Page 35 - business startups consulting brochure

al
st with 1 Station & 3 wireless tablets Wiring and A/V Install
plugs for POS
reless network installed ectrical
hting
umbing
tain Supplies taining - Labor andy Work Labor
installed Installed
uisher cuation
Labor Labor
s & wires r
ire, switch and other material r
er Router
top, softwares
/C s
and Installation 4 cameras
Fees ntractor fee
eneral
Build Out
Furniture
$ 2,500
TOTAL
2
3 2
0 0
1 1000 1 200 2 1000
$ 6 200
6 150 $
2
2
1
8
2 500 1 2000
$ 100 $ 1,200 $ 1,000 $ 2,000 $ 250 $ 1,000 $ 200 $ 2,000 $ 250
10,000 $ - $ 1,200
900
$ 150 $ $ $ $ $ $ 300 $ 300 $ $ 150 $ 150 $ $ $ 300 $ 300 $
500 300 250 500 500 500
1,500 900 600 250 - - 150 2,500 600 600
100 150
1,750
$ 1,500
$
$
$
$
$
$
$ 41,800 $ 13,200 $ 55,000
4,000 4,000 2,000 2,000 7,500
Bathrooms
Turbo Flush Toilet
ADA Sink & Faucet installed
ADA & Other Fixtures
Wall & Floor Tiles
Installation Wall & Floor Tiling
Remove Floor tiles
Prep Floor
Electrical for Hand Dryer
Ceiling Electrical fan - installed
Lighting for Mirror
Hand Dryers
Plumbing Toilet, sink and venting
Back Lit Mirror
Waterboard sheet rock and backing materials Door, frame, hardware
Labor Framing, sheet rock
Misc
Total Bathroom
Build Out
$ 500 $ 400 $ 100 $ 100 $ 300 $ 300 $ 300 $ 500 $ 2,000 $ 400 $ 800 $ 1,000 $ 1,200 $ 400 $ 8,300
Furniture
$ 1,000 $ 500 $ 200
TOTAL
2 500 2 250 2 100
100 5.00 100 4.00 100 1.00 100 1.00
2 150 2 150 2 150 2 250 2 1000 2 200
16 50 4 300
$ 1,700 $
10,000
al
st with 1 Station & 3 wireless tablets S Wiring and A/V Install
plugs for POS
reless network installed
ectrical
hting 150
umbing 150 etaBinarSupplies 150
taining - Labor
ent 3
andy Work Labor
achine 1
ter and drain 1 s installed
, water and drain 1
2
2
3 2
0 0
2 2 1 8 2 1
Build Out
$ 500
150 $ 300
Furniture
$ 2,500
Furniture
TOTAL TOTAL
Installed
e 1
250 $ 150 $
- 250
uisher
$
0100
2000150
500 300
150
cuation
$ 300 $ 0300$ $
100 2,500
500 600
t 1 n Labor
Lieadbobrycoke) 1 eased) 0 sla&sswDireosorBarFridges 2
r
outs 1
40
2
20
60-0
$ 100-
$ 41,2000
$ 1,000 $ 300
1
ased) 00$-
ire, switch and other material
$ 250 $ 1,000 $ 200 $ 2,000 $ 250
r
beer suppliers
1 1000 0
er Router
1 200
ls (2x4s)
top, softwares
/C s
3$ 120 2 1000
300 $ 600
ks 10
$10,000$- 10$ 200
6 200 $ 1,200 30$ 300
and Installation 4 cameras fing panels
fing labor
ng Room
Fees ontractor fee
eneral
6 150 $ 10 10 $
900 100 $
1 300 $
1 500 $
2.00 1.00 3
$ $ $ $ $ $ $
500 30500 1500 14,500
900 450
600 250
250 250
300 $ 150 $
300 $
250 $
$
250 $ 150 $
- 250
250 $ 50$ 500 $
2000 150
$ 2,000 $ 150
Build Out
$
$
$ $
4,000 300
4,000 2,000 24,0800 7,500
1,500
$ 500
$
5,050 $ 4,950
$
10,000
$ 250
$
$
$ 41,800 $ 13,200 $ 55,000
1,750
Signature Design Elements
Furniture
$ 1,000
$ 500 800
200 7,500 750 3,000 4,000 1,000 4,000 1,500 1,000 1,000 1,000 500 2,000 1,000 1,000 10,000 5,000
$ 4,000 $ 2,000 $ 6,250 $ 3,125 $ 15,000 $ 2,000
875
TOTAL
Projector for movies
Projector Grey HD Screen
Picture Frames
Picture Printing
Floors 750
Remove tiles for Artisanal Mosaic Floor Installation Floor
Decorative Copper Ceiling Tiles Installation Decorative Copper Ceiling Tiles Back Bar Millwork
1
1 20 20
750
750 1000 1000
1000 500
40 $ 10 $ 10 $
1 $ 4 $ 4 $ 1 $
$ $ $ $
1000 $ 500 $ 50 $ 200 $ 20 $ 5000 $ 5000 $
4000 2000 125 125
200
Back Bar Glass
Back Bar Lights
Back Bar Electrical
Antique Mirrors Installed
Blackboard 1 Bartop 40
5 50 2 1 1 1 Tables 50 Chairs 25
Front Paneling Wood Veneer Wood Trim Front bar Bifolding doors Storefront Storefront Door
Outdoor Sign
Espresso coffee machine
Banquettes
Bar stools
Misc
Total Design Elements
10
1
$
$
46,125
$ 33,875 $
80,000
Build Out
a S
g
S S
h s s g a n
W e w
A
o
G
a
g
l
S
S m
M
h a
s n g
a
l
L G e
W
e
w a
A d
o o
G
BUILD OUT & FF&E
BUILD OUT & FF&E