| 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 |
|
