| Grade |
B+20 140%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$905,654
|
| Physical Depreciation (% Bad) |
VG 25%
|
| Depreciated Value |
$679,240
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$679,240
|
| Market Area Factor |
1.20
|
| Building Value |
$815,088
|
| Misc Improvements Value |
$16,749
|
| Total Improvement Value |
$831,837
|
|
Assessed Land Value
|
$380,250
|
|
|
|
|
Assessed Total Value
|
$1,212,087
|
|