Cascadia Pizza Co Franchising LLC

Data Based On: Data based on 3 operational company-owned outlets (Enumclaw, Maple Valley, North Bend) that are explicitly stated to be representative of the franchised business for the 2024 Calendar Year.

* The financial performance data is derived from three Company Owned Outlets (Enumclaw, Maple Valley, North Bend) that the document explicitly states are 'representative of the Franchised Business' for the 2024 Calendar Year. No specific financial performance tables for Franchise Outlets were found. Calculated average gross revenue: ($1,130,996 + $2,396,058 + $616,333) / 3 = $1,381,129.00. Calculated average direct gross profit: ($547,169 + $1,056,933 + $325,249) / 3 = $643,117.00 (labeled as 'Direct Gross Profit'). Calculated average net profit: ($208,979 + $376,793 + $127,600) / 3 = $237,790.67 (labeled as 'Direct Gross Profit After Disclosed Expenses and Franchisee Related Expenses'). The best guess profit range (low and high) was derived by calculating the actual profit percentages for each of the three representative units (profit / gross sales) and then applying the minimum and maximum of these percentages to the overall average gross revenue. The individual unit profit percentages were: - Enumclaw: $208,979 / $1,130,996 = 18.48% - Maple Valley: $376,793 / $2,396,058 = 15.73% - North Bend: $127,600 / $616,333 = 20.70% Minimum profit percentage observed: 15.73%. Maximum profit percentage observed: 20.70%. Best guess profit low = $1,381,129.00 * 0.1573 = $217,189.96. Best guess profit high = $1,381,129.00 * 0.2070 = $285,936.43.