| Grade |
B+20 140%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$412,900
|
| Physical Depreciation (% Bad) |
EX 15%
|
| Depreciated Value |
$350,965
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$350,965
|
| Market Area Factor |
1.00
|
| Building Value |
$350,965
|
| Misc Improvements Value |
$2,332
|
| Total Improvement Value |
$353,297
|
|
Assessed Land Value
|
$300,000
|
|
|
|
|
Assessed Total Value
|
$653,297
|
|