| |
Johnny's New York Style Pizza
Franchise Systems, Inc.
Initial Investment Chart
| |
Low Range |
High Range |
| Franchise Fee |
$ 27,000 |
$ 27,000 |
| Initial Inventory |
$ 4,600 |
$ 6,500 |
| Initial Rent & Deposits |
$ 4,800 |
$ 12,000 |
| Utility Deposits |
$ 0 |
$ 3,500 |
| Grand Opening Advertising |
$ 4,000 |
$ 4,000 |
| Equipment |
$ 24,000 |
$ 75,000 |
| Leasehold Improvements |
$ 35,000 |
$ 130,000 |
| Permits, License & Fees |
$ 250 |
$ 5,000 |
| Survey Fees for License |
$ 400 |
$ 1,500 |
| Insurance |
$ 1,500 |
$ 3,500 |
| Signage |
$ 1,000 |
$ 7,500 |
| Office Supplies |
$ 50 |
$ 250 |
| Accounting & Legal Fees |
$ 1,000 |
$ 2,000 |
| Printing |
$ 700 |
$ 1,100 |
| Pre-Opening Payroll |
$ 0 |
$ 1,000 |
| Architect Fees |
$ 450 |
$ 5,000 |
| Service Fees (1st 3 Months) |
$ 3,000 |
$ 7,200 |
| Local Advertising(1st 3 Months) |
$ 1,000 |
$ 3,500 |
| Additional Funds |
$ 10,000 |
$ 20,000 |
| *(Working Capital) |
|
|
| |
|
|
| Totals |
$ 119,150 |
$ 314,550 |
| |