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

NDC Covenant Village in Belle Glade - 144 Units

Input array: QTR

Periods are Monthly Total 1 2 3 4 5 6 7 8 9 10 11
142 Depr. assets acquired 1000     333 333 334            
141 Land Development 1000     333 333 334            
143 Building Cost 1000       125 125 125 125 125 125 125 125
149 Service structures 1000         50 90 120 150 180 210 200
152 Architecture & Engineering 1000     600 50 50 50 50 50 50 50 50
143.5 Elevator/Escalator 1000         50 90 120 150 180 210 200
143.6 Furniture & Equipment 1000         50 90 120 150 180 210 200
148 Misc. Administration 1000     20 50 100 100 100 100 100 200 230
166 Dev. Costs Expensed 1000                     1000
161 Grants & Reimbursements 1000                     1000
153 Contingency 1000                     1000
TOTAL 11000     1286 891 1093 545 635 725 815 1005 4005


 Home   E-Mail  home at CD root