New Construction Deal Analysis

[Brandon G.]

This is my first new construction and I would be very interested in the opinions of others with experience.  This is for a self storage facility that includes 4 aces.  The plan is to develop half the acreage with 3 or 4 buildings and expand in the future.  One thing to consider is that I believe the costs for running electricity is inflated, however I have left it as a conservative estimate for now.  The columns in Bright Red correlate to starting with 3 buildings, the Dark Red correlates to 4 buildings. 

Thank you,

Brandon