Wear-and-tear deduction (depreciation: building, improvements, furniture) — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISDepreciation

This page shows how much is deducted each year for wear and tear — the building, the declared improvement works and the declared furniture — and what book value is left for the sale. Result for year 1: €3,423 deducted so far.

Where each number comes from

This figure is calculated from the inputs only.

Wear-and-tear deducted so far (Year 1)€3,423Cum. Depreciation
Net Book Value (Year 1)€132,728
YearRemaining Basis1Building2Improvements3Furniture4Depreciation (yr)5Wear-and-tear deducted so farCum. DepreciationNet Book Value
1€136,150€2,500€586€337€3,423€3,423€132,728
2€132,728€2,500€586€337€3,423€6,846€129,305
3€129,305€2,500€586€337€3,423€10,269€125,882
4€125,882€2,500€586€337€3,423€13,691€122,459
5€122,459€2,500€586€337€3,423€17,114€119,036
6€119,036€2,500€586€337€3,423€20,537€115,613
7€115,613€2,500€586€337€3,423€23,960€112,190
8€112,190€2,500€586€0€3,086€27,046€109,104
9€109,104€2,500€586€0€3,086€30,133€106,018
10€106,018€2,500€586€0€3,086€33,219€102,932
11€102,932€2,500€586€0€3,086€36,305€99,845
12€99,845€2,500€586€0€3,086€39,391€96,759
13€96,759€2,500€586€0€3,086€42,478€93,673
14€93,673€2,500€586€0€3,086€45,564€90,586
15€90,586€2,500€586€0€3,086€48,650€87,500
16€87,500€2,500€0€0€2,500€51,150€85,000
17€85,000€2,500€0€0€2,500€53,650€82,500
18€82,500€2,500€0€0€2,500€56,150€80,000
19€80,000€2,500€0€0€2,500€58,650€77,500
20€77,500€2,500€0€0€2,500€61,150€75,000
21€75,000€2,500€0€0€2,500€63,650€72,500
22€72,500€2,500€0€0€2,500€66,150€70,000
23€70,000€2,500€0€0€2,500€68,650€67,500
24€67,500€2,500€0€0€2,500€71,150€65,000
25€65,000€2,500€0€0€2,500€73,650€62,500