Laserfiche WebLink
, • <br />^ SCENARIO 2 - PROJECT COST ^ <br />' Repiacement Cost New- <br />Improvement Cost <br />Absorption Costs <br />Entrepreneurial Incentive <br />Total Replacement Cost New <br />Less Depreciation-- <br />Physical <br />Functional <br />Extemal <br />Total Depreciation <br />Depreciated Repiacement Cost <br />Plus Site Value <br />Estimated Costs <br />29,904 SF x $95.00 /SF = $2,840,000 <br />_ $200,000 <br />10.0% x $2,840,000 = $280,000 <br />_ $3,320,000 <br />$0 <br />0 <br />0 <br />= 0 <br />_ $3,320,000 <br />_ $0 <br />- <br />_ $3,320,000 <br />P99239 <br />PALMER, GROTH S~ PIETKA, INC. <br />2s <br />