Laserfiche WebLink
^ SCENARIO 5 - PROJECT COST ^ <br />Replacement Cost New-- <br />Improvement Cost 29,904 SF <br />Absorption Costs <br />Entrepreneuriallncentive 10.0% <br />I Total Replacement Cost New <br />Per SF <br />Less Depreciation-- <br />Physical <br />Functional <br />E~ernal <br />Total Depreciation <br />~ Depreciated Replacement Cost <br />I Plus Site Value <br />I Estimated Costs <br />_ $2,240,000 <br />_ $74.91 <br />$0 <br />$0 <br />$0 <br />_ $0 <br />_ $2,240,000 <br />_ $0 <br />_ $2,240,000 <br />x $63.00 /SF = $1,880,000 <br />_ $170,000 <br />x $1,880,000 = $190,000 <br />P99239 PALMER, GROrH & PiEricn, INC. 38 <br />