| costs exc. future const.int. |
Total |
2088 |
2089 |
2090 |
2091 |
2092 |
| COSTS |
|
|
|
|
|
|
| Depr. assets acquired |
|
|
|
|
|
|
| Land Development |
|
|
|
|
|
|
| Building Cost |
8140000 |
8140000 |
|
|
|
|
| Service structures |
|
|
|
|
|
|
| Architecture & Engineering |
|
|
|
|
|
|
| Elevator/Escalator |
|
|
|
|
|
|
| Furniture & Equipment |
|
|
|
|
|
|
| Misc. Administration |
|
|
|
|
|
|
| Dev. Costs Expensed |
|
|
|
|
|
|
| Grants & Reimbursements |
|
|
|
|
|
|
| Contingency |
|
|
|
|
|
|
| Land |
1500000 |
1500000 |
|
|
|
|
| Financing Fees |
531544 |
198211 |
333333 |
|
|
|
| Total |
10171544 |
9838211 |
333333 |
|
|
|
|
