| Revenue | Computed |
|---|---|
| Salon Suites (based on 64% leasable) | 29 |
| Avg Price Per sq ft (115sq ft room) | $ 3.00 |
| Average size of a suite - Sq ft | 115.00 |
| Rent collected Per Suite per week | $ 0.00 |
| Revenue across all suites per week | $ 0.00 |
| Revenue across all suites per month | $ 0.00 |
| Revenue across all suites per year | $ 0.00 |
| Monthly | Annual | |
|---|---|---|
| Max Revenue Yr 1 - 100% Occupied | $ 0.00 | $ 0.00 |
| Leased suites needed to Break Even including loan costs | 0 | |
| EBITDA | $ 0.00 | $ 0.00 |
| Net Income w/loan | $ 0.00 | $ 0.00 |
| Rent per Unit | $ 0.00 | $ 0.00 |
| % Rooms leased to breakeven including loan costs | 0% |
| NET W/LOAN | % | EBITDA | % | |
|---|---|---|---|---|
| Year 1 | $ 0.00 | 0% | $ 0.00 | 0% |
| Year 2 | $ 0.00 | 0% | $ 0.00 | 0% |
| Year 3 | $ 0.00 | 0% | $ 0.00 | 0% |
| Year 4 | $ 0.00 | 0% | $ 0.00 | 0% |
| Year 5 | $ 0.00 | 0% | $ 0.00 | 0% |
| 5 YEAR TOTAL NET INCOME | $ 0.00 | $ 0.00 |
| Line | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | Totals |
|---|
Disclaimer: The fields in this document are intentionally left blank or have an estimate. All projections, estimates, or financial illustrations are for informational purposes only. You are solely responsible for conducting your own due diligence, including independent verification of all assumptions and consultation with your financial, legal, tax, and business advisors before making any decisions.
This information does not constitute an offer to sell a franchise. An offer to sell a franchise can only be made through a Franchise Disclosure Document (FDD) that has been duly delivered in compliance with federal and applicable state franchise laws.
California: These franchises have been registered under the Franchise Investment Law of the State of California. Such registration does not constitute approval, recommendation, or endorsement by the Commissioner of Corporations, nor does it indicate that the information provided herein has been found to be true, complete, or non-misleading.
New York: This document is not an offering. An offer to sell a franchise can only be made by a prospectus (Franchise Disclosure Document) first filed with the Department of Law of the State of New York. Such filing does not constitute approval by the Department of Law.
Minnesota – File No. F-7082: This advertisement or informational document has been filed under Minnesota Law. Registration does not constitute approval or endorsement by the State of Minnesota.