Vibe House Pilates

Data Based On: Combined performance of 2 company-owned studios (Crown Point and Valparaiso) for 2025 Measurement Period

* Calculations are based on the combined performance of 2 company-owned studios (Crown Point and Valparaiso) for the 2025 Measurement Period (Table 1.B). - Average Gross Revenue: Total Gross Sales ($1,828,108) / 2 studios = $914,054.00. - Average Gross Profit: Total Gross Sales Less Cost of Goods Sold ($1,813,013) / 2 studios = $906,506.50. - Average Net Profit: Calculated as Gross Sales Less COGS, Disclosed Expenses, and Imputed Fees ($691,556) / 2 studios = $345,778.00. This figure represents profit before other unlisted operating expenses (e.g., automobile, financing, owner's compensation, certain professional fees, travel, meals/entertainment, charitable contributions) and tax liabilities, as noted in the disclosure document (Page 6-7, Notes to Part I). Imputed fees (Royalties, Brand Fund, Local Advertising, Tech Fee totaling $227,773) were included in the calculation as they represent costs a franchisee would incur.