What is the designation for the last row of data in the provided Christian Brothers Automotive table?
Christian_Brothers_Automotive Franchise · 2025 FDDAnswer from 2025 FDD Document
| 1 | 1 | 1 | T | Number of | Percentage of | |||
|---|---|---|---|---|---|---|---|---|
| Stores Greater | Stores | |||||||
| Store | Low | Median | High | Average | than or | Greater than | ||
| Designation | Low | Median General and Ad | Ingn ministrative Expe | Average nses (G&A) | equal to Average Average | or equal to Average Average | ||
| lst year | $717,782 | $927,546 | $1,360,513 | $968,006 | 7 | 47% | ||
| (15 stores) | $/1/,/82 | 3927,340 | $1,560,515 | 3908,000 | , | 4/% | ||
| 2nd year | $743,999 | $1,005,040 | $1,317,375 | $994,077 | 10 | 56% | ||
| (18 stores) | 3743,555 | 31,000,040 | 31,517,575 | 3334,077 | 10 | 50% | ||
| 3rd year | $740,232 | $1,046,673 | $1,663,582 | $1,092,185 | 7 | 44% | ||
| (16 stores) | 0740,252 | 01,010,075 | 01,005,502 | 01,052,105 | 3.7.22 | |||
| 4th year | $886,609 | $1,016,480 | $1,754,731 | $1,117,524 | 8 | 44% | ||
| (18 stores) | , | ,,** | ,, | 18,722 | ||||
| 5th year+ | $557,967 | $1,070,338 | $1,918,272 | $1,095,092 | 94 | 44% | ||
| (213 stores) | , | ,, | ,, | |||||
| Net Operating Income (NOI) (See Note 2 below) | ||||||||
| 1.1 | Net Operating in | come (NOI) (See I | Note 2 below) | 1 | ||||
| 1st year | -$40,399 | $286,976 | $1,136,247 | $342,355 | 5 | 33% | ||
| (15 stores) | ||||||||
| 2nd year | ||||||||
| (18 stores) | $124,845 | $452,632 | $845,090 | $452,016 | 9 | 50% | ||
| 3rd year | - | |||||||
| (16 stores) | -$31,994 | $505,072 | $1,170,765 | $538,633 | 8 | 50% | ||
| 4th year | *** | **** | 41.144.144 | A | _ | |||
| (18 stores) | $18,493 | $543,262 | $1,196,136 | $574,701 | 9 | 50% | ||
| 5th year+ | 600.051 | 0572 (1) | 61 020 504 | 6611 524 | 92 | 43% | ||
| (213 stores) | -$90,251 | $573,614 | $1,930,594 | $611,524 | 92 | 43% | ||
| Total Owner | Benefit (See Note | 3 below) | ||||||
| lst year | $30,500 | $157,403 | $516,568 | $187,416 | 5 | 33% | ||
| (15 stores) | , | *********** | , | ***** | ||||
| 2nd year | $37,500 | $261,962 | $471,108 | $253,594 | 10 | 56% | ||
| (18 stores) | , | |||||||
| 3rd year | $60,462 | $292,988 | $575,462 | $302,743 | 7 | 44% | ||
| (16 stores) | ||||||||
| 4th year | $62,809 | $340,385 | $550,048 | $312,711 | 10 | 56% | ||
| (18 stores) | ||||||||
| 5th year+ | $60,846 | $303,462 | $1,131,731 | $329,708 | 91 | 43% | ||
| (213 stores) |
Schedule 19.3A
Set forth in Schedule 19.3A is the Total Owner Benefit (as defined in Note 3) of the top and bottom 20% Total Owner Benefit performers (56
Source: Item 19 — FINANCIAL PERFORMANCE REPRESENTATIONS (FDD pages 62–69)
What This Means (2025 FDD)
According to the 2025 Christian Brothers Automotive FDD, the last row of data in the provided table relates to 'Total Owner Benefit (See Note 3 below)'. This row provides financial performance data specifically related to what Christian Brothers Automotive defines as the sum of the owner's salary plus any cash distributions or bonuses taken during the calendar year.
For a prospective franchisee, this information is crucial because it offers a glimpse into the potential earnings they might expect to receive from their Christian Brothers Automotive location. The table breaks down the 'Total Owner Benefit' by years in operation (1st year through 5th year+) and provides a range of financial results, including the low, median, high, and average owner benefits.
It is important to note that the 'Total Owner Benefit' does not include major medical health insurance premiums or the principal reduction on any commercial debt service from the original business loan. Therefore, a franchisee's actual financial benefit could be higher when considering these additional factors. Prospective franchisees should carefully review Note 3 in the FDD to fully understand what is included and excluded from this 'Total Owner Benefit' calculation and conduct their own independent investigation to determine potential earnings.