|
Home2 Suites - Ramsey, MN
<br />4 Story, Wood Frame, Indoor Pool
<br />Land
<br />Site Improvements (Curb cuts, utilities, earthwork,
<br />Construction
<br />Furniture, Fixtures, & Equipment/IT/Telecom/0
<br />Intangibles
<br />Total
<br />$434,511.00
<br />$839,500.00
<br />$12,453,548.00
<br />$2,187,360.00
<br />$2,769,962.89
<br />$18,684,881.89
<br />Break even RevPAR, Stabilized FY3
<br />Debt service and Operating Expenses, Stabilized FY3
<br />A/E
<br />Civil
<br />Developer Fee
<br />Impact Fees & Gov't Fees
<br />Affiliation Fee
<br />Loan Fees and Interest
<br />Pre -Opening, Start-up Overhead, Debt Service Re! $
<br />Miscellaneous OS&E (Pre -opening)
<br />Contingency
<br />1.035
<br />Number of Suite!
<br />98
<br />$4,433.79
<br />$8,566.33
<br />$127,077.02
<br />$22,320.00
<br />$28,264.93
<br />$190,662.06
<br />$87.70
<br />$3,040,130.23
<br />417,971.02 $
<br />50,370.00 $
<br />373,697.64 $
<br />88,200.00 $
<br />37,500.00 $
<br />536,209.40 $
<br />340,000.00 $
<br />196,000.00 $
<br />730,014.84 $
<br />2,769,962.89 $
<br />4,265.01
<br />513.98
<br />3,813.24
<br />900.00
<br />382.65
<br />5,471.52
<br />3,469.39
<br />2,000.00
<br />7,449.13
<br />28,264.93
<br />
|