| Grade |
B- 120%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$298,546
|
| Physical Depreciation (% Bad) |
AV 33%
|
| Depreciated Value |
$200,026
|
| Economic Depreciation (% Bad) |
50
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$100,013
|
| Market Area Factor |
2.25
|
| Building Value |
$195,909
|
| Misc Improvements Value |
$15,058
|
| Total Improvement Value |
$210,967
|
|
Assessed Land Value
|
$145,710
|
|
|
|
|
Assessed Total Value
|
$356,677
|
|