| costs exc. future const.int. |
Total |
ToDate |
2089 |
2090 |
2091 |
2092 |
| COSTS |
|
|
|
|
|
|
| Depr. assets acquired |
|
|
|
|
|
|
| Land Development |
734400 |
734400 |
|
|
|
|
| Building Cost |
4074624 |
4074624 |
|
|
|
|
| Service structures |
|
|
|
|
|
|
| Architecture & Engineering |
|
|
|
|
|
|
| Elevator/Escalator |
|
|
|
|
|
|
| Furniture & Equipment |
|
|
|
|
|
|
| Misc. Administration |
|
|
|
|
|
|
| Dev. Costs Expensed |
|
|
|
|
|
|
| Grants & Reimbursements |
|
|
|
|
|
|
| Contingency |
|
|
|
|
|
|
| Land |
350000 |
350000 |
|
|
|
|
| Financing Fees |
273800 |
74575 |
199225 |
|
|
|
| Total |
5432824 |
5233599 |
199225 |
|
|
|
|
