SCHEDULE IX

SCHEDULE IX RENOVATIONS BUDGET (see attached) 64153399 Sch IX-I PROT0 ConStrUatkon Budget 361/2016 666010 Nat YOrk NY Ina 11/101 a5 60 .00=1 MS =is Lobby!, Celt Laval Ilan alai 0=1= Rerove 141096e 806x1 0090e Leuxtry Math= 1.11160comnia (tab* and 61101 WW2 0161096.1160000461161shes bertporay lobbe Probes Cent Oandition of 9001:00091,1516 6100.1(Pre16/090 km. talon 00:640/1601Out019611116106:61/19 Sokoto a 5foom nn Laupanni raml at 0 40 230610 150600 SOAK 0 00 2000000 356000 5000000 16610 3000000= 3510300 ea Ml 16. Ill 16. to.. foie bat pal "HIM S 03003 S 2,50010 5 1100010 S 8063003 5 20.10010 S 3563003 S 5063003 5 1,10010 S 1403003 5 15,00003 11.01/ a. 1.110/.Grstil Êrl 6610:0 Su nouf an IOW( 660= P. 106:00 1190.0.= =mu firet6016 MSc Melds bra seal Maul 1.40010 1000/003110 Crveal COP= 69.1.6i9eby ereanor Wang 1.164 lioupten 101 boon.s 0 6 ... lazedv= 1 [repeated 3 times] 40 1 3.000 1 600 ?SO 450 3100 1 [repeated 4 times] 5 II 800100 5,01000 300)00 40O 600)00 15O 3200300 2500 3000 640 1000 AUX 0 40 3200300 75.00500 NM /00 $0O 1 8.1600 3501 201 4500 500300 360/00 OW 3600 900 35,00300 6.0060 1000 2500000 1001 OM 1660 3000 65 WI 2001 $000 aim akra. Irefe CY 411:6 Male arum SF SF if SF afoot alum area. afoot 4. ea 6 yd Iran ea a/ yd a/ ea are.. al Ire.. al ea 0 al 3fove 1900103 1/03111 3.0010) 1660.01 0.0010) 15.00103 1200110 1500403 7.50103 S1.130.03 310010) 16303 12FO0 7546.03 16303 430150 1660.03 1900101 210010) 8000.03 10600 5000.03 16103 •60103 360.03 1.20103 156103 06.03 28400103 2567.03 40007.10 24.60.00 19200.03 320000.03 260,0660 MCCAW 6301111 11.10101 1,03010 3.1000) 56000.03 6.00003 15.0)003 52.9.3003 151060 7.5060 μ.)f00 311060 40603 12.03003 751060 40603 4.03003 10060 MOO Palo Nur been 50:0160/661 6410101 walloranni 9.1.160m 60066 (airy Mai Wool • to6.0 046 lifaled Ikonμ / ttsm navel law168411 10,360 0.03.1 fife 41,6 16/1= Lamer 16000.6611 Pootbhg WM 501310 (new landsoust 3 100 14.000 300 1 1 2,600 80 SOO 1 1 40)0 1 4000 4100 16 4000 4100 4000 1 16,93003 21030(0 29100.03 3,0000 5.00030 110001 41,40010 3.0.10.03 130110 116010 6.0300) 26 25.0300) 6.0300) 24,03110 19.2000) 320.0300) 260,03110 840300) LOX= 5600 3463960 611wIteflaims4•6011.1108911=n 5 Sea woe. Inn =into /160016 Ma. Mar 600.03110 /66 19 00.91 (two Satan Cepenr, trtum. glary RAIIWA Coin 04 Irene. h...b.r• W.< .06 13121: 0110 61μ0m d«(-30 en 6.30116016 1.01.6 flat ne Soy/ u990.1 fiend= I MONS. Iecuniy Plyattit arm Inc= asaud 0nram A 1000.0 16 . 6 1 25 1 MO 400 1.200 1 20 20 (00 12000 1 1.(00 3,100 1 4 3100 1 3100 3100 3200 3100 3100 3200 1 32 4 6.0060 1500 30/30 7:540 640 1000 06000 96000 3500300 1O =CO 1500 200 3.00300 1901 9.00 3500000 3.0060 MOO 2000000 WOO SOO 3001 1.500 1500 2001 20#21•30 fn. CY ION 2...12 F F U F 110. 110. 116 ea ea 1 al refe al ea ea al Ire.. al al af af "km 3 Upolca 5 1060.03 S 600003 5 opolco S 12.6103 S 10000.03 5 24/003.03 5 2260.03 5 6 5 1 S 13001110 S 161006 5 10 S 266.03 5 2000.50 5 3000.03 5 69400.03 5 1061110 S 15000.03 S 1660) S 1240060 5 200603 S 32 S 25,201222 S 96000.03 5 101,000.03 5 416103 5 6146.03 S 106403 Wento 10,10010 4.00400 126003 12.0300) 140300) 346001 240300) 610101 60001 110000) 166001 1410101 23.0300) 246001 3.0300) 49.40000 10,110101 15.0300) 12.0300) 2246001 Mao) 326001 Mama 96.00000 20800001 CVO= 66.00000 1/10010 9,916. 9. 106/ 1 wt.:. 4 . maw. en Han I 'yid xen06.691062=4:6 {nee= Howl runi, .96 30. muy... Nee ton to see & êse 10• 104 F. attemf 50 4 14 1 I 9 15040 430)00 26040 3006000 2 3006000 16000 96000 4. 6 ea afoot 6 ea ea 13 7,501111 1600.0) 1600.10 1400103 230110 1400103 6603 111000.0) 5 7,50010 S 6.00400 5 2510001 5 10.100111 5 2.50010 5 10.00010 5 76001 5 83.00000 P.,13... 16160.60 Castors and fitranat Mtn 93.9-noi feint 9.... Lute. es pas0.31 Pk. yoyi n:090(00109 WM fina1a 0/010061103/601 New Door elad...nee P.0160 2691001-6469;10 1 0 4 tn. m paint 0.60.4 :44.1* luediranowdo• soli a", ",..,,,, ,1,3 AN 0.6 1 wow he ccern 0=3 em111.00 Stir= 3/9 6, 1116 (01500 '10.2 'rearm 9.000 1093e 6.91y Oine 161 sr Cenfaten 61 /X to 16106 8000 100 8000 4030 135 9 1 135 1 130 45 36 25 1 9 801 350/0 1900 25O 61000 80)00 23 15000 900300 1506. 31003 60300 SCOW 1000000 250301 ea II 041 ea 6 ea ea Iron ea ma ea 4a 101 5 61000.03 5 7000100 5 3526103 5 3060103 5 III 5 7 5 2/310.00 5 20.1600 5 760.03 5 11 5 11.10103 5 21.400.03 5 20440.50 S 10000.0) S 22 63.0300) 7010101 352.0300) 3010300) 111,01101 710000 22,5601 2035001 7 1950001 14,50001 23.60000 610101 140300) 22.50000 $.04.. i 131,05400 Pees(* 60610614 1106.. Inn. W.1 AC Urn. nd"c,3 09661 wean I= 00ns= Me Sweet 6916 sod Contelt 1161 Coen Nan f. waters .1/416aveWall WC= AM 0= 0o:0 6160) 9. 010s. del Ito farm IM. Ste tun nocenon pm. 1.•• d int cotes emu= na.Gc, 4.,..a, 541 a.m. 5 ceiroe 1011ecincal 190.69 1 00 1 11 11 ( ass 0(Om Caton Alokarata will arm mating ard Saw 140.610330518 1/00 14063666960060610103661 Nee 8099.20,00.0o6. 11 06" nee tlathyom Coon srd Martlemy SO 38 39 38 39 38 38 234 76 39 39 38 5.030 39 10 39 39 S• 39 SO 20300 15000 75000 MOO 9(000 Latta 55004. 15000 40100 250220 2100 10 0 10001 75000 10:03.03 4060 800/30 =al 15100 50100 se aa ea ea 6 4a ea se at ea se ea 6 ea ea 6 ea 6 5 76100 5 5450.00 5 29.150.0) 5 1130100 5 1936.0) 5 66103 5 21.3603 5 636.0) 5 51.30103 5 1.110.03 5 760.03 5 116103 5 50.00).10 5 29.210.03 5 360103 S 15300.03 S 33=0) S 1130101 S 51.3010) S 1950103 7,02010 16010 2933003 196010 19.9300) 11200/101 201601 610003 31,6110 %TACO 730003 136001 540300) 29.2300) 1200/101 15.60003 33=0) 19,50001 69300) 19,50003 1,16: 90161111.00 WIetaflettl Nan Guelimmf /see.. (100 ,uff..• M 1.,, t• rot .6136.6 Suf."' I0P..., edenee 00 conies a .4 alle pen°, gone, i n, co,00, Pee ow (.....0 010011 em f.flt wane: Wiry lathe wino. hex 60 06669 , 69nrinonstrour0 ..-610.. 00.11091/109/1.1 6016 Cy:Leo.° Yp.noPt Cow, I= ....1 Med.. M. Many 00 9 enon /66469339 066s 665: New 006.6 600 Wan Nee 811.01001(onon ahem attgam L44545,4floa New 61 0160 Net Sellwoom tile New 9011669g11P 00 Am ea 'frozen 1.0.0 faun end Tub 5paul Nee twiner. AtC4 LW' deb .f, :4,1[4,0 660111.11601 Pm e n• °nen, 191.6 119 Nee ma/roam66 0.11.61eray SI 33 52 6 52 52 33 52 33 33 15.000 33 33 52 SO 52 Ill 1134 52 52 SI 52 $2 SI 52 33 33 135O 201220 35000 15003 75040 50000 5=O6 500/30 SO= Ot8.03 1$/30 13000 13000 300 1.30100 2500 15000 MOM 2500 NOM 16003 NOM Kam =al 3COM 40103 30100 6 6 ea 6 ea 6 ea If se se ea se ea ea 6 ea ea se ea 6 6 ea 6 pa 3 /366 5 1040103 5 11.200.0) 5 1.100.03 5 39000.03 5 26.00103 5 20016 5 26000.0) 5 41.6603 S 71.60,03 S 22560.03 S 2200.00 5 2200.03 S •1.400.10 S 630103 5 11000.0) 5 46=0) 5 63060 S 13610) 5 10.400) S 38200= S 2020:20) S 4140102 S 26/010.03 S 1600.03 5 66110 5 2900= 3,1601 1030010 1120003 102010 19.03003 μ00003 600100 26.0304:0 41,60001 030101 225.03003 6603 1.10003 41(060 6,50000 11.0)0.03 68000) 41,60001 13.0300) 10.2000) 3826001 MINN 41.0000 260010 1160003 2IVIOCao IMO= 101 31 1.08030440 Venial ,.:.e w0 catnatened nee e ene.f. «n nob /160191 2S 25 15.00000 500001 ea S 3000000 5 MOTO) S 30.0300, 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 I. a 5 2304646 '-00 In 1.9.2.0 PROT1 Soft Cost Analysis Life Hotel New York, NY 3/31/2016 Area sq ft/ no. cost u/m subtotal total notes Soft Costs Architect Engineering Insurance S 300.000 00 133.000 CO 50.000 CO 483,000.00 PROT2 SCHEDULE X PROJECT LOAN BUDGET (see attached) 64153399 Sch X-1 PROT3 SCHEDULE IX RENOVATIONS BUDGET (see attached) 64153399 Sch IX-I PROT4 ConStrUatkon Budget 361/2016 666010 Nat YOrk NY Ina 11/101 a5 60 .00=1 MS =is Lobby!, Celt Laval Ilan alai 0=1= Rerove 141096e 806x1 0090e Leuxtry Math= 1.11160comnia (tab* and 61101 WW2 0161096.1160000461161shes bertporay lobbe Probes Cent Oandition of 9001:00091,1516 6100.1(Pre16/090 km. talon 00:640/1601Out019611116106:61/19 Sokoto a 5foom nn Laupanni raml at 0 40 230610 150600 SOAK 0 00 2000000 356000 5000000 16610 3000000= 3510300 ea Ml 16. Ill 16. to.. foie bat pal "HIM S 03003 S 2,50010 5 1100010 S 8063003 5 20.10010 S 3563003 S 5063003 5 1,10010 S 1403003 5 15,00003 11.01/ a. 1.110/.Grstil Êrl 6610:0 Su nouf an IOW( 660= P. 106:00 1190.0.= =mu firet6016 MSc Melds bra seal Maul 1.40010 1000/003110 Crveal COP= 69.1.6i9eby ereanor Wang 1.164 lioupten 101 boon.s 0 6 ... lazedv= 1 40 1 3.000 1 600 ?SO 450 3100 1 [repeated 4 times] 5 II 800100 5,01000 300)00 40O 600)00 15O 3200300 2500 3000 640 1000 AUX 0 40 3200300 75.00500 NM /00 $0O 1 8.1600 3501 201 4500 500300 360/00 OW 3600 900 35,00300 6.0060 1000 2500000 1001 OM 1660 3000 65 WI 2001 $000 aim akra. Irefe CY 411:6 Male arum SF SF if SF afoot alum area. afoot 4. ea 6 yd Iran ea a/ yd a/ ea are.. al Ire.. al ea 0 al 3fove 1900103 1/03111 3.0010) 1660.01 0.0010) 15.00103 1200110 1500403 7.50103 S1.130.03 310010) 16303 12FO0 7546.03 16303 430150 1660.03 1900101 210010) 8000.03 10600 5000.03 16103 •60103 360.03 1.20103 156103 06.03 28400103 2567.03 40007.10 24.60.00 19200.03 320000.03 260,0660 MCCAW 6301111 11.10101 1,03010 3.1000) 56000.03 6.00003 15.0)003 52.9.3003 151060 7.5060 μ.)f00 311060 40603 12.03003 751060 40603 4.03003 10060 MOO Palo Nur been 50:0160/661 6410101 walloranni 9.1.160m 60066 (airy Mai Wool • to6.0 046 lifaled Ikonμ / ttsm navel law168411 10,360 0.03.1 fife 41,6 16/1= Lamer 16000.6611 Pootbhg WM 501310 (new landsoust 3 100 14.000 300 1 1 2,600 80 SOO 1 1 40)0 1 4000 4100 16 4000 4100 4000 1 16,93003 21030(0 29100.03 3,0000 5.00030 110001 41,40010 3.0.10.03 130110 116010 6.0300) 26 25.0300) 6.0300) 24,03110 19.2000) 320.0300) 260,03110 840300) LOX= 5600 3463960 611wIteflaims4•6011.1108911=n 5 Sea woe. Inn =into /160016 Ma. Mar 600.03110 /66 19 00.91 (two Satan Cepenr, trtum. glary RAIIWA Coin 04 Irene. h...b.r• W.< .06 13121: 0110 61μ0m d«(-30 en 6.30116016 1.01.6 flat ne Soy/ u990.1 fiend= I MONS. Iecuniy Plyattit arm Inc= asaud 0nram A 1000.0 16 . 6 1 25 1 MO 400 1.200 1 20 20 (00 12000 1 1.(00 3,100 1 4 3100 1 3100 3100 3200 3100 3100 3200 1 32 4 6.0060 1500 30/30 7:540 640 1000 06000 96000 3500300 1O =CO 1500 200 3.00300 1901 9.00 3500000 3.0060 MOO 2000000 WOO SOO 3001 1.500 1500 2001 20#21•30 fn. CY ION 2...12 F F U F 110. 110. 116 ea ea 1 al refe al ea ea al Ire.. al al af af "km 3 Upolca 5 1060.03 S 600003 5 opolco S 12.6103 S 10000.03 5 24/003.03 5 2260.03 5 6 5 1 S 13001110 S 161006 5 10 S 266.03 5 2000.50 5 3000.03 5 69400.03 5 1061110 S 15000.03 S 1660) S 1240060 5 200603 S 32 S 25,201222 S 96000.03 5 101,000.03 5 416103 5 6146.03 S 106403 Wento 10,10010 4.00400 126003 12.0300) 140300) 346001 240300) 610101 60001 110000) 166001 1410101 23.0300) 246001 3.0300) 49.40000 10,110101 15.0300) 12.0300) 2246001 Mao) 326001 Mama 96.00000 20800001 CVO= 66.00000 1/10010 9,916. 9. 106/ 1 wt.:. 4 . maw. en Han I 'yid xen06.691062=4:6 {nee= Howl runi, .96 30. muy... Nee ton to see & êse 10• 104 F. attemf 50 4 14 1 I 9 15040 430)00 26040 3006000 2 3006000 16000 96000 4. 6 ea afoot 6 ea ea 13 7,501111 1600.0) 1600.10 1400103 230110 1400103 6603 111000.0) 5 7,50010 S 6.00400 5 2510001 5 10.100111 5 2.50010 5 10.00010 5 76001 5 83.00000 P.,13... 16160.60 Castors and fitranat Mtn 93.9-noi feint 9.... Lute. es pas0.31 Pk. yoyi n:090(00109 WM fina1a 0/010061103/601 New Door elad...nee P.0160 2691001-6469;10 1 0 4 tn. m paint 0.60.4 :44.1* luediranowdo• soli a", ",..,,,, ,1,3 AN 0.6 1 wow he ccern 0=3 em111.00 Stir= 3/9 6, 1116 (01500 '10.2 'rearm 9.000 1093e 6.91y Oine 161 sr Cenfaten 61 /X to 16106 8000 100 8000 4030 135 9 1 135 1 130 45 36 25 1 9 801 350/0 1900 25O 61000 80)00 23 15000 900300 1506. 31003 60300 SCOW 1000000 250301 ea II 041 ea 6 ea ea Iron ea ma ea 4a 101 5 61000.03 5 7000100 5 3526103 5 3060103 5 III 5 7 5 2/310.00 5 20.1600 5 760.03 5 11 5 11.10103 5 21.400.03 5 20440.50 S 10000.0) S 22 63.0300) 7010101 352.0300) 3010300) 111,01101 710000 22,5601 2035001 7 1950001 14,50001 23.60000 610101 140300) 22.50000 $.04.. i 131,05400 Pees(* 60610614 1106.. Inn. W.1 AC Urn. nd"c,3 09661 wean I= 00ns= Me Sweet 6916 sod Contelt 1161 Coen Nan f. waters .1/416aveWall WC= AM 0= 0o:0 6160) 9. 010s. del Ito farm IM. Ste tun nocenon pm. 1.•• d int cotes emu= na.Gc, 4.,..a, 541 a.m. 5 ceiroe 1011ecincal 190.69 1 00 1 11 11 ( ass 0(Om Caton Alokarata will arm mating ard Saw 140.610330518 1/00 14063666960060610103661 Nee 8099.20,00.0o6. 11 06" nee tlathyom Coon srd Martlemy SO 38 39 38 39 38 38 234 76 39 39 38 5.030 39 10 39 39 S• 39 SO 20300 15000 75000 MOO 9(000 Latta 55004. 15000 40100 250220 2100 10 0 10001 75000 10:03.03 4060 800/30 =al 15100 50100 se aa ea ea 6 4a ea se at ea se ea 6 ea ea 6 ea 6 5 76100 5 5450.00 5 29.150.0) 5 1130100 5 1936.0) 5 66103 5 21.3603 5 636.0) 5 51.30103 5 1.110.03 5 760.03 5 116103 5 50.00).10 5 29.210.03 5 360103 S 15300.03 S 33=0) S 1130101 S 51.3010) S 1950103 7,02010 16010 2933003 196010 19.9300) 11200/101 201601 610003 31,6110 %TACO 730003 136001 540300) 29.2300) 1200/101 15.60003 33=0) 19,50001 69300) 19,50003 1,16: 90161111.00 WIetaflettl Nan Guelimmf /see.. (100 ,uff..• M 1.,, t• rot .6136.6 Suf."' I0P..., edenee 00 conies a .4 alle pen°, gone, i n, co,00, Pee ow (.....0 010011 em f.flt wane: Wiry lathe wino. hex 60 06669 , 69nrinonstrour0 ..-610.. 00.11091/109/1.1 6016 Cy:Leo.° Yp.noPt Cow, I= ....1 Med.. M. Many 00 9 enon /66469339 066s 665: New 006.6 600 Wan Nee 811.01001(onon ahem attgam L44545,4floa New 61 0160 Net Sellwoom tile New 9011669g11P 00 Am ea 'frozen 1.0.0 faun end Tub 5paul Nee twiner. AtC4 LW' deb .f, :4,1[4,0 660111.11601 Pm e n• °nen, 191.6 119 Nee ma/roam66 0.11.61eray SI 33 52 6 52 52 33 52 33 33 15.000 33 33 52 SO 52 Ill 1134 52 52 SI 52 $2 SI 52 33 33 135O 201220 35000 15003 75040 50000 5=O6 500/30 SO= Ot8.03 1$/30 13000 13000 300 1.30100 2500 15000 MOM 2500 NOM 16003 NOM Kam =al 3COM 40103 30100 6 6 ea 6 ea 6 ea If se se ea se ea ea 6 ea ea se ea 6 6 ea 6 pa 3 /366 5 1040103 5 11.200.0) 5 1.100.03 5 39000.03 5 26.00103 5 20016 5 26000.0) 5 41.6603 S 71.60,03 S 22560.03 S 2200.00 5 2200.03 S •1.400.10 S 630103 5 11000.0) 5 46=0) 5 63060 S 13610) 5 10.400) S 38200= S 2020:20) S 4140102 S 26/010.03 S 1600.03 5 66110 5 2900= 3,1601 1030010 1120003 102010 19.03003 μ00003 600100 26.0304:0 41,60001 030101 225.03003 6603 1.10003 41(060 6,50000 11.0)0.03 68000) 41,60001 13.0300) 10.2000) 3826001 MINN 41.0000 260010 1160003 2IVIOCao IMO= 101 31 1.08030440 Venial ,.:.e w0 catnatened nee e ene.f. «n nob /160191 2S 25 15.00000 500001 ea S 3000000 5 MOTO) S 30.0300, 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 I. a 5 2304646 '-00 In 1.9.2.0 PROT5 Soft Cost Analysis Life Hotel New York, NY 3/31/2016 Area sq ft/ no. cost u/m subtotal total notes Soft Costs Architect Engineering Insurance S 300.000 00 133.000 CO 50.000 CO 483,000.00 PROT6 SCHEDULE X PROJECT LOAN BUDGET (see attached) 64153399 Sch X-1 PROT7