| Grade |
D+ 90%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$153,759
|
| Physical Depreciation (% Bad) |
AV 30%
|
| Depreciated Value |
$107,631
|
| Economic Depreciation (% Bad) |
50
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$53,816
|
| Market Area Factor |
1.70
|
| Building Value |
$90,006
|
| Misc Improvements Value |
$2,389
|
| Total Improvement Value |
$92,395
|
|
Assessed Land Value
|
$27,562
|
|
|
|
|
Assessed Total Value
|
$119,957
|
|