| Grade |
C+5 105%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$361,662
|
| Physical Depreciation (% Bad) |
EX 15%
|
| Depreciated Value |
$307,413
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$307,413
|
| Market Area Factor |
1.15
|
| Building Value |
$353,525
|
| Misc Improvements Value |
$3,694
|
| Total Improvement Value |
$357,219
|
|
Assessed Land Value
|
$105,000
|
|
|
|
|
Assessed Total Value
|
$462,219
|
|