|
ESTIMATED
INITIAL INVESTMENT
The estimates below show the range for aÊsmaller studio in a small market, a mid-range studio, and a larger studio. This amount is based on the franchise fee, building improvements, furniture, fixtures, equipment, signage, inventory, travel, rent deposits, insurance, some working capital and other costs.
|
|
|
Item
|
|
Low
|
Mid
|
High
|
|
Reservation
& Franchise Fee
|
|
$
25,000
|
$
25,000
|
$
25,000
|
|
Rent
& Deposit
|
|
$
2,000
|
$
4,000
|
$
6,500
|
|
Tenant Improvements
|
|
$
20,000
|
$
25,000
|
$
43,000
|
|
Architect, Electrical & Permit Fees
|
|
$
1,000
|
$
1,500
|
$
2,500
|
|
Furniture, Equipment, Computers & Communications
Systems
|
|
$
25,000
|
$
35,200
|
$
43,000
|
|
Cabinets
|
|
$
5,000
|
$
7,000
|
$
9,000
|
|
Exterior
Sign
|
|
$
2,500
|
$
4,142
|
$
8,000
|
|
Sales
Tax & Shipping
|
|
$
2,000
|
$
3,000
|
$
4,000
|
|
Initial
Inventory
|
|
$
10,000
|
$
15,000
|
$
18,000
|
|
Grand
Opening Marketing, Posters, Seasonal Window Displays
|
|
$
1,000
|
$
2,500
|
$
5,000
|
|
Accounting Setup Fee
|
|
$
300
|
$
300
|
$
300
|
|
ICredit Card & Gift Card Processor
|
|
$
1,200
|
$
1,200
|
$
1,200
|
|
Insurance
|
|
$
1,000
|
$
1,500
|
$
2,000
|
|
Organizational
Expense
|
|
$
500
|
$
1,000
|
$
2,500
|
|
Incidental
Costs Incurred During Traning
|
|
$
1,500
|
$
1,500
|
$
4,000
|
Additional
Funds
(working capital)
|
|
$
10,000
|
$
15,000
|
$
25,000
|
|
TOTAL
|
|
$108,000
|
$142,842
|
$199,000
|
|