| Grade |
C+ 110%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$155,790
|
| Physical Depreciation (% Bad) |
GD 5%
|
| Depreciated Value |
$148,000
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$148,000
|
| Market Area Factor |
1.10
|
| Building Value |
$122,623
|
| Misc Improvements Value |
|
| Total Improvement Value |
$122,623
|
|
Assessed Land Value
|
$25,000
|
|
|
|
|
Assessed Total Value
|
$147,623
|
|