Estimated Low Estimated High
Initial Franchise Fee 20,000 20,000
Initial Rent & Deposit 4,000 12,000
Initial Inventory 4,000 5,000
Leasehold Improvements 50,000 100,000
Signage 2,800 8,000
Furniture, Fixtures and Decor Items 18,000 22,000
Equipment Package 30,000 40,000
Grand Opening 4,000 8,000
Pre-Opening Salaries 1,000 4,000
Insurance Deposit 500 2,000
Business License 200 1,200
Architectural Fees 5,000 10,000
Cash Register System & Computer Hardware & Software 5,500 10,000
Office Equipment, Furniture & Supplies 2,000 2,500
Petty Cash 100 100
Printing 1,000 1,500
Travel for Initial Training 2,200 4,400
Start-up and Supplies 200 400
Uniform and Logo Items 300 500
Utility Deposits 500 2,000
Legal & Accounting Fees 750 1,500
Telephone and Music System 800 1,000
Smallwares 3,500 4,000
Local Marketing Expenditures (1st 3 months) 300 300
Royalty Fee (1st 3 months) 5% of Weekly
Gross Revenues

Total Initial Investment $156,650 to $260,400, plus Working Capital of $15,000 to $50,000.