|
sDRAFT
<br />ug�
<br />ECr rp CHANGE
<br />TOTAL
<br />REIMBURSABLE
<br />ACTUAL COSTS
<br />!i
<br />COSTS
<br />TO DATE
<br />ACTUAL
<br />VARIANCE
<br />LIBERTY PROPERTY ESTIMATED
<br />AND ESTIMATED
<br />OVER
<br />OVER
<br />LIMITED PARTNERSHIP ADDITIONAL COST
<br />ADDITIONAL COST
<br />(UNDER)
<br />(UNDER)
<br />AS OF NOVEMBER 8, 2017 TO COMPLETE
<br />TO COMPLETE
<br />ESTIMATE
<br />ESTIMATE
<br />S
<br />$
<br />S
<br />3460,057
<br />S
<br />(268,943)
<br />-7,02%a
<br />S
<br />350,000
<br />409.911
<br />$
<br />758,911
<br />S
<br />$
<br />1,142,667
<br />S
<br />471,667
<br />7019'%
<br />69,274
<br />$
<br />69,274
<br />$
<br />$
<br />1,024,847
<br />$
<br />513,947
<br />100,56%
<br />5
<br />-
<br />5
<br />S
<br />2,304,431
<br />S
<br />4,431
<br />0,19%
<br />1,002,032
<br />(357,968)
<br />-26.32%
<br />2,976
<br />869,260
<br />(362,740)
<br />-29A"%
<br />S
<br />2,976
<br />$
<br />S
<br />4,175,723
<br />S
<br />(716,277)
<br />-14.64%
<br />$
<br />S
<br />$
<br />45,448
<br />$
<br />(74.552)
<br />-62.13'%
<br />$
<br />$
<br />660,042
<br />$
<br />360.042
<br />120.01 %
<br />$
<br />S
<br />182,001
<br />$
<br />62,001
<br />51.67%
<br />$
<br />314,712
<br />S
<br />$
<br />1,149,144
<br />S
<br />(153,856)
<br />-11.81%
<br />$
<br />49,860
<br />$
<br />$
<br />1,420,273
<br />$
<br />1,420,273
<br />$
<br />1,195,733
<br />$
<br />$
<br />13,360,202
<br />$
<br />1,614,202
<br />Schedule B
<br />Page 2 of 2
<br />
|