| Grade |
B+5 130%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$177,454
|
| Physical Depreciation (% Bad) |
A 7%
|
| Depreciated Value |
$165,032
|
| Economic Depreciation (% Bad) |
10
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$148,529
|
| Market Area Factor |
1.00
|
| Building Value |
$148,500
|
| Misc Improvements Value |
$1,100
|
| Total Improvement Value |
$149,600
|
|
Assessed Land Value
|
$57,000
|
|
|
|
|
Assessed Total Value
|
$206,600
|
|