| Grade |
C+ 110%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$278,020
|
| Physical Depreciation (% Bad) |
GD 16%
|
| Depreciated Value |
$233,537
|
| Economic Depreciation (% Bad) |
20
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$186,830
|
| Market Area Factor |
1.75
|
| Building Value |
$274,758
|
| Misc Improvements Value |
|
| Total Improvement Value |
$274,758
|
|
Assessed Land Value
|
$105,000
|
|
|
|
|
Assessed Total Value
|
$379,758
|
|