Valuation
Valuation Sheet 2023 Revaluation
Ref No.:
01/01/434045/6
Description:
SURGERY ETC
Property Address:
RIVERBANK MEDICAL PRACTICE, JANET STREET, THURSO, KW14 7AR
Primary Practice Note:
Final Value:
£19,492
NAV:
£19,400
RV:
£19,400
Effective Date:
01/04/2023
The Highland & Western Isles Valuation Joint Board
3A Bridge Street
Wick KW1 4AG
Buildings Value
| Building | Category | Floor | Measured Area (m²) | Wall Thickness Adjustment | Adjusted Area (m²) | Unit Cost Rate (£/m²) | Unit Rate Adjustment | Notional Contract Cost | Contract Size Adjustment | Adjusted Contract Cost | Fees Adjustment | ERC | Age Allowance | Further Allowance 1 | Further Allowance 2 | Further Allowance 3 | Further Allowance 4 | Further Allowance 5 | ARC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MAIN | 429.00 | 429.00 | £1,300.00 | 0 | £557,700 | 6.00% | £591,162 | 11.50% | £557,700 | -28.00% | £401,544 | ||||||||
| A | 105.00 | 105.00 | £1,300.00 | 0 | £136,500 | 6.00% | £144,690 | 11.50% | £136,500 | -28.00% | £98,280 | ||||||||
| TOTAL | 534.00 | £694,200 | £735,852 | £694,200 | £499,824 |
External Works (Site Works)
| Description | Type / RCG Code | Quantity | Unit of Measurement | Unit Cost Rate (£) | Location Adjustment | Notional Contract Cost | Contract Size Adjustment | Adjusted Contract Cost | Fees Adjustment | ERC | Age Allowance | Functional Allowance | Technical Allowance | Other Allowance | ARC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SITEWORKS | 20% LANDSCAPED REMAINDER HARD STANDING | 816.00 | m² | £70.00 | £57,120 | 6.00% | £60,547 | 11.50% | £57,120 | -11.50% | £50,551 | ||||
| TOTAL | £57,120 | £60,547 | £57,120 | £50,551 |
Land Value
| Description | Site Area (m²) | Site Rate (£/m²) | Capital Land Value | Ebdon Allowance | Other Allowance | Adjusted Land Value |
|---|---|---|---|---|---|---|
| SITE VALUE | 1,350.00 | £20.00 | £27,000 | -19.78% | £21,659 | |
| TOTAL | £27,000 | £21,659 |
| Final Value | £19,492 |
|---|---|
| NAV/RV | £19,400 |
| Effective Date | 01/04/2023 |
Additional Information:
NOTIONAL CONTRACT COST : £751,320
CONTRACT SIZE ADJUSTMENT (CSA) : 6.00%
ADJUSTED CONTRACT COST : £796,399
FEES ADJUSTMENT : 11.50%
Please note that this is for information only and should not be reused or sold. This has been prepared solely for the purposes of Non-Domestic Rating and should not be used for any other purpose. It remains the property of the Assessor for Highland & Western Isles.
The above valuation is an on-line version of the individual valuation adapted to fit a standard presentation. This means that the valuation in some instances is not an exact replica of the calculation done by the Assessor.
No warranty is given and neither the Assessor for Highland & Western Isles nor Highland & Western Isles Valuation Joint Board accepts responsibility for any loss sustained as a result of any inaccuracy in the information given.
