to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    ALTI    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

MXD Proposal, Scenario 2-A:Phase 1: Hotel

Schedule N: Depreciation Schedules

Annual from opening

  Total 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000
Schedule #Dep.24748165 1 31.5yrs 7,463,732 392828 785656 785656 785656 785656 785656 785656 785656 785656 785656
Schedule #Dep. 3441000 2 7 yrs 3,441,000 491571 842694 601924 429946 307104 307104 307104 153552    
Schedule #Dep. 2379000 1 5 yrs 2,379,000 237900 475800 475800 475800 475800 237900        
Schedule #Dep. 391000 1 25 yrs 148580 7820 15640 15640 15640 15640 15640 15640 15640 15640 15640
Schedule #Dep. 0 1 7 yrs                      
Total 13,432,312 1,130,119 2,119,790 1,879,020 1,707,042 1,584,200 1,346,300 1,108,400 954848 801296 801296


 Home   E-Mail  home at CD root