Laserfiche WebLink
:~, ~ • • <br /> <br />• <br />• <br />TRANGALEE DEVELOPMENT, INC~ <br />DEVELOPERS • PLANNERS • ARCHITECTS • BUILDERS • CONSULTANTS <br />TRAVEf.ADGE LA FORTE <br />PROFORMA <br />LAND COST 2.5 Acres = <br />108,900 sf. @ 5.50 sf ~ _ <br />OONSTRIJCTION OOS`T = <br />120 Roams and Support Facilities <br />55,388 sf. @ 35.000 sf. _ <br />Restaurant = <br />3,400 sf. @ 70.00 = <br />park' n~ _ <br />Landscaping = <br />F1.irnishing = <br />Architect and Engineer = <br />Interim Interest -` <br />Point and Fee (3% of loan) _ <br />Construction Overhead (8%) _ <br />Legal, Tax = <br />contingency = <br />Total Cost = <br />Cost Per Roan = 33,600.00 <br />12 GREENWAY PLAZA SUITE 902 <br />105 BROADWAY 5121222A401 <br />SAN ANTONIO, TEXAS 78205 <br />598,950.00 <br />1,938,580.00 <br />238,000.00 <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 />4,039,330.00 <br />HOUSTON, TEXAS 77046 71315521991 <br />4910 SAN BERNADO 512!772.5271 <br />LAREDO, TEXAS 78041 <br />