0
$8
$75,393
$]3,778
$11,459
5655
5278
$4,975
St
JUL _ AUG St;P •
$103,101
$14,949
$12,992
5739
$278
$1,653
5$
$93,394
$10,838
$11,459
$5
$278
$0
$8
$175,636
$10,334
$11,970
$683
$278
$0
St
$108,479
$8,634
$13,481
5711
$277
51
$O
$83,442
510,334
$10,818
$655
$279
$1,092
$9
TOTAL 5 WAR E FoOTA QE 95421
$107,141
$1.3,377
$11,911
$655
$278
$15,539
$9
$1,252,097 $13.12
$155,694 1.63
$244,632 1.52
$8,264 0.09
$3.358 0.04
$29,762 031
$130
' TOTAL REVENUE
p161,691
$121,632
- $153
99
'
$101,411
158,960
$106,,551
$133,720
$121,✓632
•
$148,910
$130,591
$1
629
$1
11
S3,5
37
•1(1,70
OPFRATING EXPE-NSES
CLEANING
LANDSCAPE SERVICES
NYAC MAINTENANCE
SECURITIFJLIFE SAFETY
GROUND & LOT
GENERAL R&M EXPENSE
GENERAL & ADM1N1STR.A,TIVE
MANAGEMENT FEES
UTILITIES'
REAL ESTATE TAXES
PROPERTY INSURANCE
LANDLORD NON-PASSTHRU
SO
50
$0
$0
$0
50
*50
$5,27$
$1,721
So
$o
$o
$0
$8,597
$0
$0
$24,692
$388
$165
$7,199
$ 6,722
$119,023
- $0
$ 2,291
$0
$1,998
$0
$1,150
$18,156
$268
$2,933
$5,451
$4,376
$0
$0
$930
$0
$1,998
50
$0
$4,845
$231
$550
$4,544
$1,775
50
SO
$753
$0
$2,145
50
$0
$2,763
50
$843
$4,845
$ 9,926
$0
$185
$1,665
SO
$0
$o
SO
SO
$0
$3,154
$6,571
$4,035
$119,013
$0
$30'7
So
$$019
$o
$0
53,087
$198
$550
$4,9.39
$3,917
$613
$0
$938
$0
$3,776
$o
$0
$1547
$0
$2,500
$6,448
$5,324
$0
$0
5744
$0
$107
$O
SO
$1,743
$0
$1,966
$5,451
$5,'000
SO
So
$820
$0
$2,403
$0
$1,544
50
$345
$6,769
$4,922
$sIeGE
$0
$155
$0
$1,998
So
SO
$4,622
5143
$590
$5,720
$3,149
$0
SO
$2,148
$0
So
$5,733
$80
$1,816
$5,001
$2,564
So
$0
$984
$0
$38,1#4
$0
$1,150
$68,932
S1,129
$13,458
$68,274
$.13,571
$244,526
518,05$
$10,150
0.00
0.35
0.015
0.01
0.72
0,01
0.14
0.72
0.56
256
0.19
0.11
• TOTAL OPERATING EXPEht$ES- ' - -
•I $7,A
-- ;
$169277
$35,252
. 514,697.
. $40,242
5131,085
$22,320
$20,338 .
:
$15,085
. $22.006
.. $148'86
$18,24s t
$512,493
-. 537
NET OPERATING INCOME
OEBT SERVICE & LENDEP RESL-.L'ES
SENIOR LOAN - PRINCIPAL PMT
SENSOR LOAN - INTEREST PMT
TOTAL SENIOR LOAN - PRINOPALAND INTEREST
MaZANINE LOAN Pitman & INTEREST
$154,643
645) $119,017
714 $118,738- • ($24,539) 5111,400.. - $.10'1,295 $133,1124- •' $108,585
So "50 So So $ o $o
S0 SO
• 589,742
moo,.
$1' So $o $o
($43,19j) (S43195) ($)9,015) ($-43,195) 45.41,2011 (S43 1951 ($41,802) _ (.$43,1951 . ($43,19) ($41,x') ($43,195) ($41,802)
($43,195) ($43,195) ($39,015)
($22,601) ($15,000) ($15,004)
($43,195) ($41$I21 (4,195) (50•802) ($45,195) ($43,195) f$41.804 ($43,195) ($41,0,
(515,000) ($15,000) 015.000) ($15,000) ($15,000) 015,000) ($15,000) ($15,000) ($1,000),
51,081,E
$0
(Ssols86)
0308,566)
(5187,691)
1133
0.00
33
(S,33)
(1.97)
TOTALDE$T5ERV10E
�
65
6
5
15
5588
S
195
-
56
2
195
$58
195
$696,2
,3
TENANT IMPROVEMENTS
LEASECOMMISSIONS
CAPITAL IMPROVBMENi5
$0
SO
So
$0 $D
($233) So
So [S45,000
$0
$o
$0
$0
$0
$4
$0
$0
$0
$o
$o
$o
$0
$0
$0
$0
$0
S0
$0 $O
$0 $0
SO $93,910)
($43,223)
$o
($43,356)
$13$ 10
0,00
(0.45)
(1.46)
LEASING COST'S/ CAP' EX
•
‘
$0
404)
.
•$2331
SO
58
$0
- $0
•
•
• So
•.• $O
. 50
($93$10]
($43,1?.
•[$1ILf266)
(1,91)
CAPITAL IMPROVEMENT$/ RESERVE IMPACT
T AC / RESERVE IMPACT
RE TAX RESERVE IMPACT
INSURANCE RESERVE IMPACT
$0 $o
($6,707) 66,'944)
(520,218) $9$,&155
01,418) ($t618)
So $0 $0
($6,765) ($6,707) ($6,715)
($20,214) (520,218) (510,21$)
($1,4►) ($1,018) $16.437
$0
($6.7141
$9&805
(5.1,618)
S+0 So $o So 5145,295 So
($6,715) ($6,715) (56,71.51 0.7151 ($6,715) (549,0
(520,218) (520,218) (520,829) ($20,829) ($20,829) ($20,829)
(51.618) ($1,580) ($1,580) ($1,580) 151.580)
1.52
(130)
(0,47J
(0.01)
_SD1IOll LOAN MEMO
-
- - _ . - - __
__ $1,'41]_$?
,247
- - 11VAS)
.11$28.$42)
' (71
5
'
$9(7A73
�_ .
, '5'0] .
- flanzilisi2s,pg
. Siloam
}Snick n,2dck
__ -
$13,2411 I
0.14'
CASH FLOW AFTER DEBT SERVICE / RESERVES
$64,214
•
:($15,594
. -535,5.54
(523) _
LUAU -
.$7,743r
x,648
$a4450
564$10
522,660
I
$041,718
$1,616
1 • $216,148 j
217 I
DISTRIBUYI ONS
$25,000
$25.000
573,003 $25,000
$25,000 525,000 $73,
$25,000
$25,100
$25,0X1
$25,000
$25,000
$300,000 4,14
NE f PROPERTY CASH FLOW
- $3,5,214 ($40,592) $10,554 ' (0131
($17.257) $1,048 ($10,450} $21,503 (52,•40) $122, (523,384
- (0.68)
It
YID BUDGET
YTD VAR IA NCE
$1,106,842
$145,255
$1.82,748
($27,054)
Sias 6$
$18,754
$11,5441
($3,280)
$8,412
($5,054)
$76,057
($46,295}
$11
$130
$1, 511,471.
.
$82,466,
$1,600
$1,600
x,376
($3,613)
$1,844
$2,844
00
(5350)
$65,700
($3232)
S12,896
$11,667
59,170
($4,288)
$'69,460
$1,18.6
$34,125
($19,404)
$241.614
($1;912)
522,244
54,189
_ $11330
$5,180
;5069
--
•-1S6,334
-Suctos,312
` ,
$76,131
EXHIBIT 1-3
P2-8
iiiuvrnii i
7016 3010 fl0O1 0625 61551
- -
• J.
•
4
I
4C
,1 • -
!• •j • Y
N •lawlf'++r+n'A?•+;• ` #irAleaa++s•dw94;+Z+«wv;:bo:�
ntipaStl
if
07/1412017
us POSTAGE
First Class Mail
rip TAX ADVISORS
aBZWIIIMMISI
V. }t¢4ISSIGVil LIMlIt. tIi$ILit7 (4iiPAST
203 SE Park P\aza Drina Susie 230
Vancouver, WA 98684
Ship to:
Weld County
Board of Equalization
1150 O Street, P.O. Box 758
Greeley$, CO 80631
ica• re_a '°E At a 11' "-•i`. -'.. .. 1.c N
1y
4 k'►
7M'� � 'l�,•• :"cZ' r ° • ftate ��� "y?,• '.1 •' s!'^X' );;I pis:- � •
_�
•
6
• ,
_ 1 t
i
ffinartASS MAL
$007. 5fl2
ZIP 98654
041M10263346
tt
•* w• �./�.�.11 i[1•by i S/ iiu`'..•f .�► '� ..
4
•Y•
i a.
f
.,
July 21, 2017
Petitioner:
RAINIER ELK LAKES SC AQUISITIONS
LLC
13760 NOEL RD STE 800
DALLAS, TX 75240-1307
CLERK TO THE BOARD
PHONE (970) 400-4226
FAX (970) 336-7233
WEBSITE: www.co.weld.co.us
1150 O STREET
P.O. BOX 758
GREELEY CO 80632
Agent (if applicable):
TAX ADVISORS PLLC
203 SE PARK PLAZA DR STE 230
VANCOUVER, WA 98684-5884
RE: THE BOARD OF EQUALIZATION 2017, WELD COUNTY, COLORADO
NOTIFICATION OF HEARING SCHEDULED
Docket #: 2017-2530, AS0097 Appeal #: 2008217034 Hearing Date: 8/1/2017 2:30 PM
Account(s) Appealed:
R8403100
Dear Petitioner(s):
The Weld County Board of Equalization has set a date of AUGUST 1, 2017, at or about the
hour of 2:30 PM, to hold a hearing on your valuation for assessment. This hearing will be
held at the Weld County Administration Building, Assembly Room, 1150 O Street,
Greeley, Colorado.
You have a right to attend this hearing and present evidence in support of your petition.
The Weld County Assessor or his designee will be present. The Board will make its
decision on the basis of the record made at the aforementioned hearing, as well as your
petition, so it would be in your interest to have a representative present. If you plan to be
represented by an agent or an attorney at your hearing, prior to the hearing you shall
provide, in writing to the Clerk to the Board's Office, an authorization for the agent or
attorney to represent you. If you do not choose to attend this hearing, a decision will still be
made by the Board by the close of business on August 5, 2017, and mailed to you within
five (5) business days.
Because of the volume of cases before the Board of Equalization, most cases shall be
limited to 10 minutes. Also due to volume, cases cannot be rescheduled. It is imperative
that you provide evidence to support your position. This may include evidence that similar
homes in your area are valued less than yours or you are being assessed on improvements
you do not have. Please note: The fact that your valuation has increased cannot be
your sole basis of appeal. Without documented evidence as indicated above, the Board
will have no choice but to deny your appeal.
If you wish to obtain the data supporting the Assessor's valuation of your property, please
submit a written request directly to the Assessor's Office by fax (970) 304-6433, or if you
have questions, call (970) 353-3845. Upon receipt of your written request, the Assessor will
notify you of the estimated cost of providing such information. Payment must be made prior
to the Assessor providing such information, at which time the Assessor will make the data
available within three (3) working days, subject to any confidentiality requirements.
Please advise me if you decide not to keep your appointment as scheduled. If you need
any additional information, please call me at your convenience.
Very truly yours,
BOARD OF EQUALIZATION
Esther E. Gesick
Clerk to the Board
Weld County Board of County Commissioners
cc: Christopher Woodruff, Assessor
Hello