Further Details From Recent Professional Appraisal
Of The Subject Property

 
The five completed codominiun units:
 
Unit #
Bedrooms/Baths
Sq. Ft. Interior
Appraisal Value per Unit
Appraised Value per sq. ft./interior
         
101
2/2.5
2,124
$245,000.00
$115.00 per sq. ft.
102
3/3.5
2,292
$240,000.00
$104.00 per sq. ft.
103
2/2.5
2,001
$225,000.00
$112.00 per sq. ft.
104
2/2.5
1,724
$205,000.00
$119.00 per sq. ft.
105
2/2.5
2,097
_________
$245,000.00
______________
$117.00 per sq. ft.
_______________
   

10,238
total sq. ft.

$1,160,000.00
total current appraisal value
$113.00 per sq. ft. average

The remaining 8 undeveloped lots together containing
approximately 2.26 acres of land with City of Georgetown
approvals for an additional 38 condominium units

Total Appraised Value For 8 Additional Lots
Appraised Value Per Additional Proposed Condominium Unit

Approximate Appraised Value Per Additional
Sq. Ft. Of Building Proposed

$1,700,000.00
$44,737.00 / unit
$21.84 / sq. ft. *

* Based on average unit size of the 38 yet to be constructed condominium units of 2,048 sq. ft. per unit, total additional sq. ft. of new building extimated to be 77,827 sq. ft.