|
|
Concept |
Region |
Units |
Sales |
Cash
Flow |
CF |
Food |
Labor |
Bus |
Mult. |
Real
Estate |
Total
Price |
Papa John's |
Southwest |
6-20 |
$27,862,658 |
$1,000,000 |
% |
% |
% |
|
4.5 |
|
$4,500,000 |
Popeyes |
Northeast |
6-20 |
$4,700,000 |
$370,000 |
% |
% |
% |
|
4.75 |
|
$2,350,000 |
Burger King |
Southeast |
6-20 |
$5,867,556 |
$369,158 |
% |
% |
% |
|
4.75 |
|
$1,753,498 |
Burger King |
Southeast |
6-20 |
$7,729,610 |
$467,000 |
20.2% |
33.6% |
28.7% |
$1,739,163 |
4.75 |
|
$2,221,627 |
Burger King |
West |
6-20 |
$22,692,707 |
$2,878,932 |
% |
% |
% |
|
4.75 |
|
$13,674,927 |
Denny's |
Southwest |
6-20 |
$8,221,611 |
$100,000 |
% |
% |
% |
|
4.25 |
|
$425,000 |
Papa John's |
Southwest |
6-20 |
$10,260,788 |
$663,508 |
% |
% |
% |
|
4.75 |
|
$3,151,663 |
Church's |
Southeast |
6-20 |
$9,962,699 |
$884,814 |
16.2% |
29.1% |
26.7% |
$5,706,018 |
4.75 |
$7,014,215 |
$11,217,082 |
TGI Friday's |
Midwest |
6-20 |
$30,000,000 |
$2,300,000 |
% |
% |
% |
|
4.75 |
|
$12,075,000 |
TGI Friday's |
Northeast |
6-20 |
$19,000,000 |
$1,400,000 |
% |
% |
% |
|
4.75 |
$2,200,000 |
$9,550,000 |
Hardee's |
Southeast |
6-20 |
$13,632,816 |
$476,422 |
2.1% |
33.5% |
34.3% |
$3,077,800 |
4.25 |
|
$2,024,793 |
Papa John's |
East |
6-20 |
$12,006,723 |
$1,121,344 |
11.1% |
32.9% |
27.8% |
$2,224,085 |
4.75 |
|
$5,382,451 |
Papa John's |
Mid-West |
6-20 |
$6,126,992 |
$520,733 |
7.8% |
30.7% |
27.3% |
$6,604,386 |
4.75 |
|
$2,473,482 |
Arby's |
Southwest |
6-20 |
$12,488,139 |
$1,875,231 |
% |
% |
% |
|
4.75 |
$4,081,375 |
$12,050,586 |
Popeye's |
Southeast |
6-20 |
$8,200,000 |
$750,000 |
% |
% |
% |
|
4.5 |
|
$3,375,000 |
Pizza Franchise - Unique/Award Winning |
Northeast |
6-20 |
$0 |
$0 |
% |
% |
% |
|
0 |
$0 |
$0 |
Hot New Concept |
West Coast |
6-20 |
$7,104,920 |
$895,838 |
% |
% |
% |
|
4.75 |
|
$4,255,230 |
Fast Casual Restaurants |
Northeast |
6-20 |
$11,477,524 |
$1,134,742 |
% |
% |
% |
|
4.75 |
$0 |
$5,390,024 |
Wendy's |
Midwest |
6-20 |
$21,446,738 |
$2,399,571 |
% |
% |
% |
|
4.5 |
$798,953 |
$18,787,600 |
Sonic |
Southeast |
2-5 |
$827,911 |
|
% |
% |
% |
|
|
$66,223 |
$785,921 |
Firehouse Subs |
Southeast |
2-5 |
$1,024,741 |
$181,205 |
% |
% |
% |
|
3.85 |
$0 |
$697,638 |
KFC |
Northeast |
2-5 |
$3,285,000 |
$341,858 |
% |
% |
% |
|
4.75 |
$0 |
$1,623,824 |
Concept |
Northeast |
2-5 |
$679,324 |
$122,383 |
% |
% |
% |
|
4.5 |
$0 |
$550,723 |
ATL Bread/Houlihan's |
Southeast |
2-5 |
$4,586,203 |
$498,119 |
% |
% |
% |
|
4 |
$349,664 |
$5,673,154 |
Denny's |
Southeast |
2-5 |
$1,829,273 |
$208,009 |
% |
% |
% |
|
4.5 |
$146,342 |
$2,562,060 |
Ihop |
Midwest |
2-5 |
$2,843,080 |
$352,211 |
% |
% |
% |
|
4.25 |
$0 |
$1,496,895 |
KFC |
Northeast |
2-5 |
$3,300,000 |
$445,000 |
% |
% |
% |
|
4.75 |
$0 |
$2,325,000 |
Wendy's |
Southeast |
2-5 |
$3,547,902 |
$285,349 |
% |
% |
% |
|
4.75 |
|
$1,569,419 |
Wendy's |
Southeast |
2-5 |
$4,266,312 |
$343,388 |
% |
% |
% |
|
4.75 |
$3,980,221 |
$5,868,855 |
Planet Smoothies |
Southeast |
2-5 |
$1 |
$1 |
% |
% |
% |
|
|
$0 |
$450,000 |
Max & Erma's |
Southeast |
2-5 |
$4,000,000 |
$400,000 |
% |
% |
% |
|
4.5 |
|
$1,800,000 |
Johnny Carino's |
Southeast |
2-5 |
$5,000,000 |
$750,000 |
% |
% |
% |
|
4.25 |
|
$3,187,500 |
Tony Roma's |
Southwest |
2-5 |
$2,500,000 |
$150,000 |
% |
% |
% |
|
4.25 |
|
$675,000 |
Denny's |
Southwest |
2-5 |
$4,430,103 |
$357,770 |
% |
% |
% |
|
4.25 |
|
$1,520,523 |
Church's |
Southeast |
2-5 |
$1,240,000 |
$60,524 |
% |
% |
% |
|
4.75 |
$1,085,800 |
$1,373,280 |
Church's |
Southest |
2-5 |
$2,366,173 |
$105,000 |
% |
% |
% |
|
4.75 |
$790,628 |
$1,289,378 |
Rally's |
West |
21+ |
$15,000,000 |
$2,300,000 |
7.9% |
33% |
33.8% |
$1,288,280 |
4.75 |
|
$10,925,000 |
Hardee's |
Southeast |
21+ |
$26,786,540 |
$3,144,448 |
12% |
30.7% |
32% |
$2,933,227 |
4.25 |
$9,208,572 |
$18,463,151 |
Concept |
Midwest |
21+ |
$134,596,089 |
$12,458,774 |
% |
% |
% |
|
4.75 |
$0 |
$59,179,177 |
|
