BRUSTER'S

Data Based On: 172 franchised outlets open and operating a standard 7-day schedule for Calendar Year 2024, as presented in Table 1.

* Average gross revenue is taken from the 'Overall 2024' AUV for franchised stores as explicitly stated in Table 1. A weighted average of the AUVs for the Top-Range (57 units x $1,085,370), Mid-Range (58 units x $689,096), and Bottom-Range (57 units x $461,571) over 172 units results in $745,018.63, which closely matches the reported overall AUV. Median gross revenue is directly from the 'Overall 2024' Median. Revenue top quartile is based on the 'AUV Top-Range' AUV, and revenue bottom quartile is based on the 'AUV Bottom-Range' AUV for 2024. Although Cost of Goods Sold (COG) percentages are provided in Table 4, no other comprehensive expense percentages or profit margin figures are available to reliably estimate a profit range for 'best_guess_profit_low' and 'best_guess_profit_high', as the document notes 'additional business expenses that are likely to be significant' which are not quantified.