1430 pine trail term sheet
TRANSCRIPT
-
8/14/2019 1430 Pine Trail Term Sheet
1/2
Trails End Ski LeaseContact Info: Ilya Voytov [email protected] (212) 991-8544
1
Address: 1430 Pine Trail, Olympic ValleyDescription:
http://bookings.alpinemeadows.net/site/Overview/PropertyID__34077/11955/default.aspxVideo walkthrough:http://www.youtube.com/watch?v=3yIqDFs4dR8
Members: 7; Ilya Voytov, Ilya Fushman, David Weekly, Rachel Masters, DavidFattal, 2 TBD
Significant Others: 3;Dan Mosedale, Ewa Sturgeon, Valeria Navarrete
Beds in the house: 1 King, 1 Queen, 2 Twin, large flat couch; sleeps 6 total
Dates: December 15th - May 15th
Rent Cost: $1,625 per person or couple
Guest Fees: Free guests anytime (but please plan it in advance if bringing morethan 1 guest)
Expected Monthly Utilities: $52/member and $104/couple per month, to beadjusted given actual usageThis is based on very conservative assumptions for gas/electric/spa, I expectactual usage to be lower.
Deposit: $228/member or $455/couple
Upfront Payment: $2,000 for single member and $2,375 for couplesThis covers rent, deposit, snow plow, firewood and HD cable/phone/internet
Move out expenses: $32/member and $64/couple for house and hot tubcleaning
Total All-in Cost per Weekend: $98/member and $119/couple (21 weekends inthe lease)
-
8/14/2019 1430 Pine Trail Term Sheet
2/2
Trails End Ski LeaseContact Info: Ilya Voytov [email protected] (212) 991-8544
2
Estimated Costs:
Assumptions Source
Time of Lease 5
months, Dec 15 -
May 15Price per month 2,275
Total rent $11,375
Gas / mo 250Broker estimate of$150-300
Electric / mo 200 Last season actual
Spa Service / mo 70 Broker
Internet included
Cable & phone / mo 75 Can't cancel phone
Utilities / mo $595
Total utilities $2,975
Snow Plow $750 Broker
Dump and scrub hottub $120 Broker
Cleaning at end $200 Estimated
Firewood $350 Broker
Total Misc $1,420
Total Cost $15,770
Memo: Total Non-Rent $4,395