951 231 8081
www.shotel.com
1359 Parkview Ave Manhattan Beach, CA 90266 USA
Investment Distribution
Gazi (55%)
Jay (15%)
Jaeahee (12%)
Stella (10%)
Lin (8%)
Chase
Bank of America
Woody's venture investement
Henry investment company
7%
4%
28%
15%
23%
8%
6%
4%
5%
Startup Expenses
Buildings/ Real Estate
Purchase
$ 34,800,000
Construction
$ 71,600,000
Total Buildings and R / E
$ 106,400,000
Capital Equipment List
Furniture
$ 105,000,000
Equipment
$
50,000,000
Fixtures
$
21,000,000
Machinery
$
10,000,000
Total Capital Equipment
$ 186,000,000
Location and Admin Expense
Utility Deposit
$
75,000
Legal and Accounting Fees
$
150,000
Prepaid Insurance
$
200,000
Pre-opening Salaries
$
450,000
Total Location and Admin Expenses
$
875,000
25