Page 42 – Example 1
|
|
Units |
Unit Cost |
Total Cost New |
Less Depreciation |
Total Cost Depreciated |
|
Replacement Cost New |
20,000 |
68.53 |
1,370,600 |
|
|
|
Less Depreciation
|
|
|
|
|
|
|
Physical & Functional |
12.5% |
|
|
171,325 |
1,199,275 |
|
Depreciated Cost |
20,000 |
59.96 |
|
171,325 |
1,199,275 |
Page 42 – Example 2
|
|
Units |
Unit Cost |
Total Cost New |
Less Depreciation |
Total Cost Depreciated |
|
Replacement Cost New |
20,000 |
68.53 |
1,370,600 |
|
|
|
Less Depreciation
|
|
|
|
|
|
|
Physical |
12.0% |
|
|
164,472
|
1,206,128 |
|
Functional |
7.5% |
|
|
102,795
|
1,103,333
|
|
Depreciated Cost |
20,000 |
55.17
|
|
171,325 |
1,103,333
|
Page 43 – Example 1
|
|
Units |
Unit Cost |
Total Cost New |
Less Depreciation |
Total Cost Depreciated |
|
Replacement Cost New |
20,000 |
68.53 |
1,370,600 |
|
|
|
Less Depreciation
|
|
|
|
|
|
|
External |
12.5% |
|
|
171,325 |
1,199,275 |
|
Depreciated Cost |
20,000 |
59.96 |
|
171,325 |
1,199,275 |
Page 61 – Example
|
|
Units |
Unit Cost |
Total Cost New |
Less Depreciation |
Total Cost Depreciated |
|
Basic Structure |
|
|
|
|
|
|
Interior Fountains |
1 |
12,560.00
|
12,560
|
|
12,560
|
|
Raised Computer Floor |
240 |
18.35 |
4,404 |
|
4,404 |
|
… |
… |
… |
… |
… |
… |
|
Basic Structure Cost |
… |
… |
… |
… |
… |