Operational Costs and Owner Fees.

These costs are monthly.

Manager & Assisant                   2

Office Staff                                4

Grounds and Maintenace           6

Guards                                      8

Limo Drivers                             3

Conseirge                                 2

Service                                     3

Total   Employees                    27

Total Wages and Taxes        $20,000.00 month

Utilities, Fuel, Supplies.              $4000.00

Insurance, Other                     $2000.00

Total Operating                    $26,000.00

Owners Fees                        $43,750.00

Monthly Margin                    $17,750.00

 These figures are based on a $5. per sq. ft. monthly owners fee. Based on a 4800 sq. ft. it would be $2000.00 a month on a 7700 sq. ft. this would be $3200 a month. These rates could be adjusted according to actual overhead.