Laserfiche WebLink
<br /> <br />e <br /> <br />e <br /> <br />TRANGALEE DEVELOPMENT, INC. <br /> <br />DEVElOPERS · PLANNERS · ARCHITECTS. BUILDERS · CONSULTANTS <br /> <br />TRAVELOIx;E IA PORTE <br /> <br />PROFORMA <br /> <br />lAND COST <br /> <br />2.5 Acres = <br /> <br />108,900 sf. @ 5.50 sf <br /> <br />= <br /> <br />598,950.00 <br /> <br />OONSTRUCTION COST = <br /> <br />120 Roams and Support Facilities <br />55,388 sf. @ 35.000 sf. = <br /> <br />1,938,580.00 <br /> <br />Restaurant = <br />3;400 sf. @ 70.00 = <br />Parldng = <br />Landscaping = <br />FUrnishing = <br />Architect and Engineer = <br />Interim Interest * <br />Point and Fee (3% of loan) = <br />Constroction CNerllead (8%) = <br />Legal, Tax = <br />Contingency <br />Total Cost = <br /> <br />238,000.00 <br /> <br />65,000.00 <br />10,000.00 <br />360,000.00 <br />80,000.00 <br />276,000.00 <br />66,000.00 <br />176,800.00 <br />30,000.00 <br />200,000.00 <br /> <br />4,039,330.00 <br /> <br />Cost Per Roan <br /> <br />= 33,600.00 <br /> <br />12 GREENWAY PLAZA SUITE 902 <br />405 BROADWAY 512/222-9401 <br />SAN ANTONIO. TEXAS 78205 <br /> <br />HOUSTON. TEXAS 77046 n3/552-1991 <br />4910 SAN BERNADO 512/772-S2n <br />LAREDO. TEXAS 78041 <br />