| Grade |
C+10 110%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$250,785
|
| Physical Depreciation (% Bad) |
A 40%
|
| Depreciated Value |
$151,101
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$151,101
|
| Market Area Factor |
0.70
|
| Building Value |
$117,311
|
| Misc Improvements Value |
$5,491
|
| Total Improvement Value |
$122,802
|
|
Assessed Land Value
|
$26,068
|
|
|
|
|
Assessed Total Value
|
$148,870
|
|