New Compass Rose, LLC
950 E 3rd St, 2217
Los Angeles, CA 90013
Date: 12/1/23
REBO’s Punk Bar:
Electric Forest Dream Emporium 2024
__________________________________________________
Proposal and Cost Breakdown
Festival Days: Thursday-Sunday
Number of Live Event Days: 4
Number of Build Days: 6
Number of Strike Days: 3
__________________________________________________
Build Specs:
$500 Entrance Facade Build
$400 Awning
$50 Toilet
$100 Toilet Platform Build
$250 Bar Build
$350 Booths/Seating Build
$350 Ceiling Pipe Grid
$2,000 Wall Panels + Sheathing
$850 Framing/Bracing/Supports
=$4,850
__________________________________________________
Decor Specs:
$700 Stickers
$500 Paint
$500 Paper and Printing
$200 Neon signs
$150 Lava Lamps
=$2,050
__________________________________________________
Bar/Mocktail Specs:
$200 Lemons
$150 Mint
$180 Coolers
$15 Scoops for Ice
$4,320 Printed Logo Reusable Cups
$400 Club Soda (Bulk)
=$5,265
__________________________________________________
Labor:
$5,000 Flights For Production Team Members
$18,000 Live Event Team (Bartenders/Bouncer/Promoters/Sound/Lights/Crew/Photographer)
$3,000 Bands
$2,000 Lodging for Build
$8,000 Pre/Build and Post Production Labor
=$36,000
__________________________________________________
Total: $48,165