The document provides a breakdown of costs for constructing an Eco-Plaza project totaling $3,396,857.87. It also lists the monthly expenditures of $24,942.56 required to pay back the building loan and utility bills. However, the Eco-Plaza is estimated to generate $35,968.25 in monthly income from a $5 subsidized membership fee for the 143873 people within a 5-mile radius, which would cover the monthly costs and make the project financially sustainable.

1. Item Cost Description
Site & Parking Lot $346,753.00 Land work, asphalt, concrete, etc.
Structural Frame $314,740.65 Steel Frame, Foundation, and Slab
Building $1,710,000.00 Finish, Electrical, plumbing @ $60/sq.ft.
Roof Lawn $110,175.00 @ $20 per square foot of material
Fees and Permits $362,554.08 Water and Sewer Impact Fees and Permits
Solar Panels $390,880.00 Solar Array System
Engineering Services $161,755.14 5% for Engineering services
Total $3,396,857.87
*Cost where estimated using www.get-a-quote.net - and some verified by field represenatives*
Monthly Expenditures Possible Income
Building Loan $21,761.15 Income Assuming 5% of 5 mile radius membership
CPS Bill $2,140.00 5-Mile Radius Population 143873
SAWS Bill $1,041.41 Subsidised Monthly Membership $5.00
Total $24,942.56 Monthly Income $35,968.25
Services at Eco-Plaza such as child care, and career assistance will be at no cost in eco plaze, however gym memberships
will be only $5. Given competition nearby, the cheapest price is Golds Gym at $30.00 a month. Therefore being a much better
option for nearby families in need for more community centralized facilities.

2. much better