Franchise Fee

$25,000

$25,000

Site Development Fee

$5,000

$5,000

Rent (2 months)

$3,250

$10,417

Design Fee

$1,000

$5,000

Construction

$13,000

$62,500

Equipment & Software

$24,947

$73,950

IT services

$6,150

$9,500

Furniture & Fixtures

$3,100

$10,500

Supplies and Inventory

$5,751

$6,299

Initial Marketing

$3,432

$9,896

Profesional Fees

$3,500

$4,000

Estimated Opening

$94,130

$222,062