03 Fremont Twp 2023 - 2024 Industrial Land Value.xlsx

	A	B	C	D	E	F	G	J	K	L	M	N	Q	R	S	T	U	V	W	X	Y	Z
1			Fremont Twp 2024 Powerline Land Analysis
2	Out Year Start:	4/1/2021	In Year Start:	4/1/2022				Time Adjustment to:		4/1/2022		PER MONTH		Scrub	$1,800	Wet Acre	$1,800
3	Out Year End:	3/31/2022	In Year End:	3/31/2023
4	NBHD	Parcel Number	Sale Date	Sale Price	Conf.	Liber/Page	Unadjusted Price per Acre	Total Acre	ROW	Drain	Residual Acre	Building Value	% of Land Adjusted	Other Acre Value	Residual Acre	Residual Value	Days	Months	Time Adjustment	Adjusted Sale Price	Tillable Price Per Acre	Comments

5		10-12-5-17-1022-000	1/27/2022	$90,000	No	2022002972	$3,323	27.380	0.300	0.000	27.080	$0	0.00%	$0	27.080	$90,000	64	2	0.00%	90,000	$3,323	Sold w: 10-12-5-17-1031-000
6		12-09-1-04-1002-000	8/10/2022	$155,000	No	2022021778	$4,107	38.740	1.000	0.000	37.740	$0	0.00%	$0	37.740	$155,000	-129	-4	0.00%	155,000	$4,107
7		12-09-1-23-1004-000	4/7/2022	$225,000	No	2022012072	$2,886	78.790	0.824	0.000	77.966	$0	0.00%	$0	77.966	$225,000	-6	0	0.00%	225,000	$2,886
8		15-11-2-15-2002-003	11/22/2021	$137,318	No	2021038750	$4,270	32.310	0.150	0.000	32.160	$0	0.00%	$0	32.160	$137,318	129	4	0.00%	137,318	$4,270
9		23-12-4-14-2002-001	10/3/2022	$51,500	No	2022026685	$3,417	15.320	0.250	0.000	15.070	$0	0.00%	$0	15.070	$51,500	-182	-6	0.00%	51,500	$3,417
10				$658,818							190.016				190.016					658,818	$3,467	Use: $3,500/acre
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100