Laserfiche WebLink
. • <br />^ SCENARIO 4 - PROJECT COST ^ <br />Replacement Cost New-- <br />Improvement Cost <br />Absorption Costs <br />Entrepreneuriai Incentive <br />Total Replacement Cost New <br />Per SF <br />Less Depreciation- <br />Physical <br />Functional <br />Extemal <br />Total Depreciation <br />Depreciated Replacement Cost <br />Pius Site Value <br />I Estimated Costs <br />47,018 SF x $63.00 /SF = $2,960,000 <br />_ $190,000 <br />10.0% x $2,960,000 = $300,000 <br />_ $3,450,000 <br />_ $73.38 <br />$0 <br />$0 <br />$0 <br />_ $0 <br />_ $3~450~000 <br />_ $0 <br />_ $3,450,000 <br />P99239 PALMER, GROn~ 8~ PiEncn, INC. 35 <br />