|
HOME PAGE |
Images below are from
the BETA Test version of the MWOT™
that operated from
2013 until 2015 and was created with the talents of our team of creative
volunteers from around the world.
The test displays were designed by Founder and President of the Now
Cloased Non Profit Mini World Frank Ruby.
Click on images to enlarge |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| |
 |
| |
 |
| |
 |
| |
 |
| |
| |
CONSTRUCTION AND PRE OPENING COST ESTIMATES
|
HVAC Inspections |
|
1,500 |
|
Architect |
|
10,000 |
|
Restroom Upgrades |
Mens 2/2 - Ladies 3/0 |
50,000 |
|
Permits |
|
5,000 |
|
Exterior Lighting Repairs |
Building and Parking |
0 |
|
Plumbing Fixes |
|
2,000 |
|
Electrical Fixes |
|
50,000 |
|
Interior FFE Work |
Walls / Floors / Lighting |
150,000 |
|
|
NEW WALLS |
40,000 |
|
|
NEW CARPET SQUARES |
50,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Contractor Sub Total |
|
358,500 |
|
Greenville Water |
Deposit |
1,000 |
|
Duke Power |
Deposit |
2,000 |
|
Piedmont Natural Gas |
Deposit |
1,000 |
|
|
|
|
|
Fire Protection |
|
1,000 |
|
|
|
|
|
Misc / Infrastructure Sub Total |
|
5,000 |
|
Lift 23' Per Mth 3 months total |
|
4155 |
|
Lift 19' Per Mth 3 months total |
|
|
|
AV |
|
20,000 |
|
Interior AV/DATA/SOFTWARE |
|
5,000 |
|
Greenburg Displays |
Christmas |
50,000 |
|
|
MWOT PHASE 1 |
200,000 |
|
|
City PHASE 1 |
|
|
|
Day / Night PHASE 1 |
|
|
|
Addon Special Effects PHASE 1 |
|
|
Intermodal / Altonna-Spencer |
MWOT PHASE 1 |
|
|
Somewhere / Horseshoe |
FUTURE |
|
|
N Scale Display |
FUTURE |
|
|
Steel / Big 10 / Rocky Mountain |
FUTURE |
|
|
World Of Thomas |
FUTURE |
|
|
Miniopolis |
FUTURE |
|
|
Minioplis City's Edge |
FUTURE |
|
|
Amusement Park |
FUTURE |
|
|
Euro World |
FUTURE |
|
|
Loco Simulator |
FUTURE |
|
|
Mini You 3D Printer |
FUTURE |
|
|
Battle of the Bulge |
FUTURE |
|
|
Slots |
FUTURE |
|
|
|
|
|
|
XMAS Decorations (Int/ Ext) |
|
20,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Displays Sub Total |
|
299,155 |
|
|
Software |
3,000 |
|
|
Furniture |
3,000 |
|
Interior Special Effects Lighting |
General |
3,000 |
|
Signage |
Banners |
1000 |
|
|
Building Main Building Sign Above Entrance |
20,000 |
|
|
Frontage Pylon Sign |
5,000 |
|
|
|
|
|
Initial Advertising / Marketing |
90 days Prior To Open |
50,000 |
|
|
90 days After Open |
|
|
Pre Opening Payroll 09/22-11/23 |
Prior To Opening |
100,000 |
|
Payroll (Staff) Non Volunteer |
Prior To Opening |
35,837 |
|
General Manager 09/22-11/23 |
Prior To Opening |
84,163 |
|
Cash Reserve 90 days |
|
180,000 |
|
Misc Sub Total |
|
485,000 |
|
Lease Deposit Proposed 12 months |
includes first and last |
222,000 |
|
Security Deposit 1st and Last |
|
|
|
TOTAL INITIAL CASH FUNDING NEEDED |
|
1,369,655 |
|
|
