Laserfiche WebLink
^ SCENARIO 4 - PROJECT COST ^ <br />Replacement Cost New-- <br />Improvement Cost <br />Absorption Costs <br />Entrepreneu rial I ncentive <br />Total Replacement Cost New <br />Per SF <br />Less Depreciation-- <br />Physical <br />Functional <br />External <br />Total Depreciation <br />Depreciated Replacement Cost <br />Plus Site Value <br />I Estimated Costs <br />_ $0 <br />_ $3,450,000 <br />_ $0 <br />_ $3,450,000 <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 />P99239 PALMER, GROTH 8~ PIETKA, INC. 35 <br />