Complete the assignment given in the pictures using Excel.

There should be a $3$rd image but it won't let me upload it$.$ This is what it says:

Budget Line Item Cost PSF

Purchase Price $$25,000,000$ $$88\mathrm{.}92$

Diligence & Closing Costs $$586,987$ $$2\mathrm{.}09$

Demolition Costs $$1,120,625$ $$3\mathrm{.}99$

Hard Construction Costs $$21,750,334$ $$77\mathrm{.}36$

Architectural & Engineering Costs $$720,760$ $$2\mathrm{.}56$

Testing & Inspection Costs $$231,951$ $$0\mathrm{.}83$

Permits & Fees Costs $$1,648,310$ $$5\mathrm{.}86$

Legal & Closing Costs $$225,000$ $$0\mathrm{.}80$

Marketing Costs$*$ TBD TBD

Financing & Interest Costs$*$ TBD TBD

Other $($Incl$.$ Gen Contingency$)$ $$3,367,787$ $$11\mathrm{.}98$

Totals $$54,651754$ $$194\mathrm{.}39$

$*$Budget line item not included and will need to be determined given assumption from prior page and incorporated into budget