3 wingstops - louisiana 823 p1 p2 p3 p4 p5 p6 p7 p8 p9 p10 p11 p12 p13 total 2015 $0 $80,874 $71,174...
TRANSCRIPT
$12,138 Avg Weekly Sales
$10,397 Avg Weekly Sales
$9,358 Avg Weekly Sales
$31,893 Avg Weekly Sales
Map
3 Wingstops - Louisiana
Gretna, LA:
New Orleans, LA:
New stores located 10 miles apart. $249,000
New Orleans, LA:
TOTAL:
Wingstop 823
P1 P2 P3 P4 P5 P6 P7 P8 P9 P10 P11 P12 P13 TOTAL
2015 $0 $80,874 $71,174 $65,310 $63,419 $59,117 $56,792 $56,130 $52,750 $50,940 $52,605 $49,083 $47,821 $706,015
2016 $46,023 $53,773 $51,254 $48,223 $47,122 $46,956 $43,794 $40,854 $0 $0 $0 $0 $0 $377,999
$ +/- $46,023 ($27,101) ($19,920) ($17,087) ($16,297) ($12,161) ($12,998) ($15,276) ($74,817)
% +/- -34% -28% -26% -26% -21% -23% -27% -17%
MONTHLY SALES
$249,000 Wingstop 823
$12,138 651 Terry Pkwy #112
Inventory: $10,000 Gretna, LA, 70056Franchise Information:
1/1/2025 Transfer Fee: $10,000 Training Location: Dallas, TXN
e Royalty: 6.0% Advertising: 2.0% Training Period: 4 weeks
Remodel Requirements:
$3,123 Options: 1x5 yr Security Deposit: $3,123
Percentage Rent: 0.00% CAM: $694 Real Property Available: No
Expiration: 7/1/2019 Monthly Property Tax: N/A Increases: TBD
Location Details:1/1/2015 Building Type: In Line Center Building Size: 2082 SF
1/1/2015 Seating: 34 Employees: 15
Hours of Operation: 11-11 (11-12 md F/S) Licenses Needed: Business, health, ABC
Owner Since:
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not
draw unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Located in strip center at corner of Terry Pkwy and Daniels Rd. Other tenants include a beauty college, Save-A-Lot and Thrift City USA. Nearby competition includes Church's,
Rally's, Wendy's and Applebee's.
Wingstop currently has over 500 locations and is continually ranked among the best franchise concepts in the nation. Franchisor requires a minimum of $400K net worth with
at least $200k in liquid assets. Multi- unit restaurant management experience required.
Franchise Agreement Expiration:
CONFIDENTIAL Executive Summary
Business Established:
Remember you have agreed to keep all FranBizNetwork listings confidential.
Lease Information:Monthly Base Rent:
Asking Price:
Average Weekly Sales*:
None
SALES 631,198$
COGS: 265,103$ 42.0%
Crew Labor: 145,176$ 23.0%
GM: 30,000$ 4.8%
Other Store Level Mgmt: -$ 0.0%
Workers Comp: 2,540$ 1.5%
Payroll Taxes: 16,852$ 9.6%
R&M: 5,681$ 0.9%
Non-Ingredient: 4,734$ 0.8%
Utilities: 30,500$ 4.8%
Rent: 37,476$ 5.9%
CAM: 8,328$ 1.3%
Property Tax: -$ 0.0%
Personal Property Tax: 500$ 0.1%
Local Advertising: 1,578$ 0.3%
Nat'l Advertising: 12,624$ 2.0%
Royalty: 37,872$ 6.0%
Equipment Lease: 2,328$ 0.4%
Insurance: 7,000$ 1.1%
Bank Charges: 600$ 0.1%
Credit Card Fees: 7,574$ 1.2%
Professional Services: 4,000$ 0.6%
Outside Services: -$ 0.0%
Laundry/Uniforms: -$ 0.0%
Pest Control: 470$ 0.1%
Security: 660$ 0.1%
Music: -$ 0.0%
Permits & Licenses: 670$ 0.1%
Cash Over/Short: 631$ 0.1%
Non-recurring expenses: -$ 0.0%
Fees: 560$ 0.1%
Mgmt Fee/Owner Draw: -$ 0.0%
Employee Benefits: 915$ 0.1%
Other G&A: -$ 0.0%
Total Expenses: 624,372$ 98.9%
Other Income: -$ 0.0%
Store Level Net Profit: 6,826$ 1.1%
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by
FranBizNetwork to help prospective Buyers complete a summary
review. These materials should not replace the Buyer's review of
actual books and records and a thorough due diligence process.
Buyers should not rely on these materials as definitive, but should
instead consult the actual due diligence documents.
Wingstop 823PROFORMA
T13 Periods Ending P7 2016
Make an offer! Wingstop 1109
$10,397 2101 S Claiborne Unit B
Inventory: $10,000 New Orleans, LA, 70125Franchise Information:
12/1/2025 Transfer Fee: $10,000 Training Location: Dallas, TX
Royalty: 6.0% Advertising: 2.0% Training Period: 4 weeks
Remodel Requirements:
$4,069 Options: 3x5 yr Security Deposit: 1 month base rent
Percentage Rent: 2% over $1.4 Mil CAM: $666 Real Property Available: No
Expiration: 12/1/2020 Monthly Property Tax: N/A Increases: TBD
Location Details:12/1/2015 Building Type: In Line Center Building Size: 2000 SF
12/1/2015 Seating: Take out only Employees: 13
Hours of Operation: 11-11 (11-12 md F/S) Licenses Needed: Business, health
Business Established:
Owner Since:
Located in small plaza at corner of S. Claiborne Ave. and Josephine St. Nearby competition includes Rally's, Krystal, Raising Cane's and Popeye's. Other tenants incude Family
Dollar and Discount City Market.
Remember you have agreed to keep all FranBizNetwork listings confidential.
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not
draw unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Wingstop currently has over 500 locations and is continually ranked among the best franchise concepts in the nation. Franchisor requires a minimum of $400K net worth with
at least $200k in liquid assets. Multi- unit restaurant management experience required.
Franchise Agreement Expiration:
None
Lease Information:Monthly Base Rent:
CONFIDENTIAL Executive Summary
Asking Price:
Average Weekly Sales:
Wingstop 1109
P1 P2 P3 P4 P5 P6 P7 P8 P9 P10 P11 P12 P13 TOTAL
2013 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2014 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$ +/- $0
% +/- #DIV/0!
2014 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2015 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$ +/- $0
% +/- #DIV/0!
2015 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2016 $37,661 $53,052 $50,028 $45,961 $37,609 $33,715 $33,099 $0 $0 $0 $0 $0 $0 $291,125
$ +/- $37,661 $53,052 $50,028 $45,961 $37,609 $33,715 $33,099 $291,125
% +/- #DIV/0!
MONTHLY SALES
SALES 540,661$
COGS: 227,078$ 42.0%
Crew Labor: 124,352$ 23.0%
GM: 30,000$ 5.5%
Other Store Level Mgmt: -$ 0.0%
Workers Comp: 2,315$ 1.5%
Payroll Taxes: 15,065$ 9.8%
R&M: 7,569$ 1.4%
Non-Ingredient: 5,947$ 1.1%
Utilities: 30,264$ 5.6%
Rent: 48,825$ 9.0%
CAM: 7,992$ 1.5%
Property Tax: -$ 0.0%
Personal Property Tax: 500$ 0.1%
Local Advertising: 1,352$ 0.3%
Nat'l Advertising: 10,813$ 2.0%
Royalty: 32,440$ 6.0%
Equipment Lease: 970$ 0.2%
Insurance: 7,000$ 1.3%
Bank Charges: 600$ 0.1%
Credit Card Fees: 6,488$ 1.2%
Professional Services: 4,000$ 0.7%
Outside Services: -$ 0.0%
Laundry/Uniforms: -$ 0.0%
Pest Control: 330$ 0.1%
Security: 740$ 0.1%
Music: -$ 0.0%
Permits & Licenses: 300$ 0.1%
Cash Over/Short: 541$ 0.1%
Non-recurring expenses: -$ 0.0%
Fees: 50$ 0.0%
Mgmt Fee/Owner Draw: -$ 0.0%
Employee Benefits: -$ 0.0%
Other G&A: -$ 0.0%
Total Expenses: 565,530$ 104.6%
Other Income: -$ 0.0%
Store Level Net Profit: (24,869)$ -4.6%
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by
FranBizNetwork to help prospective Buyers complete a summary
review. These materials should not replace the Buyer's review of
actual books and records and a thorough due diligence process.
Buyers should not rely on these materials as definitive, but
should instead consult the actual due diligence documents.
Wingstop 1109PROFORMA
P1-P7 2016, extrapolated
Make and offer! Wingstop 1184
$9,358 520 N Carrollton Ave.
Inventory: $10,000 New Orleans, LA,70119
Franchise Information:
12/1/2025 Transfer Fee: $10,000 Training Location: Dallas, TX
Royalty: 6.0% Advertising: 2.0% Training Period: 4 weeks
Remodel Requirements:
$5,717 Options: 2x5 yr Security Deposit: 1 month base rent
Percentage Rent: 0.00% CAM: $179 Real Property Available: No
Expiration: 7/1/2026 Monthly Property Tax: $179 Increases: TBD
Location Details:7/1/2016 Building Type: In Line Center Building Size: 1717 SF
7/1/2016 Seating: 28 Employees: 15
Hours of Operation: 11-11 (11-12 md F/S) Licenses Needed: Business, health, ABC
CONFIDENTIAL Executive Summary
Asking Price:
Average Weekly Sales:
Owner Since:
Located at the corner of Carrollton Ave. and St. Louis St., adjacent to Rouse's Market and CVS. Nearby competition includes Jimmy John's, Little Tokyo, Felipe's Taqueria and
Rally's.
Remember you have agreed to keep all FranBizNetwork listings confidential.
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not
draw unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Wingstop currently has over 500 locations and is continually ranked among the best franchise concepts in the nation. Franchisor requires a minimum of $400K net worth with
at least $200k in liquid assets. Multi- unit restaurnat management experience required.
Franchise Agreement Expiration:
None
Lease Information:Monthly Base Rent:
Business Established:
Wingstop 1184
P1 P2 P3 P4 P5 P6 P7 P8 P9 P10 P11 P12 P13 TOTAL
2013 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2014 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$ +/- $0
% +/- #DIV/0!
2014 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2015 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$ +/- $0
% +/- #DIV/0!
2015 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2016 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$ +/-
% +/-
MONTHLY SALES
SALES -$
COGS: -$ 0.0%
Crew Labor: -$ 0.0%
GM:
Other Store Level Mgmt: -$ #DIV/0!
Workers Comp: -$ 0.0%
Payroll Taxes: -$ 0.0%
R&M: -$ 0.0%
Non-Ingredient: -$ 0.0%
Utilities: -$ #DIV/0!
Rent: -$ #DIV/0!
CAM: -$ #DIV/0!
Property Tax: -$ #DIV/0!
Personal Property Tax: -$ #DIV/0!
Local Advertising: -$ 0.0%
Nat'l Advertising: -$ 0.0%
Royalty: -$ 0.0%
Equipment Lease: -$ #DIV/0!
Insurance: -$ #DIV/0!
Bank Charges: -$ #DIV/0!
Credit Card Fees: -$ 0.0%
Professional Services: -$ #DIV/0!
Outside Services: -$ #DIV/0!
Laundry/Uniforms: -$ #DIV/0!
Pest Control: -$ #DIV/0!
Security: -$ #DIV/0!
Music: -$ #DIV/0!
Permits & Licenses: -$ #DIV/0!
Cash Over/Short: -$ 0.1%
Non-recurring expenses: -$ #DIV/0!
Personal Expenses: -$ #DIV/0!
Mgmt Fee/Owner Draw: -$ #DIV/0!
Employee Benefits: -$ #DIV/0!
Other G&A: -$ #DIV/0!
Total Expenses: -$ #DIV/0!
Other Income: -$ #DIV/0!
Store Level Net Profit: -$ #DIV/0!
Assume Owner-Operated
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by
FranBizNetwork to help prospective Buyers complete a summary
review. These materials should not replace the Buyer's review of
actual books and records and a thorough due diligence process.
Buyers should not rely on these materials as definitive, but
should instead consult the actual due diligence documents.
Wingstop 1184PROFORMA
YE 2014