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
| Year | Remaining Basis1 | Building2 | Improvements3 | Furniture4 | Depreciation (yr)5 | Wear-and-tear deducted so farCum. Depreciation | Net 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 |