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

Tower Point Apartments (demo)

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. 2002
COSTS  
Depr. assets acquired  
Land Development 3,195,573
Building Cost 8,151,702
Service structures  
Architecture & Engineering  
Elevator/Escalator  
Furniture & Equipment  
Misc. Administration 1,141,238
Dev. Costs Expensed  
Grants & Reimbursements  
Contingency 407585
Land 990000
Financing Fees  
Total 13,886,098


 Home   E-Mail  home at CD root