| Grade |
D+ 90%
|
| Percentage Complete |
100
|
| Total Adjusted Replacement Cost New |
$78,364
|
| Physical Depreciation (% Bad) |
FR 54%
|
| Depreciated Value |
$36,047
|
| Economic Depreciation (% Bad) |
60
|
| Functional Depreciation (% Bad) |
0
|
| Total Depreciated Value |
$14,419
|
| Market Area Factor |
2.15
|
| Building Value |
$31,000
|
| Misc Improvements Value |
|
| Total Improvement Value |
$31,000
|
|
Assessed Land Value
|
$73,750
|
|
|
|
|
Assessed Total Value
|
$104,750
|
|