| Grade |
B- 120%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$246,177
|
| Physical Depreciation (% Bad) |
AV 34%
|
| Depreciated Value |
$162,477
|
| Economic Depreciation (% Bad) |
50
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$81,238
|
| Market Area Factor |
2.25
|
| Building Value |
$155,052
|
| Misc Improvements Value |
$4,941
|
| Total Improvement Value |
$159,993
|
|
Assessed Land Value
|
$120,870
|
|
|
|
|
Assessed Total Value
|
$280,863
|
|