EFTA00804874.pdf

SCHEDULE IX RENOVATIONS BUDGET (see attached) 64153399 Sch IX-I EFTA00804874  ConStrUatkon Budget 361/2016 666010 Nat YOrk NY Ina 11/101 a5 60 .00=1 MS =is Lobby!, Celt Laval Ilan alai 0=1= "HIM 8888888888 Rerove 141096e 806x1 at0 40 ea S 03003 0090e Leuxtry Math= 230610 Ml S 2,50010 1.11160comnia (tab* and 61101 150600 16. 5 1100010 WW2 0161096.1160000461161shes SOAK0 00 Ill S 8063003 bertporay lobbe Probes 2000000 16. 5 20.10010 Cent Oandition of 9001:00091,1516 356000 to.. S 3563003 6100.1(Pre16/090 5000000 foie S 5063003 km. talon 16610 bat 5 1,10010 00:640/1601Out019611116106:61/19 3000000= S 1403003 Sokoto a 5foom nn Laupanni raml 3510300 pal 5 15,00003 11.01/ $ a. 1.110/.Grstil =Carl 6610:0 $ $ Su nouf an 1 800100 aim 1900103 11.10101 IOW( 660= P. 1 5,01000 akra. 1/03111 1,03010 106:00 1190.0.= 1 300)00 Irefe 3.0010) 3.1000) =mu 40 40O CY 1660.01 56000.03 firet6016 1 600)00 411:6 0.0010) 6.00003 MSc Melds 3.000 15O Male 15.00103 15.0)003 bra seal Maul 1 3200300 arum 1200110 52.9.3003 1.40010 600 2500 SF 1500403 151060 1000/003110 ?SO 3000 SF 7.50103 7.5060 Crveal 450 640 if S1.130.03 µ.)f00 COP= 3100 1000 SF 310010) 311060 69.1.6i9eby 1 AUX0 40 afoot 16303 40603 ereanor Wang 1 3200300 alum 12FO0 12.03003 1.164 1 75.00500 area. 7546.03 751060 lioupten 101 1 NM /00 afoot 16303 40603 boon.s 0 6 ... 5 $0O 4. 430150 4.03003 lazedv= II 1=00 ea 1660.03 10060 MOO Palo Nur been 3 8.1600 6 1900101 16,93003 50:0160/661 100 3501 210010) 21030(0 6410101 14.000 201 8000.03 29100.03 walloranni 300 4500 yd 10600 3,0000 9.1.160m 60066 1 500300 Iran 5000.03 5.00030 (airy Mai 1 360/00 ea 16103 110001 Wool • to6.0 2,600 OW a/ •60103 41,40010 046 80 3600 yd 360.03 3.0.10.03 lifaled Ikonµ / ttsm navel SOO 900 a/ 1.20103 130110 law168411 1 35,00300 ea 156103 116010 10,360 1 6.0060 are.. 06.03 6.0300) 0.03.1 40)0 1000 al 28400103 26=10 fife 41,6 1 2500000 Ire.. 2567.03 25.0300) 16/1= 4000 1001 40007.10 6.0300) Lamer 4100 OM al 24.60.00 24,03110 16000.6611 16 1660 ea 19200.03 19.2000) Pootbhg 4000 3000 0 320000.03 320.0300) WM 4100 65 WI al 260,0660 260,03110 501310 4000 2001 MCCAW 840300) (new landsoust 1 $000 3fove 6301111 LOX= 5600 $ 3463960 611wIteflaims4•6011.1108911=n 5 $ Sea woe.Inn 1 32=00 fn. 3 Upolca Wento =into 25 4=10 CY 5 1060.03 10,10010 /160016 1 6.0060 ION S 600003 4.00400 Ma. Mar MO 1500 2...12 5 opolco 126003 600.03110 400 30/30 F S 12.6103 12.0300) /66 19 400 7:540 F S 10000.03 140300) 00.91 400 640 U 5 24/003.03 346001 (two 1.200 1000 F 5 2260.03 240300) Satan Cepenr, 1 06000 110. 5 6=03 610101 trtum. glary 1 96000 110. 5 1=03 60001 RAIIWA 1 3500300 116 S 13001110 110000) Coin 04 Irene. 20 1O ea S 161006 166001 h...b.r• 20 =CO ea 5 10=03 1410101 W.< .06 13121: (00 1500 1 S 266.03 23.0300) 0110 12000 200 al 5 2000.50 246001 61µ0m d«(-30 en 1 3.00300 refe 5 3000.03 3.0300) 6.30116016 1.(00 1901 5 69400.03 49.40000 1.01.6 flat ne 3,100 9.00 al 5 1061110 10,110101 ,,,,,,,,,, 1 3500000 ea S 15000.03 15.0300) Soy/ 4 3.0060 ea S 1660) 12.0300) u990.1 3100 MOO al S 1240060 2246001 fiend= 1 2000000 Ire.. 5 200603 Mao) IMONS. 3100 WOO al S 32=10 326001 Iecuniy 3100 SOO al S 25,201222 Mama Plyattit 3200 3001 S 96000.03 96.00000 arm 3100 1.500 af 5 101,000.03 20800001 Inc= asaud 3100 1500 af 5 416103 CVO= 0nram 3200 2001 5 6146.03 66.00000 A 1000.0 1= 6 . 6 1 20#21•30 "km S 106403 1/10010 9,916. 9. 106/ 1 wt.:. 4. maw. en Han I . 50 15040 4. 7,501111 5 7,50010 'yid xen06.691062=4:6 4 430)00 6 1600.0) S 6.00400 ........ 14 26040 ea 1600.10 5 2510001 {nee= Howl 1 3006000 afoot 1400103 5 10.100111 runi, 1 2=00 6 230110 5 2.50010 .96 30. muy... 1 3006000 ea 1400103 5 10.00010 Nee ton to see & =ease 10• I 16000 ea 6603 5 76001 104 F. attemf 9 96000 13 111000.0) 5 83.00000 P.,13... $ 16160.60 Castors and fitranat Mtn 93.9-n0i feint 8000 801 5 61000.03 63.0300) 9.... Lute. es pas0.31 100 350/0 ea 5 7000100 7010101 Pk. yoyi n:090(00109 8000 1900 II 5 3526103 352.0300) WM fina1a 0/010061103/601 4030 25O 041 5 3060103 3010300) New Door elad...nee 135 61000 ea 5 III=10 111,01101 P.0160 2691001-6469;10 1 0 4 9 80)00 6 5 7=03 710000 tn. m paint 0.60.4 1 23=10 ea 5 2/310.00 22,5601 :44.1* luediranowdo• soli 135 15000 ea 5 20.1600 2035001 a„, „,..,,,, ,1,3AN 1 900300 Iron 5 760.03 7=00 0.6 1wow he ccern 130 1506. ea 5 11=03 1950001 0=3 em111.00 Stir= 45 31003 ma 5 11.10103 14,50001 3/9 6, 1116 (01500 36 60300 ea 5 21.400.03 23.60000 '10.2 'rearm 9.000 25 SCOW 4a 5 20440.50 610101 1093e 6.91y Oine 1 1000000 101 S 10000.0) 140300) 161 sr Cenfaten 61 /X to16106 9 250301 S 22=03 22.50000 $.04.. i 131,05400 Pees(* 60610614 1106.. Inn. W.1 AC Urn. SO 20300 se 5 76100 7,02010 nd„c,3 09661 38 15000 aa 5 5450.00 16010 wean I= 00ns= Me 39 75000 ea 5 29.150.0) 2933003 Sweet 6916 sod Contelt 38 MOO ea 5 1130100 196010 1161 Coen Nan f.waters 39 9(000 6 5 1936.0) 19.9300) .14/ 16aveWall WC= 38 Latta 4a 5 66103 11200/101 AM 0= 0o:0 6160) 38 55004. 5 21.3603 201601 9. 010s. delIto farm 234 15000 ea 5 636.0) 610003 IM. Ste tun nocenon 76 40100 se 5 51.30103 31,6110 pm. 1.••d int cotes emu= 39 250220 at 5 1.110.03 %TACO na.Gc, 4.,..a, 39 2100 ea 5 760.03 730003 541 a.m. 5 ceiroe 1011ecincal 38 10 0 se 5 116103 136001 190.69 1 00 1 11 5.030 10001 5 50.00).10 540300) 11 0(Om( 39 75000 ea 5 29.210.03 29.2300) ass Caton Alokarata will arm mating ard Saw 10 10:03.03 6 5 360103 1200/101 140.610330518 1/00 39 4060 ea S 15300.03 15.60003 14063666960060610103661 39 800/30 ea S 33=0) 33=0) Nee 8099.20,00.0o6. S• =al 6 S 1130101 19,50001 11 0 6" 39 15100 ea S 51.3010) 69300) nee tlathyom Coon srd Martlemy SO 50100 6 S 1950103 19,50003 1,16: $ 90161111.00 WIetaflettl Nan Guelimmf $ /see.. (100 SI 135O 6 3 /366 3,1601 ,uff..• M 1.,, t• 33 201220 6 5 1040103 1030010 rot .6136.6 52 35000 ea 5 11.200.0) 1120003 Suf."' I0P..., 6 15003 6 5 1.100.03 102010 edenee 00 conies a .4 alle 52 75040 ea 5 39000.03 19.03003 pen°, gone, i n, co,00, 52 50000 ea 5 26.00103 µ00003 Peeow (.....0 010011 em f.flt 33 5=O6 5 20016 600100 wane: Wiry 52 500/30 ea 5 26000.0) 26.0304:0 lathe wino. hex 60 33 SO= 6 5 41.6603 41,60001 06669 , 69nrinonstrour0 ..-610.. 33 Ot8.03 ea S 71.60,03 030101 00.11091/109/1.1 6016 15.000 1$/30 If S 22560.03 225.03003 Cy:Leo.° Yp.noPt 33 13000 se S 2200.00 6603 Cow, I= ....1 Med.. 33 13000 se 5 2200.03 1.10003 M. Many 52 300 ea S •1.400.10 41(060 00 9 enon SO 1.30100 se S 630103 6,50000 /66469339 066s 665:=01 52 2500 ea 5 11000.0) 11.0)0.03 New 006.6 600 Wan Ill 15000 ea 5 46=0) 68000) Nee 811.01001(onon 1134 MOM 6 5 63060 41,60001 ahem attgam L44545 ,4floa 52 2500 ea S 13610) 13.0300) New 61 0160 52 NOM ea 5 10.400) 10.2000) Net Sellwoom tile SI 16003 se S 38200= 3826001 New 9011669g11P 00 52 NOM ea S 2020:20) MINN Am ea'frozen 1.0.0 faun end Tub 5paul $2 Kam 6 S 4140102 41.0000 Nee twiner. AtC4 LW' deb SI =al 6 S 26/010.03 260010 .f, :4,1[4,0 660111.11601 52 3COM ea S 1600.03 1160003 Pm e n•°nen, 191.6 119 33 40103 6 5 66110 2IVIOCao Nee ma/roam66 0.11.61eray 33 30100 pa 5 2900= IMO= 10131 $ 1.08030440 Venial ,.:.e w0 catnatened 2S 15.00000 ea S 3000000 S 30.0300, nee e ene.f. «n nob /160191 25 500001 5 MOTO) 5 106003 jart.:4A $ 40)3600 Catsup*. On $ 46$.190.301 0.6.964 (41.6160 5% 3 261650 insfrare• 15% 5 331,13174 101m= Gentfai 6.01040 7.0% 5 376.92193 '-00 I. In a 5 2304646 1.9.2.0 EFTA00804875  Soft Cost Analysis 3/31/2016 Life Hotel New York, NY Area sq ft/ no. cost u/m subtotal total notes Soft Costs Architect S 300.000 00 Engineering S 133.000 CO Insurance S 50.000 CO $ 483,000.00 EFTA00804876  SCHEDULE X PROJECT LOAN BUDGET (see attached) 64153399 Sch X-1 EFTA00804877  SCHEDULE IX RENOVATIONS BUDGET (see attached) 64153399 Sch IX-I EFTA00804878  ConStrUatkon Budget 361/2016 666010 Nat YOrk NY Ina 11/101 a5 60 .00=1 MS =is Lobby!, Celt Laval Ilan alai 0=1= "HIM 8888888888 Rerove 141096e 806x1 at0 40 ea S 03003 0090e Leuxtry Math= 230610 Ml S 2,50010 1.11160comnia (tab* and 61101 150600 16. 5 1100010 WW2 0161096.1160000461161shes SOAK0 00 Ill S 8063003 bertporay lobbe Probes 2000000 16. 5 20.10010 Cent Oandition of 9001:00091,1516 356000 to.. S 3563003 6100.1(Pre16/090 5000000 foie S 5063003 km. talon 16610 bat 5 1,10010 00:640/1601Out019611116106:61/19 3000000= S 1403003 Sokoto a 5foom nn Laupanni raml 3510300 pal 5 15,00003 11.01/ $ a. 1.110/.Grstil =Carl 6610:0 $ $ Su nouf an 1 800100 aim 1900103 11.10101 IOW( 660= P. 1 5,01000 akra. 1/03111 1,03010 106:00 1190.0.= 1 300)00 Irefe 3.0010) 3.1000) =mu 40 40O CY 1660.01 56000.03 firet6016 1 600)00 411:6 0.0010) 6.00003 MSc Melds 3.000 15O Male 15.00103 15.0)003 bra seal Maul 1 3200300 arum 1200110 52.9.3003 1.40010 600 2500 SF 1500403 151060 1000/003110 ?SO 3000 SF 7.50103 7.5060 Crveal 450 640 if S1.130.03 µ.)f00 COP= 3100 1000 SF 310010) 311060 69.1.6i9eby 1 AUX0 40 afoot 16303 40603 ereanor Wang 1 3200300 alum 12FO0 12.03003 1.164 1 75.00500 area. 7546.03 751060 lioupten 101 1 NM /00 afoot 16303 40603 boon.s 0 6 ... 5 $0O 4. 430150 4.03003 lazedv= II 1=00 ea 1660.03 10060 MOO Palo Nur been 3 8.1600 6 1900101 16,93003 50:0160/661 100 3501 210010) 21030(0 6410101 14.000 201 8000.03 29100.03 walloranni 300 4500 yd 10600 3,0000 9.1.160m 60066 1 500300 Iran 5000.03 5.00030 (airy Mai 1 360/00 ea 16103 110001 Wool • to6.0 2,600 OW a/ •60103 41,40010 046 80 3600 yd 360.03 3.0.10.03 lifaled Ikonµ / ttsm navel SOO 900 a/ 1.20103 130110 law168411 1 35,00300 ea 156103 116010 10,360 1 6.0060 are.. 06.03 6.0300) 0.03.1 40)0 1000 al 28400103 26=10 fife 41,6 1 2500000 Ire.. 2567.03 25.0300) 16/1= 4000 1001 40007.10 6.0300) Lamer 4100 OM al 24.60.00 24,03110 16000.6611 16 1660 ea 19200.03 19.2000) Pootbhg 4000 3000 0 320000.03 320.0300) WM 4100 65 WI al 260,0660 260,03110 501310 4000 2001 MCCAW 840300) (new landsoust 1 $000 3fove 6301111 LOX= 5600 $ 3463960 611wIteflaims4•6011.1108911=n 5 $ Sea woe.Inn 1 32=00 fn. 3 Upolca Wento =into 25 4=10 CY 5 1060.03 10,10010 /160016 1 6.0060 ION S 600003 4.00400 Ma. Mar MO 1500 2...12 5 opolco 126003 600.03110 400 30/30 F S 12.6103 12.0300) /66 19 400 7:540 F S 10000.03 140300) 00.91 400 640 U 5 24/003.03 346001 (two 1.200 1000 F 5 2260.03 240300) Satan Cepenr, 1 06000 110. 5 6=03 610101 trtum. glary 1 96000 110. 5 1=03 60001 RAIIWA 1 3500300 116 S 13001110 110000) Coin 04 Irene. 20 1O ea S 161006 166001 h...b.r• 20 =CO ea 5 10=03 1410101 W.< .06 13121: (00 1500 1 S 266.03 23.0300) 0110 12000 200 al 5 2000.50 246001 61µ0m d«(-30 en 1 3.00300 refe 5 3000.03 3.0300) 6.30116016 1.(00 1901 5 69400.03 49.40000 1.01.6 flat ne 3,100 9.00 al 5 1061110 10,110101 ,,,,,,,,,, 1 3500000 ea S 15000.03 15.0300) Soy/ 4 3.0060 ea S 1660) 12.0300) u990.1 3100 MOO al S 1240060 2246001 fiend= 1 2000000 Ire.. 5 200603 Mao) IMONS. 3100 WOO al S 32=10 326001 Iecuniy 3100 SOO al S 25,201222 Mama Plyattit 3200 3001 S 96000.03 96.00000 arm 3100 1.500 af 5 101,000.03 20800001 Inc= asaud 3100 1500 af 5 416103 CVO= 0nram 3200 2001 5 6146.03 66.00000 A 1000.0 1= 6 . 6 1 20#21•30 "km S 106403 1/10010 9,916. 9. 106/ 1 wt.:. 4. maw. en Han I . 50 15040 4. 7,501111 5 7,50010 'yid xen06.691062=4:6 4 430)00 6 1600.0) S 6.00400 ........ 14 26040 ea 1600.10 5 2510001 {nee= Howl 1 3006000 afoot 1400103 5 10.100111 runi, 1 2=00 6 230110 5 2.50010 .96 30. muy... 1 3006000 ea 1400103 5 10.00010 Nee ton to see & =ease 10• I 16000 ea 6603 5 76001 104 F. attemf 9 96000 13 111000.0) 5 83.00000 P.,13... $ 16160.60 Castors and fitranat Mtn 93.9-n0i feint 8000 801 5 61000.03 63.0300) 9.... Lute. es pas0.31 100 350/0 ea 5 7000100 7010101 Pk. yoyi n:090(00109 8000 1900 II 5 3526103 352.0300) WM fina1a 0/010061103/601 4030 25O 041 5 3060103 3010300) New Door elad...nee 135 61000 ea 5 III=10 111,01101 P.0160 2691001-6469;10 1 0 4 9 80)00 6 5 7=03 710000 tn. m paint 0.60.4 1 23=10 ea 5 2/310.00 22,5601 :44.1* luediranowdo• soli 135 15000 ea 5 20.1600 2035001 a„, „,..,,,, ,1,3AN 1 900300 Iron 5 760.03 7=00 0.6 1wow he ccern 130 1506. ea 5 11=03 1950001 0=3 em111.00 Stir= 45 31003 ma 5 11.10103 14,50001 3/9 6, 1116 (01500 36 60300 ea 5 21.400.03 23.60000 '10.2 'rearm 9.000 25 SCOW 4a 5 20440.50 610101 1093e 6.91y Oine 1 1000000 101 S 10000.0) 140300) 161 sr Cenfaten 61 /X to16106 9 250301 S 22=03 22.50000 $.04.. i 131,05400 Pees(* 60610614 1106.. Inn. W.1 AC Urn. SO 20300 se 5 76100 7,02010 nd„c,3 09661 38 15000 aa 5 5450.00 16010 wean I= 00ns= Me 39 75000 ea 5 29.150.0) 2933003 Sweet 6916 sod Contelt 38 MOO ea 5 1130100 196010 1161 Coen Nan f.waters 39 9(000 6 5 1936.0) 19.9300) .14/ 16aveWall WC= 38 Latta 4a 5 66103 11200/101 AM 0= 0o:0 6160) 38 55004. 5 21.3603 201601 9. 010s. delIto farm 234 15000 ea 5 636.0) 610003 IM. Ste tun nocenon 76 40100 se 5 51.30103 31,6110 pm. 1.••d int cotes emu= 39 250220 at 5 1.110.03 %TACO na.Gc, 4.,..a, 39 2100 ea 5 760.03 730003 541 a.m. 5 ceiroe 1011ecincal 38 10 0 se 5 116103 136001 190.69 1 00 1 11 5.030 10001 5 50.00).10 540300) 11 0(Om( 39 75000 ea 5 29.210.03 29.2300) ass Caton Alokarata will arm mating ard Saw 10 10:03.03 6 5 360103 1200/101 140.610330518 1/00 39 4060 ea S 15300.03 15.60003 14063666960060610103661 39 800/30 ea S 33=0) 33=0) Nee 8099.20,00.0o6. S• =al 6 S 1130101 19,50001 11 0 6" 39 15100 ea S 51.3010) 69300) nee tlathyom Coon srd Martlemy SO 50100 6 S 1950103 19,50003 1,16: $ 90161111.00 WIetaflettl Nan Guelimmf $ /see.. (100 SI 135O 6 3 /366 3,1601 ,uff..• M 1.,, t• 33 201220 6 5 1040103 1030010 rot .6136.6 52 35000 ea 5 11.200.0) 1120003 Suf."' I0P..., 6 15003 6 5 1.100.03 102010 edenee 00 conies a .4 alle 52 75040 ea 5 39000.03 19.03003 pen°, gone, i n, co,00, 52 50000 ea 5 26.00103 µ00003 Peeow (.....0 010011 em f.flt 33 5=O6 5 20016 600100 wane: Wiry 52 500/30 ea 5 26000.0) 26.0304:0 lathe wino. hex 60 33 SO= 6 5 41.6603 41,60001 06669 , 69nrinonstrour0 ..-610.. 33 Ot8.03 ea S 71.60,03 030101 00.11091/109/1.1 6016 15.000 1$/30 If S 22560.03 225.03003 Cy:Leo.° Yp.noPt 33 13000 se S 2200.00 6603 Cow, I= ....1 Med.. 33 13000 se 5 2200.03 1.10003 M. Many 52 300 ea S •1.400.10 41(060 00 9 enon SO 1.30100 se S 630103 6,50000 /66469339 066s 665:=01 52 2500 ea 5 11000.0) 11.0)0.03 New 006.6 600 Wan Ill 15000 ea 5 46=0) 68000) Nee 811.01001(onon 1134 MOM 6 5 63060 41,60001 ahem attgam L44545 ,4floa 52 2500 ea S 13610) 13.0300) New 61 0160 52 NOM ea 5 10.400) 10.2000) Net Sellwoom tile SI 16003 se S 38200= 3826001 New 9011669g11P 00 52 NOM ea S 2020:20) MINN Am ea'frozen 1.0.0 faun end Tub 5paul $2 Kam 6 S 4140102 41.0000 Nee twiner. AtC4 LW' deb SI =al 6 S 26/010.03 260010 .f, :4,1[4,0 660111.11601 52 3COM ea S 1600.03 1160003 Pm e n•°nen, 191.6 119 33 40103 6 5 66110 2IVIOCao Nee ma/roam66 0.11.61eray 33 30100 pa 5 2900= IMO= 10131 $ 1.08030440 Venial ,.:.e w0 catnatened 2S 15.00000 ea S 3000000 S 30.0300, nee e ene.f. «n nob /160191 25 500001 5 MOTO) 5 106003 jart.:4A $ 40)3600 Catsup*. On $ 46$.190.301 0.6.964 (41.6160 5% 3 261650 insfrare• 15% 5 331,13174 101m= Gentfai 6.01040 7.0% 5 376.92193 '-00 I. In a 5 2304646 1.9.2.0 EFTA00804879  Soft Cost Analysis 3/31/2016 Life Hotel New York, NY Area sq ft/ no. cost u/m subtotal total notes Soft Costs Architect S 300.000 00 Engineering S 133.000 CO Insurance S 50.000 CO $ 483,000.00 EFTA00804880  SCHEDULE X PROJECT LOAN BUDGET (see attached) 64153399 Sch X-1 EFTA00804881