to home page to home page to home page  E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    QTR    CAPREP    MTGES    A87SCH    ENT    UNITMIX    RESVLUS    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

BHP II Limited Partnership

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. Total 1987 1988 1989
COSTS        
Depr. assets acquired 959580 479790 479790  
Land Development        
Building Cost 50,057,841 25,028,921 25,028,920  
Service structures        
Architecture & Engineering        
Elevator/Escalator        
Furniture & Equipment 3,077,863 1,538,932 1,538,931  
Misc. Administration        
Dev. Costs Expensed 257503 106641 150862  
Grants & Reimbursements        
Contingency        
Land 3,844,500 3,844,500    
Financing Fees 12,474,346 4,555,055   7,919,291
Total 70,671,633 35,553,839 27,198,503 7,919,291


to home page  E-Mail  home at CD root