98 Facility | 3,898 Sq. Ft. | 98 Seats

    Low   High
Arch. Design $ 20,000 $ 30,000
Permits $ 5,000 $ 100,000
Building $ 410,000 $ 507,000
Site $ 75,000 $ 200,000
FF&E-Includes POS $ 270,000 $ 325,000
Signs $ 15,000 $ 90,000

Sub-totals  

 $ 795,000 $ 1,252,000
     
Franchise Fee $ 40,000 $ 40,000
Opening Inventory $ 30,000 $ 41,000
Opening Advertising $ 3,000 $ 5,000
New Restaurant 
Opening Training Team		 $ 3,000 $ 15,000
Security Deposits $ 10,000 $ 15,000
Insurance $ 15,000 $ 20,000
Additional Funds $ 80,000 $ 150,000
     

Totals   

 $ 976,000 $ 1,538,000


The above figures do not include land cost or taxes.
Actual cost may vary based on location.

120 Facility | 4,752 Sq. Ft. | 121 Seats
    Low   High
Arch. Design $ 20,000 $ 35,000
Permits $ 5,000 $ 100,000
Building $ 499,000 $ 618,000
Site $ 85,000 $ 200,000
FF&E-Includes POS $ 285,000 $ 370,000
Signs $ 15,000 $ 90,000

Sub-totals   

 $ 909,000 $ 1,413,000
     
Franchise Fee $ 40,000 $ 40,000
Opening Inventory $ 30,000 $ 41,000
Opening Advertising $ 3,000 $ 5,000
New Restaurant 
Opening Training Team		 $ 3,000 $ 15,000
Security Deposits $ 10,000 $ 15,000
Insurance $ 15,000 $ 20,000
Additional Funds $ 80,000 $ 150,000
     

Totals   

 $ 1,090,000 $ 1,699,000


The above figures do not include land cost or taxes.
Actual cost may vary based on location.

150 Facility | 5,085 Sq. Ft. | 150 Seats
    Low   High
Arch. Design $ 20,000 $ 35,000
Permits $ 5,000 $ 100,000
Building $ 535,000 $ 661,000
Site $ 100,000 $ 225,000
FF&E-Includes POS $ 290,000 $ 375,000
Signs $ 15,000 $ 90,000

Sub-totals   

 $ 965,000 $ 1,486,000
     
Franchise Fee $ 40,000 $ 40,000
Opening Inventory $ 30,000 $ 41,000
Opening Advertising $ 3,000 $ 5,000
New Restaurant 
Opening Training Team		 $ 3,000 $ 15,000
Security Deposits $ 10,000 $ 15,000
Insurance $ 15,000 $ 20,000
Additional Funds $ 80,000 $ 150,000
     

Totals   

 $ 1,146,000 $ 1,772,000


The above figures do not include land cost or taxes.
Actual cost may vary based on location.