| Grade |
B+25 150%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$430,831
|
| Physical Depreciation (% Bad) |
A 6%
|
| Depreciated Value |
$404,981
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$404,981
|
| Market Area Factor |
1.00
|
| Building Value |
$405,000
|
| Misc Improvements Value |
$24,800
|
| Total Improvement Value |
$429,800
|
|
Assessed Land Value
|
$500,000
|
|
|
|
|
Assessed Total Value
|
$961,400
|
|