the mechanicals (plumbing, electrical, HVAC, including hoods) should be at the top of our list…it can exceed 100K alone depending on the details…just looking quickly equipment looks low unless you go used, lawyer (seems high…what does your lawyer do for you besides set up a corp/lease), tile...