| Grade |
C+20 120%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$410,512
|
| Physical Depreciation (% Bad) |
0%
|
| Depreciated Value |
$353,040
|
| Economic Depreciation (% Bad) |
0%
|
| Functional Depreciation (% Bad) |
0%
|
| Total Depreciated Value |
$353,040
|
| Market Area Factor |
0.95
|
| Building Value |
$335,388
|
| Misc Improvements Value |
|
| Total Improvement Value |
$335,388
|
|
Assessed Land Value
|
$98,000
|
|
|
|
|
Assessed Total Value
|
$433,388
|
|