| Grade |
C+10 110%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$172,892
|
| Physical Depreciation (% Bad) |
AVER 37%
|
| Depreciated Value |
$108,922
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$108,922
|
| Market Area Factor |
1.10
|
| Building Value |
$119,800
|
| Misc Improvements Value |
$6,200
|
| Total Improvement Value |
$126,000
|
|
Assessed Land Value
|
$23,500
|
|
|
|
|
Assessed Total Value
|
$149,500
|
|