to home page to home page to home page  E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVI    FINFEES    QTR    ENT    DEP    TAXCR    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

601 Liberty, 1.1M sf Office, Conventional Mortgage

Schedule W: Development Cash Flow


costs exc. future Total JFM'86 AMJ'86 JAS'86 OND'86 JFM'87 AMJ'87 JAS'87 OND'87 JFM'88 AMJ'88 JAS'88
Field Expense                        
Land Development                        
Building Cost 132000     2640 7920 13200 23760 34320 43560 6600    
Tenant Improvements                        
Architecture & Engineering                        
Furniture & Equipment                        
Misc. Administration                        
Dev. Costs Expensed                        
Grants & Reimbursements                        
Land 12920 12920                    
Financing Fees 2028 676                   1352
Total 146948 13596   2640 7920 13200 23760 34320 43560 6600   1352

to home page  E-Mail  home at CD root