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

St. Lucie West Warehouse (rental) test MTGES[;7]

Input array: QTR

Periods are Monthly Total 1 2 3 4 5 6 7 8 9 10 11
Field Expense                        
Land Development                        
Building Cost 249825   62456 62457 62456 62456            
Tenant Improvements 45000           10775   11182   7193 15850
Architecture & Engineering 7200 7200                    
Elevator/Escalator                        
Furniture & Equipment                        
Misc. Administration 20613 12613 1000 1000 1000 1000 1000 1000 1000 1000    
Dev. Costs Expensed                        
Grants & Reimbursements                        
Contingency 5000 119 1034 1034 1034 1034 178   185   119 263
TOTAL 327638 19932 64490 64491 64490 64490 11953 1000 12367 1000 7312 16113


 Home   E-Mail  home at CD root