| Grade |
D+ 90%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$87,478
|
| Physical Depreciation (% Bad) |
AV 31%
|
| Depreciated Value |
$60,360
|
| Economic Depreciation (% Bad) |
50
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$30,180
|
| Market Area Factor |
1.35
|
| Building Value |
$40,790
|
| Misc Improvements Value |
|
| Total Improvement Value |
$40,790
|
|
Assessed Land Value
|
$25,480
|
|
|
|
|
Assessed Total Value
|
$66,270
|
|