Franchise Financial Model

▼ FACET SEVEN Franchise model

Move any dial and the whole 5-year picture updates. Every figure is an example until real numbers are set with counsel.

Year 5 revenue -

Year 5 owner earnings -

Year 5 after-tax to you -

Gym & mix

Average gym gross ($/yr) Coaches per location Share that fully rebrand 50% / 50%

Growth - locations live at year-end

Y1 Y2 Y3 Y4 Y5

Your salary ($/yr)

Y1 Y2 Y3 Y4 Y5

Operating expenses ($/yr, before contingency)

Y1 Y2 Y3 Y4 Y5

Advanced assumptions

Revenue engine (franchise terms)

Rebrand annual fee ($) Rebrand royalty (% of gross) Powered-by annual fee ($) Powered-by royalty (% of gross) Onboarding (one-time / location) Coach training (one-time / coach) Coach recert (annual / coach) Contingency on opex (%)

Franchise builder - Jake (Lane B)

Base, standards only ($/mo) Base, first franchise ($/mo) Base, each location after 1st ($/mo) Signing bonus ($/gym) Equity earned per 5 gyms (%) Equity cap (%)

Taxes

Federal set-aside (% of your income) TX no-tax-due threshold ($) TX margin tax rate (%)

After-tax take to you, by year

Line item	Y1	Y2	Y3	Y4	Y5

Read the trajectory, not any single year. Texas margin tax shows $0 while revenue stays under the threshold; confirm entity structure with your CPA. Not tax or legal advice.