| Grade |
C+5 105%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$86,772
|
| Physical Depreciation (% Bad) |
A 15%
|
| Depreciated Value |
$73,756
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$73,756
|
| Market Area Factor |
1.00
|
| Building Value |
$73,800
|
| Misc Improvements Value |
|
| Total Improvement Value |
$73,800
|
|
Assessed Land Value
|
$50,000
|
|
|
|
|
Assessed Total Value
|
$123,800
|
|