|
<br /> 182
<br />
<br />
<br />
<br />
<br />
<br />
<br />Cost Summary
<br />Subtotal Type Annual Totals 2018 2019 2020 2021
<br />20 Year Lifetime (Materials / Labor)23,578,675$ 1,100,000$ 4,581,225$ 5,541,225$ 5,416,225$
<br />10 Year Lifetime (Equipment)3,130,000$ 751,000$ 553,000$ 438,000$
<br />Subtotal Type Cumulative 2018 2019 2020 2021
<br />20 Year Lifetime (Materials / Labor)23,578,675$ 1,100,000$ 5,681,225$ 11,222,450$ 16,638,675$
<br />10 Year Lifetime (Equipment)3,130,000$ 751,000$ 1,304,000$ 1,742,000$
<br />Total Annual Capital 26,708,675$ 1,100,000$ 5,332,225$ 6,094,225$ 5,854,225$
<br />Total Cumulative Capital 26,708,675$ 1,100,000$ 6,432,225$ 12,526,450$ 18,380,675$
<br />Depreciation 2018 2019 2020 2021
<br />20 Year Lifetime (Materials / Labor)
<br />2018 880,000$ 44,000$ 44,000$ 44,000$ 44,000$
<br />2019 3,664,980$ 183,249$ 183,249$ 183,249$
<br />2020 4,432,980$ 221,649$ 221,649$
<br />2021 4,332,980$ 216,649$
<br />2022 1,952,000$
<br />2023 1,680,000$
<br />2024 620,000$
<br />2025 256,000$
<br />2026 212,000$
<br />Total:18,030,940$
<br />10 Year Lifetime (Equipment)2018 2019 2020 2021
<br />2018 -$
<br />2019 751,000$ 75,100$ 75,100$ 75,100$
<br />2020 553,000$ 55,300$ 55,300$
<br />2021 438,000$ 43,800$
<br />2022 488,000$
<br />2023 420,000$
<br />2024 155,000$
<br />2025 64,000$
<br />2026 53,000$
<br />Total:2,922,000$
<br />Total Depreciation 21,028,822$ 46,018$ 304,368$ 581,318$ 841,768$
|