|
Subtotal Type Annual
<br />20 Year Lifetime (Materials / Labor)
<br />10 Year Lifetime (Equipment)
<br />Subtotal Type Cumulative
<br />20 Year Lifetime (Materials / Labor)
<br />10 Year Lifetime (Equipment)
<br />Total Annual Capital
<br />Total Cumulative Capital
<br />Depreciation
<br />20 Year Lifetime (Materials / Labor)
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />2023
<br />2024
<br />2025
<br />2026
<br />Total
<br />10 Year Lifetime (Equipment)
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />2023
<br />2024
<br />2025
<br />2026
<br />Total:
<br />Total Depreciation
<br />Cost Summary
<br />Totals
<br />$ 23,578,675
<br />$ 3,130,000
<br />$ 23,578,675
<br />$ 3,130,000
<br />$ 26,708,675
<br />$ 26,708,675
<br />$ 880,001
<br />$ 3,664,981
<br />$ 4,432,981
<br />$ 4,332,981
<br />$ 1,952,001
<br />$ 1,680,001
<br />$ 620,001
<br />$ 256,001
<br />$ 212,001
<br />$ 18,030,941
<br />/
<br />2018 2019 2020 2021
<br />$ 751,000
<br />$ 75,100 $ 75,100 $ 75,100
<br />$ 553,000
<br />$ 55,300 $ 55,300
<br />$ 438,000
<br />$ 43,800
<br />$ 488,000
<br />$ 420,000
<br />$ 155,000
<br />$ 64,000
<br />$ 53,000
<br />2018
<br />2019
<br />2020
<br />2021
<br />$ 1,100,000 $
<br />4,581,225
<br />$ 5,541,225
<br />$ 5,416,225
<br />$
<br />751,000
<br />$ 553,000
<br />$ 438,000
<br />2018
<br />2019
<br />2020
<br />2021
<br />$ 1,100,000 $
<br />5,681,225
<br />$ 11,222,450
<br />$ 16,638,675
<br />$
<br />751,000
<br />$ 1,304,000
<br />$ 1,742,000
<br />$ 1,100,000 $
<br />5,332,225
<br />$ 6,094,225
<br />$ 5,854,225
<br />$ 1,100,000 $
<br />6,432,225
<br />$ 12,526,450
<br />$ 18,380,675
<br />2018
<br />2019
<br />2020
<br />2021
<br />$ 44,000 $ 44,000 $ 44,000 $ 44,000
<br />$ 183,249 $ 183,249 $ 183,249
<br />$ 221,649 $ 221,649
<br />$ 216,649
<br />$ 21,028,822 1 $ 46,018 $ 304,368 $ 581,318 $ 841,768
<br />2018 2019 2020 2021
<br />$ 751,000
<br />$ 75,100 $ 75,100 $ 75,100
<br />$ 553,000
<br />$ 55,300 $ 55,300
<br />$ 438,000
<br />$ 43,800
<br />$ 488,000
<br />$ 420,000
<br />$ 155,000
<br />$ 64,000
<br />$ 53,000
<br />$ 2,922,000
<br />$ 21,028,822 1 $ 46,018 $ 304,368 $ 581,318 $ 841,768
<br />
|