| Grade |
C+ 110%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$191,337
|
| Physical Depreciation (% Bad) |
AV 45%
|
| Depreciated Value |
$105,235
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$105,235
|
| Market Area Factor |
1.15
|
| Building Value |
$121,020
|
| Misc Improvements Value |
|
| Total Improvement Value |
$121,020
|
|
Assessed Land Value
|
$96,000
|
|
|
|
|
Assessed Total Value
|
$217,020
|
|