Project Costs in Total 8,548,000.00 Hard Costs 671,000.00 Change Orders 2,595,000.00 Soft Costs & FF&E/OS&E Costs 1,300,000.00 Shortfall Reserve Replenishment 247,000.00 Operating Costs 500,000.00 Restaurant Loan 13,861,000.00 Funding in Total 1,220,773.60 6,474,755.53 1,275,470.87 2,070,000.00 2,0