| costs exc. future const.int. |
Total |
1988 |
1989 |
1990 |
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
| COSTS |
|
|
|
|
|
|
|
|
|
|
|
|
| Field Expense |
|
|
|
|
|
|
|
|
|
|
|
|
| Land Development |
|
|
|
|
|
|
|
|
|
|
|
|
| Building Cost |
41,400,000 |
41,400,000 |
|
|
|
|
|
|
|
|
|
|
| Tenant Improvements |
|
|
|
|
|
|
|
|
|
|
|
|
| Architecture & Engineering |
|
|
|
|
|
|
|
|
|
|
|
|
| Elevator/Escalator |
|
|
|
|
|
|
|
|
|
|
|
|
| Furniture & Equipment |
|
|
|
|
|
|
|
|
|
|
|
|
| Misc. Administration |
|
|
|
|
|
|
|
|
|
|
|
|
| Dev. Costs Expensed |
|
|
|
|
|
|
|
|
|
|
|
|
| Grants & Reimbursements |
|
|
|
|
|
|
|
|
|
|
|
|
| Contingency |
|
|
|
|
|
|
|
|
|
|
|
|
| Land |
13,788,750 |
13,788,750 |
|
|
|
|
|
|
|
|
|
|
| Financing Fees |
1,920,876 |
|
|
|
|
|
|
|
|
|
|
1,920,876 |
| Total |
57,109,626 |
55,188,750 |
|
|
|
|
|
|
|
|
|
1,920,876 |
|
