ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Opening Expenses:
Red items are editable inputs
2
3
Equipment $ 75,029.03
4
Toast POS $ 3,500.00
5
Cameras $ 2,500.00
6
Build-Out/CapEx
7
> Hood (14') $ 30,000.00
8
> HVAC $ 25,000.00
9
> Carpentry Materials
 $ 20,000.00
10
> Labor $ 25,000.00
11
> Electric $ 20,000.00
12
> Plumbing $ 25,000.00
13
Patio $ -
14
Signage $ 5,000.00
15
Rent $ 28,275.00
16
Permits $ 1,000.00
17
Architect $ 15,000.00
18
Consultant(s) $ -
19
Food $ -
20
Soft Opening * $ -
21
Training (payroll) **
 $ 7,524.00
** 1 wk with full staff (soft open week)
22
Total $ 282,828.03
23
24
(TI Funds @$40/ft)
 $ (51,400.00)
25
Required Capital $ 231,428.03
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100