| Grade |
D+ 90%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$81,117
|
| Physical Depreciation (% Bad) |
AV 40%
|
| Depreciated Value |
$48,670
|
| Economic Depreciation (% Bad) |
50
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$24,335
|
| Market Area Factor |
2.15
|
| Building Value |
$52,320
|
| Misc Improvements Value |
|
| Total Improvement Value |
$52,320
|
|
Assessed Land Value
|
$71,250
|
|
|
|
|
Assessed Total Value
|
$123,570
|
|