Develop
Capital Requirement
Development (Details Below)
Pre-Development
Training & Start-Up
Operating Reserve (3 Month)
$6,000,000
$5,610,000
$150,000
$60,000
$180,000
Development Budget
Building
Pools & Pool Equipment
FF&E, Site Prep, Utilities
Fees & Contingency
$5,610,000
$3,431,000
$924,000
$320,000
$935,000