| Grade |
D+5 80%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$67,655
|
| Physical Depreciation (% Bad) |
A 20%
|
| Depreciated Value |
$54,124
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$54,124
|
| Market Area Factor |
1.00
|
| Building Value |
$54,100
|
| Misc Improvements Value |
|
| Total Improvement Value |
$54,100
|
|
Assessed Land Value
|
$15,000
|
|
|
|
|
Assessed Total Value
|
$69,100
|
|