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

Tower Point Apartments (detail)

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. 1
COSTS  
Depr. assets acquired  
Land Development 32500
Building Cost 9,804,825
Service structures  
Architecture & Engineering 152609
Elevator/Escalator  
Furniture & Equipment 135000
Misc. Administration 1,962,303
Dev. Costs Expensed  
Grants & Reimbursements  
Contingency 25000
Land 1,037,600
Financing Fees 308087
Total 13,457,924


 Home   E-Mail  home at CD root