Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV   

Shopping Center Illustration

Schedule W: Development Cash Flow

Annual

costs exc. future const.int. 2087
COSTS  
Field Expense  
Land Development 535000
Building Cost 2387450
Tenant Improvements  
Architecture & Engineering 60000
Elevator/Escalator  
Furniture & Equipment  
Misc. Administration 230000
Dev. Costs Expensed  
Grants & Reimbursements  
Contingency 577458
Land 1058400
Financing Fees 267670
Total 5115978



 Home   E-Mail  home at CD root