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

Guggenheim Demo:Trial 1: New Construction - $80,000 Cost per Unit; Conventional Financing

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. 2002
COSTS  
Depr. assets acquired  
Land Development  
Building Cost 55000
Service structures  
Architecture & Engineering 15000
Elevator/Escalator  
Furniture & Equipment  
Misc. Administration 5000
Dev. Costs Expensed  
Grants & Reimbursements  
Contingency  
Land 5000
Financing Fees  
Total 80000



 Home   E-Mail  home at CD root