| Grade |
D+ 90%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$100,504
|
| Physical Depreciation (% Bad) |
AV 40%
|
| Depreciated Value |
$60,302
|
| Economic Depreciation (% Bad) |
50
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$30,151
|
| Market Area Factor |
1.70
|
| Building Value |
$51,258
|
| Misc Improvements Value |
|
| Total Improvement Value |
$51,258
|
|
Assessed Land Value
|
$26,100
|
|
|
|
|
Assessed Total Value
|
$77,358
|
|