| Grade |
C+5 105%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$130,897
|
| Physical Depreciation (% Bad) |
A 59%
|
| Depreciated Value |
$62,831
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$62,831
|
| Market Area Factor |
0.90
|
| Building Value |
$62,634
|
| Misc Improvements Value |
$3,000
|
| Total Improvement Value |
$65,634
|
|
Assessed Land Value
|
$10,719
|
|
|
|
|
Assessed Total Value
|
$76,353
|
|