| Grade |
D 85%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$111,250
|
| Physical Depreciation (% Bad) |
FR 20%
|
| Depreciated Value |
$89,000
|
| Economic Depreciation (% Bad) |
0
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$89,000
|
| Market Area Factor |
0.75
|
| Building Value |
$50,172
|
| Misc Improvements Value |
|
| Total Improvement Value |
$50,172
|
|
Assessed Land Value
|
$14,000
|
|
|
|
|
Assessed Total Value
|
$64,172
|
|