to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    MTGES    A87SCH    ENT    DEP    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Brandon Villas of Tampa

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. Total 1987 1988 1989 1990
COSTS          
Depr. assets acquired 5,373,000 5,373,000      
Land Development          
Building Cost          
Service structures          
Architecture & Engineering          
Elevator/Escalator          
Furniture & Equipment 297000 297000      
Misc. Administration          
Dev. Costs Expensed          
Grants & Reimbursements          
Contingency          
Land 1,150,000 1,150,000      
Financing Fees 320000 320000      
Total 7,140,000 7,140,000      


 Home   E-Mail  home at CD root