| Grade |
B-5 120%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$204,064
|
| Physical Depreciation (% Bad) |
A 25%
|
| Depreciated Value |
$153,048
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$153,048
|
| Market Area Factor |
1.00
|
| Building Value |
$153,000
|
| Misc Improvements Value |
$7,500
|
| Total Improvement Value |
$160,500
|
|
Assessed Land Value
|
$68,000
|
|
|
|
|
Assessed Total Value
|
$228,500
|
|