Table 4.1 - Corny's fax: Rough Project Schedule Plan for payment Item Description Notes during months Land already purchased Planning consultant fee (Bob Builder) 1,2,3 will probably bill you in three equal installments Consultant Fee (Corny Construction) 2,3 we will bill you in two equal installments Architect fee (Tony Tect) 3.4,5.6 will probably bill you in four equal installments Permitting cost (Tony Tect) in last month of Tony's work First two months: $5000 each Design & cons. engineer fee (Angie Neer) 3-24 Months 5,6,7,8: $9.500 each Months 9-22: $7,800 Months 23, 24: $3,900 Month 7: 20% of total 7 Grading and site work sub 7,8,9 Months 8,9: 40% each Monthly installments of: $1,003,125 8 Construction of shopping facility 3-24 9 Construction of parking lot 22,23 will probably bill you in two equal installments 10 Installation of utilities by sub 11, 12 will probably bill you in two equal installments 11 Installation of electrical reticulation by sub 12 one payment 12 Landscaping sub 24 one payment Table 4.2 - Corny's Parameter Estimate of Costs for the Mount Hope Market (Provided previously in Chapter 3) Item Description Estimated Cost $ Land 2.945,000 2 Bob Builder consulting fee 50,000 3 Corny Cornell consulting fee 34.000 4 Architect fee 105,000 5 Permitting cost 25.000 6 Design & consulting engineer fee 165.000 Grading and site work sub 2.270,000 B Construction of shopping facility 16,050,000 9 Construction of parking lot 1.850,000 10 Installation of utilities by sub 1.311,000 1 1 Installation of electrical reticulation by sub 500,000 12 Landscaping sub 278.000 17 Allowance for fees of loans and interests 4,450,000 Total 30.033,000