Executive Plaza (Pre-Construction)

Periods are Monthly	Total	1	3	4	5	6	7	8	9	10	11	12	13	14
140.5 Field Expense	1000	325	123	42	13			12			13	65	28	379
141 Land Development	1000	325	123	42	13			12			13	65	28	379
143 Building Cost	1000		80	100	80	90	70	70	90	70	100	80	80	90
143.65 Tenant Improvements	1000							121	155	121	172	138	138	155
152 Architecture & Engineering	1000	599	105	31	12	12	12	14	12	12	12	6	99	74
143.5 Elevator/Escalator	1000												500	500
143.6 Furniture & Equipment	1000	41	186									258	258	257
148 Misc. Administration	1000	470	78	34	34	34	34	112	34	34	34	34	34	34
166 Dev. Costs Expensed	1000	1000
161 Grants & Reimbursements	1000													1000
153 Contingency	1000							121	155	121	172	138	138	155
TOTAL	11000	2760	695	249	152	136	116	462	446	358	516	784	1303	3023