Summary of Franchise Start-Up Costs

FFE/Smallwares

$265,000

Franchise Fee

$25,000

Operating Capital

$102,500

   Breakdown:

   Opening Inventory

   $25,000

   Trainings

   $6,000

   Deposits

   $11,500

   Wages + 1st Month
   Outlay

   $60,000

Land

$190,000

Building

$400,000

TOTAL

$982,500