|
Home2 Suites Ramsey,MN Number of,,,,...
<br /> 4 Story,Wood Frame,Indoor Pool Number of Suites Parking Spaces
<br /> 82 85
<br /> Land $311,45400 $3,798.22 2% Price/Space
<br /> Site Improvements(Parking) $306,000.00 $3,731.71 2% $3,600,00
<br /> Construction $10,884,367.00 $132,736.18 69% 57742
<br /> Furniture,Fixtures,&Equipment/IT/Telecom/OS&E $1,830,240.00 $22,320.00 12%
<br /> Intangibles $2,386,313.21 $29,101.38 15%
<br /> Total $15,718,374.21 $191,687.49 100%
<br /> A/E $ 363,274.94 $ 4,430.18 2.31%
<br /> Civil $ 36,720.00 $ 447.80 12.00%
<br /> Developer Fee $ 353,663.42 $ 4,312.97 2.25%
<br /> Impact Fees&Gov't Fees $ 73,800.00 $; 900.00
<br /> Affiliation Fee $ 37,500.00 $ 457.32
<br /> Loan Fees and Interest $ 451,078.04 $ 5,500.95 7.50% 12 Months
<br /> Pre-Opening,Start-up Overhead,Debt Service Reserve $ 290,000.00 $ 3,536.59
<br /> Miscellaneous OS&E(Pre-opening) $ 164,000.00 $ 2,000.00
<br /> Contingency $ 616,276.81 $ 7,515.57 4.00%
<br /> $ 2,386,313.21 $ 29,101.38
<br />
|