Projected Start-Up Costs	Costs in USD
Land and Building development costs	700,000
Additional development costs	50,000
Equipment/TV Screens	1,500,000
Safes	1,600
Electronic cash register/retail technology system	13,000
Computer hardware and software	15,000
Licenses, Permits, Fees, and Deposits	8,000
Property Taxes	50,000
Uniforms/Shirts/Pants/Jackets/Shorts/Hats/Nametags	2,000
Insurance	10,000
Training	1,000
Food Vendors	11,000
Marketing and Promotion Costs	12,000
Total Amount	2,373,600
Projected Financing Sources
SBA Loan	1,500,000
Personal Loan	500,000
PPP Loan	323,600
Total Amount	2,373,600

Please conduct a balance sheet for this business!