40HA @ $5500/ha = (value/ha increased because the subject hobby farm is closer to town) | 220 000 |
Less for inferior fencing | (10 000) |
Add
for good quality dam |
5 000 |
(both variations are based on the agent’s experience of value, not cost) | |
---------------- | |
TOTAL | $215 000 |
Land
value: 500 ha * 650/ha = |
325 000 |
PLUS: | |
Pasture
improvement: 500
ha * 400/ha = |
200 000 |
Fencing: 7 500 m * 10 = | 75 000 |
Water:
5 dams * 2 000 average = |
10 000 |
Yards: lump sum | 5 000 |
Sheds:
lump sum |
10 000 |
Shearing
Shed: 3 stands * 8 000 = |
24 000 |
Homestead:
lump sum |
50 000 |
========= | |
TOTAL: |
699 000 |