LEMON TREE

Data Based On: 34 franchised salons open for full year 2025, including full-year results for transferred salons.

* Calculated weighted average gross revenue: (9 units × $631,326 + 8 units × $362,796 + 8 units × $266,220 + 9 units × $161,331) / 34 total units = $357,824.74 Estimated profit range based on average gross revenue and weighted average of reported expense ranges (rent, payroll, supplies, insurance, utilities). For best_guess_profit_high, subtracted the weighted average of the low end of expense ranges. For best_guess_profit_low, subtracted the weighted average of the high end of expense ranges. Average Gross Revenue: $357,824.74. Estimated Annual Rent (low/high): $32,106.35 / $44,100.00. Estimated Annual Payroll (low/high): $122,392.71 / $174,356.00. Estimated Annual Supplies (low/high): $26,419.07 / $48,568.00. Estimated Annual Insurance (low/high): $2,823.88 / $3,323.50. Estimated Annual Utilities (low/high): $7,776.00 / $10,764.00. Total Estimated Annual Expenses (low/high): $191,518.01 / $281,111.50.