Comprehensive Budget for 2014 1025 Broadway
-
Upload
duane-allan-smith -
Category
Documents
-
view
215 -
download
0
Transcript of Comprehensive Budget for 2014 1025 Broadway
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
1/27
Comprehensive Budget and Itinerary for 1025 Broadway Jan 2014
Original Design and concept developed by DUANE ALLAN SMITH
all information is condential and s!all only be altered and copied
"it! strict consent of t!e for mentioned named above
The following pages include a comprehensive and thorough design with definitive plans and projections developed for
a course of action and reference, to which, if implemented can become the model to set the precedent of business that
will be pursued by those involved with the 1025 Broadway Project Than! you for ta!ing the time to read thru and for
considering its usage for the primary plan for the aforementioned Plan
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
2/27
en
"ncome #$penses
Total "ncome Total #$penses
R!"#$%&
%pecia( events&
nergyRe)ates&
*ther Income
Income C*+Renta(s&
1 2 ' 4 5 , - . / 10 11 12
0+00
10000+00
20000+00
'0000+00
40000+00
50000+00
,0000+00
R!"#$%&
1 2 ' 4 5 , - . / 10
0+00
0+10
0+20
0+'00+40
0+50
0+,0
0+-0
0+.0
0+/0
1+00
Receipts& %ma(( epenses& Commission& "rave(&
Receipts& %ma(( epenses& Commission
roportiona( #dvertising uipment
Bi((s etty cash 676" %#$
Internet Ban9 charges $ega(
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
3/27
Budget enIncome January ;e)ruary 6arch #pri( 6ay June Ju(y #ugust %e
R!"#$%& 5000+00 5000+00 5000+00 1-250+00 1-250+00 1-250+00 1-250+00 1-250+00
%pecia( events& 0+00 0+00 0+00 0+00 51/1-+00 51/1-+00 51/1-+00 51/1-+00nergy Re)ates&
*ther Income 0+00 0+00 0+00 1,,,+,- 1,,,+,- 1,,,+,- 1,,,+,- 1,,,+,-
Income C*+ Renta(s& 0+00 0+00 0+00 '0.''+'4 '0.''+'4 '0.''+'4 '0.''+'4 '0.''+'4
Total "ncome
penses January ;e)ruary 6arch #pri( 6ay June Ju(y #ugust %e
Receipts& 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
%ma(( epenses& 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
Commission& 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
"rave(& 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00& '03 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
-03 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
roportiona( 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
#dvertising 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
uipment 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
Receipts& 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
Bi((s 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
etty cash 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
676" %#$#R8 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
hone 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00Internet 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
Ban9 charges 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
$ega( 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
"aes 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
Total #$penses 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
!et Income January ;e)ruary 6arch #pri( 6ay June Ju(y #ugust %e
"ota( Income 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
"ota( penses 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
%&'() 5000+00 5000+00 5000+00 4/-50+00 101,,-+00 101,,-+00 101,,-+00 101,,-+00
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
"ota( !et Income 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
%umulative *et "ncome 0+00 0+00 0+00 0+00 0+00 0+00 0+00 0+00
:1 :2 :2 :4
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
4/27
+#*T-()
!um)er Date C(ient #mount Days Date 6onth Description
100 0 E# $a"n 5000 '0 %&'&()%* .ain /loor (hop
201 0 0 '50+00 '0 04>01>14 4 rtists studio rental
202 0 0 '50+00 '0 04>01>14 4 rtists studio rental20' 0 '50+00 '0 04>01>14 4 rtists studio rental
204 0 # '50+00 '0 04>01>14 4 rtists studio rental
205 0 # '50 '0 04>01>14 4 rtists studio rental
20, 0 0 '50 '0 04>01>14 4 rtists studio rental
20- 0 #rt in the City $0.00 '0 04>01>14 4 rtists studio rental20. 0 %tudio "ru@i((o $0.00 '0 04>01>14 4 rtists studio rental20/ 0 # '50+00 '0 04>01>14 4 rtists studio rental
210 0 0 '50+00 '0 04>01>14 4 rtists studio rental
211 0 # '50+00 '0 04>01>14 4 rtists studio rental
212 0 # '50+00 '0 04>01>14 4 rtists studio rental
21' 0 # '50+00 '0 04>01>14 4 rtists studio rental
f(oor tota( '.50+00
'00 0+00 '0 04>01>14 4
'01 "6 %"8$% 400+00 '0 04>01>14 4 &ffice studios'02 500+00 '0 04>01>14 4 *ffice studios
'0' 500+00 '0 04>01>14 4 *ffice studios
'04 500+00 '0 04>01>14 4 *ffice studios
'05 500+00 '0 04>01>14 4 *ffice studios
'0, 500+00 '0 04>01>14 4 *ffice studios
'0- 500+00 '0 04>01>14 4 *ffice studios'0. 500+00 '0 04>01>14 4 *ffice studios
'0/ 500+00 '0 04>01>14 4 *ffice studios
'10 500+00 '0 04>01>14 4 *ffice studios
'11 500+00 '0 04>01>14 4 *ffice studios
'12 500+00 '0 04>01>14 4 *ffice studios'1' 500+00 '0 04>01>14 4 *ffice studios
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
5/27
+eceipts)
!um)er Date C(ient #mount Days Date 6onth Description
001 01>0'>2014 "im 400000+00 01>0'>14 1 RCE#% *; BI$DI!7 assessed va(ue 5/'000
002 01>0,>2014 "im 45000+00 1 E#F6#" $ead C(ean and %ea( "im stated 45000
00' 01>05>2014 "im 1200+00 1 #rchitect as )ui(t>6 drawings guess estimate004 100+00 1 %D feeGs
005 200+00 1 $icense for )usiness costs
00, 1./0+00 1 Bui(ding permit fees
00- 0+00
00. 55404+00 stimated (a)or cost for a(( remode(
00/ 0+00
010 -50+00 Beer and wine (icense #pp(ication city
011 1025+00 Beer and wine (icense #pp(ication %tate
012 4.+-5 Beer and wine (icense year(y fee city
01' '51+25 Beer and wine (icense year(y fee %tate014 ,500+00 InsuranceH year 7uess estimate
015 0+00
01, 0+00
01- 0+00
01. 0+00
01/ 0+00
020 0+00
021 0+00
022 0+00
02' 0+00
024 0+00
025 0+00
02, 0+00
02- 0+00
02. 0+00
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
6/27
+egistry
!um)er !ame #ddress hone "ype mai(
1 Duane %mith -20H'4,H.,5. design>mgmt
2 "im ;inho(m '0'H/1,H-.'- owner
' Ryan 6i((er -20H224H.455 (ectrician>7C4 ric "ru@i((o 6ar9eting>Design
5
,
d@as1'gmai(+com
tfinho(muniueprop+com
erictru@i((ostudios+com
mailto:[email protected]:[email protected]:[email protected]:[email protected]:[email protected]:[email protected] -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
7/27
!January
;e)ruary
6arch
#pri(
6ay
June
Ju(y
#ugust
%eptem)er
*cto)er
!ovem)er
Decem)er
BudgetReceipts&
%pecia( events&
nergy Re)ates&
Income inhouse vents&
Income C*+ Renta(s&
"ota( Income
penses
Receipts&
%ma(( epenses&
"rave(&Aater
R6*D$
hone
roportiona(
#dvertising
uipment
7aso(ine
hone
etty cash
Internet
Bi((s
676" %#$#R8
$ega(
Ban9 charges
"aes
$a)or
"ota( penses
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
8/27
DESCRIPTION OF SPECIAL RENTAL PACKAGES And other Income (conferences !"0 of #os%&to drone '))er* se))s+
Descr&,t&on -hts &nc)%ded Rent) d* of /ee food dr&n So%nd Rent) L&'ht R
-edd&n' Pc'e(f%)) C,c&t* 340" A)) D* (5mm&d+ $"400. Th%rS%n $34 ,er '% $34 ,er '%e $"00
/edd&n' ,c'es o8ered A,r&) Oct "30 month
L%ncht&me Conferences (30300,,)+ 30000 for door on 2er'
$>,er h
?G">
/e cn cons&der rent&n' commerc&) &tchen s,ce for $34 n ho%r for e2en&n's to er)* morn&n's $"0 n from 6m :,m
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
9/27
TOOL Description Overvie" Specialty materials Unit 5ost 67antit
THE BELOW IN TEAL COLUMNS (3-7) ARE WHAT THE AVERAGE BATHROOM STAELL COSTS WOULD BE IF SEPERATE FROM PACKAGE DEAL IN RED BELOW
(tall P+T"T"&* 0 13 4 $ 53 6 725890
(tall Pilasters 34 $ 23 6 pilaster partition 79(tall :oors; toilet partition door stainless steel 21 53 4 $ 53 6 7152
(tall Pilasters 834 $ 23 6 pilaster partition 71009
with )ac9 spud '/+// %hipping Decor Is(and 110+54"oi(ets H 6ansfie(d 2 piece round front toi(et //+// for shipping decor is(and /-+50
1 shower pan Durasta(( '2K L '2K %hower sta(( standard )ase 1,'+-1
;R sheets 4G L .G L 1>.K 22+,5
frp sta)(it 1>2K L '>4K L .G white =C ti(e cap mo(ding 2+/-
frp sta)(it 1>2K L '>4K L .G white =C ti(e inside corner mo(ding 2+/-
frp sta)(it 1>2K L '>4K L .G white =C ti(e outside corner mo(ding 2+/-
;R #dhesive fast gra) '+5ga((on 5.+,.
Case of Cau(9 H Ahite D# 10+1 oM a(( purpose 12 pac9 25+12
case of commercia( spray foam 7reat stuff 12 pac9 gaps and crac9s 24 oM gun foam 125+5.
drin9ing fountains oasis sp(it (eve( chi((ed fi(tered 2 versa coo(er /,5 N-5 shipping 1040+00hot water heater 7 geo spring hy)rid energy star 50 ga( 10 year e(ectric heat pump sears 11//+00
si(icone II 6eta((ic 7ray a(uminum cau(9 case of 12 for rooftop )athrooms and storage shed 4,+,.
4''+00
#ccess fo)Gs for e(ectronic door system 100 ct B(ue ye((ow red 1/+'.Dayton roof ventilator for kitchen ventilation
2+.5
si(icone sea(ant from www+si(iconedepot+com c(ear 2+.5Doors
.14+00
center hung storefront door security (atch guardp(ate 1-+.1
10-+45
10'+,5
11,+00
Rep(acements of any interior doors
&+
Kohler K-13522-RF-CP Manual Blow Out Urinal Valve 1.0 GPF-Retroit! Poli"he# Chro$e
shape door )rac9et '2 )it tcp>ip 4 card reader
%i(icone sea(ant from www+si(iconedepot+com white
15 window pane(s mu(ti pane g(ass+ nergy %tar e(igi)(e for ta credit to dec9
ag(e commercia( eit device "E1100 D")ar
Dead(atch conversion with (oc9 cy(ander "E110'HB%C 9it from
weatherstrip
http://www.plumbersurplus.com/Prod/Kohler-K-13522-RF-CP-Manual-Blow-Out-Urinal-Valve-1-0-GPF-Retrofit-Polished-Chrome/247190/Cat/885http://www.siliconedepot.com/http://www.siliconedepot.com/http://www.plumbersurplus.com/Prod/Kohler-K-13522-RF-CP-Manual-Blow-Out-Urinal-Valve-1-0-GPF-Retrofit-Polished-Chrome/247190/Cat/885 -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
10/27
St'e nd Dec =%&)d&n's =rs nd =ench GJeBo9,er'o)Hs nd tre))&s nd Tr%ss ( " Be B%&)t B* cr,enters+awning for stage 20G L10G L2K motoriMed retracta)(e 2000+00
awning for top of %tairwe(( 12G L 10G pro@ manua( awning /.'+20
7aMe)o over )ar .G L .G L ,sided 1000+00
#r)or with "re((is 42K open L.5K E L 1-+5 D cedar 4./+00
pergo(a connected to stairwe(( 10G L 12G 1-.0+00
%tage rafters a)ove >roof over and 4000+00
%tage 20G w L .G $ L 2G h '000+00
)ac9 stair gaMe)o 12G L 10G 1250+00
Bar !o uipment '50+00
BenchGs materia( -5H100
Rain gutters Depending on what needs to )e rep(aced shou(d )e )etween 150H1200 150H1200
Dr* -)) nd Ins%)t&on ,er s ftechro( (s of R1/ Insu(at ion *wens corning faced fi)erg(ass Eome depot , 1>4K L 15K L '/+2G continuous 22+/55 ga((on %unshie(d Radiant Barrier for roofs and eteriors 500 s ft covered per pai( 2/-+00
%i(ver tape
te9s 2K Minc stee( pan head se(f tapping screw '00 pac9 4+/.
%tee( ;raming studs $oad )earing 10G L ' 5>.K 25 gauge stee( trac9 5+20
25 () )o of drywa(( screws 51+/.
5>.K ;ire Retardant Drywa(( sheets 4G L .G at Co(orado Drywa(( %upp(y .+/0
5 () Buc9ets sp(it the food )uc9ets (isted on euipment sheet in food service co(umn
1. () )o of @oint compound Eome depot appro '50 ft coverage .+,-
fi)er tape ro((s for drywa(( seems home depot 4+40
5 () )uc9et Joint Compound at home depot covers appro 450 s ft 12+/.energy star rated 7reat stuff spray foam 20 oM can 12+4-
ref(ecti 4.KL 100G insu(ation radiant )arrier 12/+00
Ramset 7un and rounds and ramHset drive pins -/+//5+/, 100 pac9 2 1>2K pins 14+42 100+'-
commercia( pac9 of Drywa(( sanding sheets p9g 25H100 grit 'm ro pac9 -+/-
,/+-0
St&rs nd Lnd&n's R&)&n'sP)tform F&re Esc,e nd st&r decs nd r&)&n's stee) nd met)
Rain gutters Depending on what needs to )e rep(aced shou(d )e )etween 150H1200
Dec9 p(atform (anding for 4G 'G 'O grading tread stea( grating and framing
Dec9 p(atform $anding for 2rd f(oor -G L 1,G L 'O 7rading "read stee( grating and framing
dec9 (atform $anding for 2rd f(oor 4G L 10G L 'O 7rading "read stee( grating and framing
'0K . />1,K 1 QK steps grading tread stea( and framing 5/+4,
guard rai(s and stair framing %tee(Dec nd Dec R&)&n'S&rt nd =)%ster
Co$an/ % t. 1-1(, in. Vin/l Ma-Fle rhwa/ 50-Pa4
http://www.homedepot.com/p/Phillips-Manufacturing-Company-8-ft-x-1-1-4-in-Vinyl-Max-Flex-Archway-50-Pack-CBAVYL/202035411http://www.homedepot.com/p/Phillips-Manufacturing-Company-8-ft-x-1-1-4-in-Vinyl-Max-Flex-Archway-50-Pack-CBAVYL/202035411 -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
11/27
*,.+5
1+15
2+/5
1+/5
,+/5
1+4/
1+4/
'+/5
2+'5
1,+/5
4+.5
4+'5
.+50
4+.5
.+/5710,99580
E)ectr&c) O%t)etsS/&tches330 nd ""0 O%t)ets E)ectr&c) Com,onents nd L&'ht&n' F&t%re O%t)ets220 out(et
7;I *ut(et )oes
conduit
12 gauge commercia( copper wiree(ectrica( switches and hardware
J )oes
dedicated circuit pane(s
Disconnects 200 amp 240 vo(t indoor fusi)(e safety switch 241+/,
disconnects 200 amp 240 vo(t outdoor fusi)(e safety switch 2/'+.,
Electro+L7minessence 9 Lig!t tape "it! po"er so7rce cost per estimate
Inside Ea((way s 1000+00
*utside (ight tape for roof top 1000+00
for front of )ui(ding 1000+00
P)%mB&n' Dr&ns
3 3" co,,er co%,)&n' c c /-3'(3 3" co,,er strem)&ne ,ress%re c c /-3'(
n&Bco co,,er 3 3 3"tee /%(3)1n&Bco co,,er 3 c%, co, co%,)&n' /&th sto, /*3(0N&Bco co,,er 3 ,ress%re tee /%%301
4+4-
Pol/)la:e ,006C ;ooat! 1G
,< Bru"h! =i"o"a7le
=etail roller! >-1(2tu) roughHin va(ve
Oate/ 3%+3, 1(, ;urn Bra"" Ball Valve a"hin) Mahine Bo
Kohler K-+1>1 Bee-@ive 6trainer 1(2< ;ailiee For urinal"
6iou Chie >>0-6 1(2< Male 6weat Mini Re"ter Re"i#ential ater @a$$er rre"ter
retroit
Fran4lin Bra"" +%0C ;oilet Paer @ol#er with 2 Bra"" Roller"! Poli"he# Chro$e
6loan 6;-2003--1.> ater Clo"et 1.> GPF! hite
http://www.plumbersurplus.com/Prod/Broan-NuTone-QTRN110F-110-CFM-1-5-Sones-Fan-Finish-Pack-Uses-QTXRN000HF-housing-pack/122750/Cat/551http://www.plumbersurplus.com/Prod/Kingston-Brass-KB531-Single-Acrylic-Handle-Tub-and-Shower-Faucet-Chrome/189366/Cat/852http://www.plumbersurplus.com/Prod/Watts-Series-N45BDU-M1-3-4-Water-Pressure-Reducing-Valve-0007752/13887/Cat/189http://www.plumbersurplus.com/Prod/Watts-1-Inch-800-Part-RK-800M4-B-Bonnet-Assembly-Kit-0887701/12852/Cat/224http://www.plumbersurplus.com/Prod/Kohler-K-9663-Twin-Ell/107491/Cat/281http://www.plumbersurplus.com/Prod/Oatey-38934-1-4-Turn-Brass-Ball-Valve-Washing-Machine-Box/249392/Cat/241http://www.plumbersurplus.com/Prod/Kohler-K-9161-Bee-Hive-Strainer-1-2-Tailpiece/84811/Cat/1224http://www.plumbersurplus.com/Prod/Sioux-Chief-660-S-1-2-Male-Sweat-Mini-Rester-Residential-Water-Hammer-Arrester/166140/Cat/240http://www.plumbersurplus.com/Prod/Franklin-Brass-980C-Toilet-Paper-Holder-with-2-Brass-Rollers-Polished-Chrome/61552/Cat/973http://www.plumbersurplus.com/Prod/Sloan-ST-2003-A-1-6-Water-Closet-1-6-GPF-White/211904/Cat/205http://www.plumbersurplus.com/Prod/Sloan-ST-2003-A-1-6-Water-Closet-1-6-GPF-White/211904/Cat/205http://www.plumbersurplus.com/Prod/Franklin-Brass-980C-Toilet-Paper-Holder-with-2-Brass-Rollers-Polished-Chrome/61552/Cat/973http://www.plumbersurplus.com/Prod/Sioux-Chief-660-S-1-2-Male-Sweat-Mini-Rester-Residential-Water-Hammer-Arrester/166140/Cat/240http://www.plumbersurplus.com/Prod/Kohler-K-9161-Bee-Hive-Strainer-1-2-Tailpiece/84811/Cat/1224http://www.plumbersurplus.com/Prod/Oatey-38934-1-4-Turn-Brass-Ball-Valve-Washing-Machine-Box/249392/Cat/241http://www.plumbersurplus.com/Prod/Kohler-K-9663-Twin-Ell/107491/Cat/281http://www.plumbersurplus.com/Prod/Watts-1-Inch-800-Part-RK-800M4-B-Bonnet-Assembly-Kit-0887701/12852/Cat/224http://www.plumbersurplus.com/Prod/Watts-Series-N45BDU-M1-3-4-Water-Pressure-Reducing-Valve-0007752/13887/Cat/189http://www.plumbersurplus.com/Prod/Kingston-Brass-KB531-Single-Acrylic-Handle-Tub-and-Shower-Faucet-Chrome/189366/Cat/852http://www.plumbersurplus.com/Prod/Broan-NuTone-QTRN110F-110-CFM-1-5-Sones-Fan-Finish-Pack-Uses-QTXRN000HF-housing-pack/122750/Cat/551 -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
13/27
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
14/27
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
15/27
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
16/27
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
17/27
item Description Overvie" ELE5T:ONI5S Unit 5ost
. camera D=R %ecurity system e(ite mini w 1t) hardHdrive /.5
1.K %u)Hwoofer Cerwin =ega or JB$ JB$ %RL -2.5 Dua( 1.K %u)Hwoofer 1'-/
2 way 15K spea9er J)( Jr 125 2 pac9 5//
2 way JB$ contro( 2. t ,0 indoor>outdoor spea9er 25-Crown L"I 2000 power #mp 54/
#((an and heath 1, channe( sound )oard ,//
1 10 6ount rac9 system '//
;urman . pro power conditioner 2,/
))e sonic maimiMer :# H215Dua( channe( 15 )and e 14/
ca)(es 6isc ,00
1 ED pro@ector pson ower(ite Eome Cinema .'45 10.0 ' $CD pro@ector 104/
1 hd e(ite screens Eome 120 IAE2 5.+/K L 104+,K 110v ,0 EF Eome series 2 motoriMed front ro@ection -.ft L .in .K "riang(e truss 250
1 A 1000mA R7B fu(( C*$*R $aser (ight %D 1-'-
D6L 512 R7BA in one $D 6oving head 12 pcs >$*" $ighting rofessiona( 1540
Continuous fog machine with remote 200
4G L .G %oundproofing sheets uite )race 1>2K thic9 sound deadening insu(ating sheet 12
#coustica( Cau(9 sea(ant 2. oM tu)e /
'5 white(ine cei(ing ti(es 140 s ft for sound studio '--
12 pac9 1K L 2G 4G /, sHft fi)erg(ass pane(s /'
!etgear ;% -2, " 24 port router 404
%erver CI%C* C220 %ing(e connect entry smart p(ay epansion pac9 ''.5Ci"o Cert Reur7i"h "a 5505 irewall - (6w 50u"er" Ci"o rt/ ?o Return" ''2
Juniper 2 port 10 g sfp and 4 port up(in9 modu(e 1 g L 6 2L4 %; -2,
%erver rac9 2
Recording %tudio uipment )uy most used6icrophones
6iing Board
In house 7uitars
Drums and ercussion
pright piano
Uey)oards
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
18/27
F&t%res nd A,,)&nces food ser2&ce &tems cost eac!%tac9Ha)(e washer and dryer used on craigs(ist 200
Urowne 1.H4'R 1.00 %eries nder)ar "hree Compartment %in9 nit 4.in+1.H1>2in+ 4in+ Bac9Hsp(ash 5-/
1.,4
#ir Conditioners
Uitchen vent system
' )ay sin9 with drain)oards on each side%andwich gri((
22,.
food processor
%erving spoon
4
deep stain(ess uarter pan
deep stain(ess 1>2 pan
p(astic 4 uart food )un w (id
storage containers
'
'
1
2
10
-
$$onia te"t "tri 100t ,
spatu(aGs
mon9ey dish
%tea9 Unives
%a(ad ;or9
;or9 dinnerta)(e spoon
tea spoon
%oup %poons
)utter 9nives
cut(ery
Aater 7(ass 0
et-;eh 6/"te$ - F-1, Counterto @i)h ;e$ wa"her
Ro/al Pre-Rin"e ""e$7l/ w(all Bra4etH wall-$ounte#H %in enter"H "rin) ation lei7le )oo"ene4
vere"t B?R2 =ual 6oli# =oor Botto$ Mount ?arrow Reah-n Reri)erator
6trainer! %< #ia$eter! #ou7le $e"h! $e#iu$! woo#en han#le
Utilit/ ;on)H 12inH "tainle"" "teelH etra-heav/ wei)htPo$ ;on)H >in lon)H "tainle"" "teelH "tan#ar# )au)e > t
6a)hetti ;on)H %in O.9.H "tainle"" "teelUtilit/ ;on)H 1>inH "tainle"" "teelH li)ht wei)ht
Colan#erH 13-'t. aait/H 1%(% "tainle"" "teelH $irror ini"h
Chlorine te"t "tri"- 100 "tri"
http://www.therdstore.com/page/IFSES/pot-pan-washers/F-14http://www.therdstore.com/page/IFSES/FAUCETDRAIN/17-108Whttp://www.therdstore.com/page/IFSES/SDR/EBNR2http://www.therdstore.com/page/IFSES/WOODSTRAINER/98http://www.therdstore.com/page/IFSES/TONGS/XHT-12http://www.therdstore.com/page/IFSES/TONGS/PT-6http://www.therdstore.com/page/IFSES/TONGS/LUT-16http://www.therdstore.com/page/IFSES/TONGS/LUT-16http://www.therdstore.com/page/IFSES/colander/COL-14http://www.therdstore.com/page/IFSES/parts/25-123http://www.therdstore.com/page/IFSES/parts/25-123http://www.therdstore.com/page/IFSES/colander/COL-14http://www.therdstore.com/page/IFSES/TONGS/LUT-16http://www.therdstore.com/page/IFSES/TONGS/SST-8http://www.therdstore.com/page/IFSES/TONGS/PT-6http://www.therdstore.com/page/IFSES/TONGS/XHT-12http://www.therdstore.com/page/IFSES/WOODSTRAINER/98http://www.therdstore.com/page/IFSES/SDR/EBNR2http://www.therdstore.com/page/IFSES/FAUCETDRAIN/17-108Whttp://www.therdstore.com/page/IFSES/pot-pan-washers/F-14 -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
19/27
Ei )a(( g(ass 10oM case of 12 2
2
itchers S case of , ,0 oM '
Champagne g(asses
pint g(asses,
p(ates 10K
,K p(ates
1
Ice machine
5K round )ow(s
15K round miing )ow( stain(ess
coo9ie sheets
)a9ers rac9
7 '0K %tain(ess Dou)(e wa(( oven 6ode( J"'5%%% /-0H2'1H11,/ 1'./''.
1
induction gri((
Bathroom ehaust fans w> heaters 100cfm minimum
Conveyer toaster
hot modu(ar drop in
manua( Commercia( can opener
1
)us rac9
f(oor troughsanitation )uc9ets
ingredient )in
%a(t and pepper sha9er and grinder
sauce pans
fry pans
stoc9 pots
)a9e ware
CuttingH)oards
wet f(oor sign
Ice scoop
' door )everage coo(er for roof top /5K used ,00
500 Aatt wa(( mounted Infrared Eeater 100,01+5 cm w> thermostat 11'
4
spira( mier
4
hi"4e/ 6hot Gla""! 1-1(2 o:. Ca"e o 2,
ine Gla""! %-1(2 o:. Ca"e o 2,
Cu Ra4! 1+ 3(,< "'.
arewa"her! all-uro"e =i"hwa"her
Plate(Pe) Ra4! 1+ 3(,< "'.
Flatware Ba"4et (O @an#le
Bu" Bo! 1-o$art$ent! 15< 20<
i" E-6+ +in. Meat 6lier 6ilver
6ale Portion 32 o: 1(, o:
http://www.therdstore.com/page/IFSES/GLASSLIBB/5120http://www.therdstore.com/page/IFSES/GLASSLIBBSTEM/3765http://www.therdstore.com/page/IFSES/DISHRACK/52675http://www.therdstore.com/page/IFSES/DISHWASH/FI-72Whttp://www.therdstore.com/page/IFSES/DISHRACK/52672http://www.therdstore.com/page/IFSES/DISHRACK/52640http://www.therdstore.com/page/IFSES/dishbox/1527Ghttp://www.therdstore.com/page/IFSES/WIREWHIPS/FWE-16http://www.therdstore.com/page/IFSES/PROD/AX-S9http://www.therdstore.com/page/IFSES/SCALES/TS32http://www.therdstore.com/page/IFSES/SCALES/TS32http://www.therdstore.com/page/IFSES/PROD/AX-S9http://www.therdstore.com/page/IFSES/WIREWHIPS/FWE-16http://www.therdstore.com/page/IFSES/dishbox/1527Ghttp://www.therdstore.com/page/IFSES/DISHRACK/52640http://www.therdstore.com/page/IFSES/DISHRACK/52672http://www.therdstore.com/page/IFSES/DISHWASH/FI-72Whttp://www.therdstore.com/page/IFSES/DISHRACK/52675http://www.therdstore.com/page/IFSES/GLASSLIBBSTEM/3765http://www.therdstore.com/page/IFSES/GLASSLIBB/5120 -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
20/27
urina( screen 20
*utdoor waste receptac(e 45 ga((on 120
1, ga((on rectangu(ar (astic gar)age )in
' )in recyc(ing center
disp(ay ase(s for art ga((ery Uitchen f(oor mats
6easuring cups
measuring spoons
$D LI" mergency $ight pane(s
Brea9 away )ars for front door
%tic9er and eit signs mar9ing a(( egress
Bar g(ass washers 1>' E 110= enc(osed upright 4,5
2Cla""i 6erie" ;her$o$eter! Meat
thermometer for fridge and freeMer 1
20 pac9 (id for 5 ga((on food storage container Eome Depot
20 pac9 food storage 5 ga((on container Eome depot 102
this door is to remain un(oc9ed sighs and not emergency eit door stic9ers
;ire etinguishers
fire a(arms>%mo9e detectors
a fu((y se(f contained Aater fountain unit a)out 10G in radius and no more than 10G ta((
;irst #id 9its 16op sin9
;aucet )i)s for mop sin9
Out#oor Patio @eater
Gla"" a"herH $anualH three-7ru"hH "ution u 7a"e
6an a$ar CBG>+3%@ 6a-;-Gri Cuttin) Boar#! >in.+in.3(%in.! white
6aue Cu! , o:.! "tainle"" "teel 12Ct;ru;e$I ;her$o$eter! Oven
6artaI Gala/J Pa"tr/ Bru"hH 2inH latH n/lon 7ri"tle"H la"ti han#leH white
9a#leH 2, ouneH two ieeH lon) han#leH "tainle"" "teel
Ba"tin) 6oonH 13inH "oli#H "tainle"" "teelRo/al in#"or Pie 6erverH 11in O.9.
http://www.therdstore.com/page/IFSES/outdoor-patio-heaters/HMXD-Bhttp://www.therdstore.com/page/IFSES/glass-washers/GWM-300http://www.therdstore.com/page/IFSES/CUTBOARDKNIVES/CBG6938WHhttp://www.therdstore.com/page/IFSES/SERVEUTENSILS/AMC-MB4http://www.therdstore.com/page/IFSES/THERMTIMERS/3506http://www.therdstore.com/page/IFSES/PASTRYBRUSH/40391-02http://www.therdstore.com/page/IFSES/LADLES/LAD-24http://www.therdstore.com/page/IFSES/SERVEUTENSILS/RW-PS-11http://www.therdstore.com/page/IFSES/SERVEUTENSILS/SPH-13SOhttp://www.therdstore.com/page/IFSES/SERVEUTENSILS/RW-PS-11http://www.therdstore.com/page/IFSES/SERVEUTENSILS/RW-PS-11http://www.therdstore.com/page/IFSES/SERVEUTENSILS/SPH-13SOhttp://www.therdstore.com/page/IFSES/LADLES/LAD-24http://www.therdstore.com/page/IFSES/PASTRYBRUSH/40391-02http://www.therdstore.com/page/IFSES/THERMTIMERS/3506http://www.therdstore.com/page/IFSES/SERVEUTENSILS/AMC-MB4http://www.therdstore.com/page/IFSES/CUTBOARDKNIVES/CBG6938WHhttp://www.therdstore.com/page/IFSES/glass-washers/GWM-300http://www.therdstore.com/page/IFSES/outdoor-patio-heaters/HMXD-B -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
21/27
RENTAL of E@IP#ENT cost e t* tot) cost'0 yd Ro(( off dumpster 25 day renta( '0'H4''H155' '.5+00 1 '.5+00
%caffo(ding
;ence for perimeter N 1 month renta( from #merican fence 500+00 1 500+00
ort o potties H 1 -5 a month c(eaned every wee9 -5+00 ' 225+00
P%rchse too)s*nHsite trai(er H sed 2000 1 2000
"itan advantage 200 #ir(ess paint sprayer 24.+00 1 24.+00
stap(e gun> #rrow ;astener hammer tac9er 21+00 1 21+00
uti(ity 9nife ' pac9 hus9y fo(ding (oc9 .+00 2 1,+00
100 pac9 uti(ity )(ades hus9y p(us )onus 50 pac9 /+/. 2 1/+/,
%9i( 2 amp %heet power sander 2/+/- 1 2/+/-
!ai( gun 1. v cord(ess )rad nai(er 1.gauge Ryo)i 12/+00 1 12/+00ad@usta)(e hard hats S #mericana 4 point ad@usta)(e 12+00 4 4.+00
dewa(t 4 pac9 Drywa(( screw setter )its home depot 4+/- 1 4+/-
wa( )oard power @oint compound mier 25+/. 1 25+/.
7reat stuff pro 15 foam dispensing gun for insu(ation foam Eome depot on(ine 1'.+00 1 1'.+00
7reat stuff pro 12 oM gun c(eaner -+4- ' 2'+10
industria( respirators and vent mas9s '6 "e99 rotection pro mu(ti purpose '/+/- 2
wor9 g(oves case
wet and dry vacuum
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
22/27
Uey Bo to ho(d a(( 9eys> 6aster 9ey
Custom pro@ector mount for Dec9
Benches H outdoor with storage
Dec9 "i9i Bar sma((
7aMe)o Bar
*utdoor Uitchen 10G ,GChair %torage Eut
6en and Aomen Bathrooms upon rooftop
%tage and %he(ter and #wning
%tairwe(( %he(ter
%tairwe(( to rooftop access
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
23/27
+ listed as "ell is t!e amo7nt of time D7ane !as act7ally p7t into t!is pro and 5onnie Smit! 9 D7aneCs A7nt4 Uncle and 5o7sin "!o o"n and operate ADAMS 5OUNT 5IT SEE: SE:FI5E in Brig!ton over *)5armine Dia= a>a BLG&MTL professional Artist "it! $rimerdome Artists 5ollective and assistant to t!is pro Meado"s+ Ty S!arp + O"ner of Appliance repair 5ompany4 Master elder+ AB A!ronion + o"ner and $7blis!er of ')' Maga=ine+ Nana U!lman + $revio7s employee at Uni;7e $roperties "or>ed "it! Tim @in!olm in past+ ama7l reen + medical Massage T!erapist "!o is interested in p7tting !is practice in oce space+ TiJany Marcovic! + professional Stylist4 interested in p7tting !er b7siness in
+ :e? ilmo7t! + O"ner of Lobbying rm based in Denver+Bobby+ O"ner of THE S5OO$ ')' MAA#INE and O"ner of THE STUDIO #OO4 !e also is t!e main $rinter for t!e Denver $ost and est"ord Mag+ Lee Baris! Attorney+ O"ner of Baris! La" @irm4 is one of D7aneCs Legal Advisers+ Alecia and Daniel + O"ners of lobal Elements $rinting 5ompany+ Ben Hoo> $rofessional :ecording Artist4 Mac :epair4 :epresentative for Art7rio and $roson7s $rofessional :ecording e;7ipment and Soft"are4
developed by D7ane and !is team of advisers
6att $emmo H !etwor9 ngineer for %ungard Inc+ www+sungard+com
$ight "ape S www+(ighttape+com
"!om !e intends to 7tili=e3
+ It s!o7ld be noted t!at D7ane Allan Smit!Cs incredibly "ell ro7nded >no"ledge of all partic7lates involved is d7e to a "or>ing !istory in all t!ein t!is pro
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
24/27
ness in oces
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
25/27
epence reference
age 25
Avera+e ,aterial'< fi1t)re' an* 3ro*)ct' e13en'e' chart
Pro7ect.3ro*)ct' #nit of ,ea')re,ent =Avera+e co't
Flooring
9a$inate "' t *0.+0 - *2.>0
6oli# reini"he# har#woo# "' t *3.0 - *>.20
Car7oni:e# en)ineere# 7a$7oo "' t *2.+0 - *3.0
Floatin) or4 lan4" "' t *3.20 - *,.10
Vin/l tile "' t *0.0 - *1.%0
Caret "' /# *.00 - *,2.00
oo# ini"h 1 )allon *25.00 - *,0.50
oo# "tain 1 )allon *2.00 - *,5.50
Kitchen
12A 12A 4ithen
Pull-out 4ithen auet 1 unit *120 - *2%0=ou7le 7owl 4ithen "in4 *250 - *350
Granite ounter-to 1 t2 *30 - *>5
Mar7le ounter to 1 t2 *35 - *>5
6oa"tone ounter to 1 t2 *,0 - *%0
9i$e"tone ounter to 1 t2 *,5 - *+0
6/ntheti "tone ounter to 1 t2 *25 - *>0
&uart: ounter to 1 t2 *25 - *50
Conrete ounter to 1 t2 *>0 - *+0
6tainle"" "teel ounter to 1 t2 *>0 - *100in ounter to 1 t2 *>0 - *100
Gla"" ounter to 1 t2 *,0 - *%0
;ile ounter to 1 t2 *20 - *30
oo# ounter to 1 t2 *15 - *,0
Ba$7oo ounter to 1 t2 *30 - *,5
9a$inate ounter to 1 t2 *10 - *25
Bathroom
Material"! iture" or o$lete 7athroo$ re$o#elin) >A %A 7athroo$
Material"! iture" or o$lete 4ithen re$o#elin) *>!500 L
"tainle"" "teel "in4
Kitchen countertop (materials + labor)
*3!500 L
http://www.rempros.com/costs/estimating-materials-cost-for-house-remodeling-projects.html#http://www.rempros.com/costs/estimating-materials-cost-for-house-remodeling-projects.html# -
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
26/27
epence reference
age 2,
=ual lu"h 2 iee" toilet 1 unit *1+0 - *5>0
6hower #oor *350 - *%0
Bathtu7 One ar/li >0< 30< 15< tu7 *300 - *,50
Painting
nterior aint 1 )allon *1+ - *,0
terior aint 5 )allon ontainer *110 - *10
Electrical
Ceilin) an 1 unit *0 - *>00
Re$o#el ree""e# hou"in) 1 unit *12 - *23
Heating/cooling
Ga" urnae 1 unit %0!000 B;U *2!300 - *2!+00
General construction and repair
Gar7a)e #i"o"al 1 unit *+0 - *250
Fi7er)la"" in"ulation 1 roll R-30 25 t *11 - *13
=oor lo4 1 entr/ #oor lever *25 - *%0
Crown $ol#in) 1 linear oot *1.2 - *3.+6wi$$in) ool a7ove-)roun# 1% t roun# 52< #ee *+50 - *1300
;ile an# )rout leaner 2, O. ontainer *> - *13
'ui$ent or wirele"" ho$e "eurit/ *2++ L u to *1!200 - 1!+00
'ui$ent or har#wire# ho$e "eurit/ *1!+++ L u to *3!200 - 3!+00
@o$e theater "/"te$ with ;V or "reen 1 *1!00 L u to *>!+00 - !%00
Material" or rewirin) a hou"e *1!%00 - *2!+00
=e4 "tain 1 )allon *30 - *,0
E1terior renovation
Relae$ent vin/l win#ow 1 win#ow 320 - *3,0
6/ntheti "late t2 *1.3 - *2.>
#oor
2-"tor/ 2!100 t2 hou"e
2-"tor/ 2!300 t2 hou"e
1-"tor/ 1!>00 t2 hou"e
-
8/9/2019 Comprehensive Budget for 2014 1025 Broadway
27/27
epence reference
age 2-
Coer "hin)le" *1., - *2.2
Siding
Cla7oar# vin/l "i#in) hori:ontal 10< 12A anel * - *11
O)t*oor 3ro7ect'
Conrete atio aer" 1 aver ,