Page 12 - Sweet Unity 42

SWEET UNITY 42 PROJECTED CAPEX - 400 SQUARE FOOT
SU 42
$216,770.00 53%
Area Concept Square
Feet
Sweet Unity 42 400
Leasehold Improvements
GC Profit, Overhead, and Project Manager
State Tax
Total Leasehold Improvement Cost
Furniture and Equipment Cost
Kitchen
Furniture AV & Artifacts
Signage & Menu Boards
Capital POS
State Tax
Total Furniture & Equipment Cost
Design & Consultation Fees
Interior Design
Mechanical / Electrical
Kitchen & Other
Total Design & Consultation Cost
Total Project Cost
$209,570.00 $7,200.00
$95,500.00 $23,300.00 $14,000.00 $15,000.00
$9,200.00
$27,740.00 $5,000.00 $2,500.00
$157,000.00 38%
$35,240.00 9% $409,010.00 100%
SU42—11