| Initial Franchise Fee | $18,001 |
|
Computers, Software Office Equipment, Furniture and Fixtures |
$2,000 to $2,500 |
| Office Supplies and Materials | $300 |
| Real Estate (including Lease) | $4,000 |
| Leasehold Improvements | $3,000 to $5,000 |
| Utilities | $500 |
| Exercise Equipment and Floor Mats | $5,000 |
| Signage | $2,500 to $5,000 |
| Start up Inventory And Supplies | $500 |
| Marketing | $3,000 |
| 9Round Uniforms | $250 |
| Insurance | $450 |
| Travel, Lodging and Meals for Initial Training | $2,500 |
| Business Licenses and other Professional Fees | $500 |
| Operating Expenses and Additional Funds | $10,000 |
| Total | $52,500 to $57,500 |



