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


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(


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


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



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


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


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]


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


8/27

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


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


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


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


13/27


14/27


15/27


16/27


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


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


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


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


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


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


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


24/27

ness in oces


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#


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


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 ,

comprehensive budget for 2014 1025 broadway

Documents