PROEXPO×Budget Estimate
$105,752
Epic 99 Series — Commercial Proposal

Event Budget

Interactive cost breakdown for the FinTech Investor Pitch Night. Toggle items on/off and adjust guest count to customize. All prices reflect Nevada market rates (Q1 2026).

Duration

5.5 hrs

Date

May 7, 2026

Event Staffing

$2,200
4 HostessesCS Model MGMT

Meet & greet, wristband distribution, guest escort (5.5 hrs)

$600

$150 × 4 staff

6 Cocktail WaitressesCS Model MGMT

Circulating service, tray-passed drinks & appetizers (5.5 hrs)

$900

$150 × 6 staff

Staffing Management & CoordinationCS Model MGMT

On-site manager, full staffing coordination, seamless execution

$300

$300 × 1 flat

Overtime Buffer (2 hrs × 10 staff)CS Model MGMT

$40/hr per staff — reserve for event overrun

↳ Optional — only charged if used

$800

$40 × 20 hrs

2 Dedicated VIP Waitstaff

Exclusive underground level service — Purple Band only

$400

$200 × 2 staff

MC / Host & Facilitator

$2,200
Professional MC / Event Host

Bilingual host — introductions, transitions, pitch timer, crowd engagement (5 hrs)

↳ Market rate: $500–2,000 for premium bilingual in LV

$1,200

$1,200 × 1 session

Networking Facilitator

Structured networking session — icebreakers, investor-founder matchmaking

↳ Specialized investor event facilitator

$1,000

$1,000 × 1 session

DJ & Entertainment

$1,500
DJ Battio — Package A (Full)DJ BattioSELECT ONE

5hr performance, outdoor sound, lighting design, visuals, mics, setup/breakdown

$1,500

$1,500 × 1 package

DJ Battio — Package B (Sound Only)DJ BattioSELECT ONE

5hr performance, outdoor sound, mics, setup/breakdown (no lighting/visuals)

$1,000

$1,000 × 1 package

Food & Catering

$16,550
BBQ Buffet StationPER GUEST

Premium BBQ — brisket, ribs, pulled pork, sides, sauces

↳ Market rate: $38–65/person in LV (premium tier)

$6,500

$65 × 100 guests

Passed AppetizersPER GUEST

Tray-passed hors d'oeuvres — bruschetta, shrimp cocktail, sliders

↳ Market rate: $15–25/person in LV

$2,200

$22 × 100 guests

Welcome Reception BitesPER GUEST

Arrival station — cheese board, charcuterie, fruit, crackers

↳ Market rate: $10–18/person in LV

$1,500

$15 × 100 guests

VIP Underground — Seafood & CaviarPER VIP

Lobster tails, oysters on ice, black caviar, premium accompaniments

↳ Purple Band guests only

$1,500

$150 × 10 VIP guests

Dessert StationPER GUEST

Assorted mini desserts, fruit display, chocolate fountain

↳ Market rate: $10–18/person in LV

$1,500

$15 × 100 guests

On-Site Chef / Grill Master

Dedicated BBQ chef for live cooking station (5 hrs)

↳ Market rate: $500–1,000 for private chef in LV

$750

$750 × 1 session

Catering Service Charge & Gratuity (22%)

Standard catering service fee + gratuity on all food items

↳ ~22% of food subtotal — industry standard in LV

$2,600

$2,600 × 1 flat

Bar & Beverages

$9,265
Premium Open Bar (5 hrs)PER GUEST

Full open bar — spirits, wine, beer, mixers, garnishes

↳ Market rate: $55–70/person in LV

$6,500

$65 × 100 guests

2 Professional Bartenders

Licensed bartenders for main bar station (5 hrs)

↳ Market rate: $60–80/hr in LV (5 hrs)

$750

$375 × 2 bartenders

Grey Goose VIP Bottle Service

3 bottles Grey Goose 1.75L on ice for underground VIP lounge

↳ Retail $52–60/bottle + service markup

$240

$80 × 3 bottles

Welcome Signature CocktailPER GUEST

Branded cocktail served on arrival — custom branded glasses

↳ Includes custom glassware

$1,200

$12 × 100 guests

Ice Delivery (200 lbs)

Bulk ice for bar, coolers, and bottle service

$75

$75 × 1 delivery

Bar Supplies & Glassware

Cocktail napkins, straws, garnishes, glassware rental, bar tools

↳ Market rate: $400–600 for 100-guest event

$500

$500 × 1 package

Furniture & Rentals

$4,580
12 Round Dining Tables (60")

Seats 8 per table — main dining area

↳ Market rate: $10–20/table in LV

$216

$18 × 12 tables

10 Cocktail High-Top Tables

Standing-height tables for networking zones

↳ Market rate: $12–15/table in LV

$180

$18 × 10 tables

Chiavari Chairs (Gold)PER GUEST

Elegant seating for presentation & dining

↳ Market rate: $4–8/chair in LV

$800

$8 × 100 chairs

Premium Linen Package

Tablecloths, napkins, runners — black/gold theme

$484

$22 × 22 tables

VIP Lounge Furniture Set

2 sofas, 4 armchairs, coffee table — poolside VIP area

↳ Market rate: $500+/sofa, $400+/stool in LV

$1,500

$1,500 × 1 set

Portable Stage Platform (8×12 ft)

Raised stage for presentations and pitches

↳ Market rate: $400–800 for small portable in LV

$650

$650 × 1 unit

Presentation Podium + Stool

Branded podium for speakers, bar stool for panel

$150

$150 × 1 set

Pool Curtain / Reveal Draping

Custom draping for phased pool reveal during event

$600

$600 × 1 installation

AV & Presentation

$3,275
2 × 98" LED Display Screens

Main presentation displays for pitch session + delivery/setup

↳ Market rate: $500–1,000/screen rental in LV

$1,500

$750 × 2 screens

Projector + 120" Screen (Backup)

Secondary display for larger audience view

$350

$350 × 1 unit

Professional Sound System

PA system, speakers, mixer — indoor presentation area

$400

$400 × 1 system

Wireless Microphone System

2 handheld + 1 lapel mic, receiver

$200

$200 × 1 set

2 Stage Spotlights

LED spotlights for presenter/stage area

$300

$150 × 2 units

Presentation Laptop + Clicker

Pre-loaded with all pitch decks, HDMI connectivity

$150

$150 × 1 unit

AV Technician (5 hrs)

On-site tech for setup, transitions, troubleshooting

$375

$75 × 5 hours

Decor & Floral

$4,240
Table Centerpieces (12)

Low floral arrangements — white/green with gold accents

↳ Market rate: $65–285/piece in LV

$1,440

$120 × 12 pieces

Entrance Arch & Signage

Branded welcome arch with floral accents at front gate

↳ Arch rental $50–150 + florals $200–300

$450

$450 × 1 unit

LED Uplighting Package (20 units)

Wireless uplights — amber/gold for poolside ambiance

↳ Market rate: $17–35/light in LV

$500

$500 × 1 package

Candle & Lantern Package

Floating candles for pool, table candles, pathway lanterns

↳ Includes 50+ candles + 20 lanterns

$600

$600 × 1 package

String Light Canopy

Overhead bistro lights across pool deck area — install + removal

↳ Market rate: $125/string + labor in LV

$750

$750 × 1 installation

Event Signage Package

Welcome signs, directional signs, sponsor boards, table numbers

↳ Market rate: $150–500 per large sign

$500

$500 × 1 package

Security & Valet

$1,450
2 Gate Security GuardsCS Model MGMT

Ex-military, gate control & credential verification (6 hrs)

$400

$200 × 2 guards

2 Roaming Interior SecurityCS Model MGMT

Interior patrol + VIP underground access control (6 hrs)

$400

$200 × 2 guards

Valet Parking Service (5 hrs)

3 valet attendants, signage, key management

↳ Market rate: $100/hr avg in LV

$500

$100 × 5 hours

Parking Cones & Signage

Traffic management, directional signs, VIP parking spots

$150

$150 × 1 set

Moving & Furniture Removal

$3,100
Existing Furniture Removal

Remove & store homeowner's furniture from event areas before setup

↳ Pre-event — day before or morning of

$800

$800 × 1 service

Furniture Reinstallation

Return all original furniture to exact positions after event

↳ Post-event — next morning

$800

$800 × 1 service

Rental Delivery & Setup

Delivery, placement, and setup of all rented furniture & equipment

↳ 2 crew × 4 hrs + truck

$750

$750 × 1 service

Rental Pickup & Removal

Breakdown and pickup of all rented items post-event

↳ 2 crew × 4 hrs + truck

$750

$750 × 1 service

Cleaning & Restoration

$2,400
Event Cleaning Crew (During)

2 cleaners on-site during event — restrooms, spills, trash

$300

$50 × 6 hours

Post-Event Deep Clean

Full property cleaning — pool deck, kitchen, bathrooms, all areas (4-person crew)

↳ Restore to original condition — 6-8 hrs

$1,500

$1,500 × 1 service

Pool Cleaning (Post-Event)

Skim, vacuum, chemical rebalance after floating candles/debris

$250

$250 × 1 service

Waste Removal & Dumpster

Extra dumpster rental + trash hauling for 100-guest event

$350

$350 × 1 service

Photography & Video

$7,800
Event Photographer (5 hrs)

Professional photographer — candid + posed, same-day highlights, edited gallery

↳ Market rate: $1,500–2,500 for premium in LV

$1,800

$1,800 × 1 session

Videographer + Recap Edit

2-camera crew, 3-min highlight reel, raw footage delivery, color grading

↳ Market rate: $2,500–5,000 for multi-cam in LV

$3,500

$3,500 × 1 session

Live Stream Setup (3 cameras)

Multi-cam live stream to Dragons & Angels platform, tech operator

↳ Market rate: $2,000–5,000 for multi-cam stream

$2,500

$2,500 × 1 session

Print & Collateral

$10,063
Magazine — Graphic Design & Layout (20 pages)

Professional designer: layout, typography, photo editing, 2 revision rounds

↳ Market rate: $150–250/page for premium design

$3,500

$3,500 × 1 project

Magazine — Copywriting & Content

Founder bios, fund thesis copy, sponsor write-ups, editing & proofreading

↳ Market rate: $100–200/page for professional copy

$2,500

$2,500 × 1 project

Magazine — Photography & Image Licensing

Professional headshots, venue photos, stock imagery licensing

↳ Headshot session + stock licensing

$1,500

$1,500 × 1 project

Magazine — Printing (100 copies)PER GUEST

20-page full-color glossy, 100# text, UV-coated cover, saddle-stitched

↳ Market rate: $6–12/copy for premium short-run

$800

$8 × 100 copies

Hard Cardstock InvitationsPER GUEST

Premium letterpress, thick stock, gold foil, envelopes

↳ Market rate: $8–15/piece for letterpress + foil

$1,200

$12 × 100 pieces

Color-Coded Wristbands (3 types)

Investor (gold), Founder (silver), Purple Band (VIP) — Tyvek

$113

$1 × 150 bands

Premium Name BadgesPER GUEST

Magnetic-back badges with name, company, role

↳ Market rate: $3–6/badge for magnetic-back

$450

$5 × 100 badges

Additional Services

$12,725
Premium Gift BagsPER GUEST

Custom branded bag + leather notebook, premium pen, gourmet snacks, branded merch, sponsor swag

↳ Custom bag $15–20 + curated contents $75–80

$10,000

$100 × 100 bags

Luxury Restroom Trailer (2-station)

Climate-controlled, running water, premium finishes, delivery + setup

↳ Market rate: $1,200–2,000/day incl. delivery in LV

$1,500

$1,500 × 1 day

Event Liability Insurance

One-day general liability coverage — $1M policy

$275

$275 × 1 policy

Event Permit & Noise Waiver

Henderson NV special event permit + noise ordinance waiver

↳ Required for amplified sound after 10pm

$200

$200 × 1 flat

First Aid Kit & Emergency Supplies

Professional first aid station, AED on standby

$150

$150 × 1 kit

Portable Generator / Power Distribution

Backup power for AV, lighting, and bar equipment + fuel

↳ Market rate: $400–800/day for event-grade in LV

$600

$600 × 1 day

VIP Shuttle / Car Service (2 vehicles)

Black SUV shuttle for VIP guests from Strip hotels (round-trip)

↳ Optional — for out-of-town VIPs

$700

$350 × 2 vehicles

Vendor Services Subtotal
$81,348
ProExpo Management Fee (30%)

Full event production, vendor coordination, on-site management, logistics

$24,404
Total Investment

69 line items · 100 guests · 10 VIP · Excludes NV sales tax (8.375%)

$105,752

+ tax ≈ $114,608

Event Staffing

$2,200

MC / Host & Facilitator

$2,200

DJ & Entertainment

$1,500

Food & Catering

$16,550

Bar & Beverages

$9,265

Furniture & Rentals

$4,580

AV & Presentation

$3,275

Decor & Floral

$4,240

Security & Valet

$1,450

Moving & Furniture Removal

$3,100

Cleaning & Restoration

$2,400

Photography & Video

$7,800

Print & Collateral

$10,063

Additional Services

$12,725

Important Notes

  • CS Model MGMT requires $500 deposit to secure booking. Remaining balance due before event.
  • Cancellation within 7 days incurs $500 fee. Rescheduling does not count as cancellation.
  • DJ Battio offers custom packages — [email protected] or 470.736.1525.
  • All catering prices based on final headcount (due 7 days prior). Per-guest items scale automatically.
  • Prices reflect Nevada market rates (Q1 2026) — slightly above average to ensure vendor availability.
  • Client responsible for: safe environment, parking area, alcohol/service setup space.
  • ProExpo Management Fee covers: vendor sourcing, contract negotiation, timeline management, on-site coordination, and full event production.
  • Moving service includes pre-event furniture removal and post-event reinstallation to original condition.
  • Post-event cleaning restores property to original state — pool, kitchen, bathrooms, all outdoor areas.

Submit Letter of Intent

Ready to proceed? Fill in your details below and submit your selection as a Letter of Intent. ProExpo will receive your full budget breakdown and contact you within 24 hours.

Your selection (69 items, $105,752) will be sent to ProExpo