Expected charges on the project.
|
¹ |
The
name of clauses |
Balance cost
of fixed capital |
Percentage of
the rate of amorti-zation per year |
Duration of
functioning of the project |
||||
|
|
|
|
|
1 year |
2 years |
3 years |
4 years |
5 years |
|
|
|
|
|
$ |
$ |
$ |
$ |
$ |
|
1 |
Amortizati-on(depreciation)
fund: |
$ |
% |
137 333 |
276353 |
417 123 |
559 710 |
704 18 |
|
1.1 |
Equipment |
828 660 |
12,5 |
103 583 |
207165 |
310 748 |
414 330 |
517 913 |
|
1.2 |
Building |
270 000 |
12,5 |
33 750 |
69 188 |
106 376 |
145 380 |
186 268 |
|
|
|
|
|
|
|
|
|
|
|
2 |
Current
charges, $ (expense) |
|
|
152 238 |
312088 |
479 835 |
655 775 |
840 211 |
|
|
|
|
|
|
|
|
|
|
|
3 |
All of expenses |
|
|
289 571 |
588 440 |
896 958 |
1 215 485 |
1 544 392 |
 |
 |
 |