What was the total amount Cinnaholic spent on subcontractors in April 2025?
Cinnaholic Franchise · 2025 FDDAnswer from 2025 FDD Document
eholder Investment - Lullwater Partners | 181,500.00 | | Total Shareholder Equity - Lullwater Partners | 181,500.00 | | Net Income | -15,660.14 | | Total Equity | $ -1,816,594.27 | | TOTAL LIABILITIES AND EQUITY | $2,662,016.16 |
Full Franchise Profit and Loss by Month
January - April, 2025
| JAN 2025 | FEB 2025 | MAR 2025 | APR 2025 | TOTAL | |
|---|---|---|---|---|---|
| Income | |||||
| Franchise fees | 40,000.00 | $40,000.00 | |||
| Franchise Royalties | 91,794.23 | 83,412.94 | 128,990.86 | 158,577.03 | $462,775.06 |
| Franchise Transfer | 20,000.00 | 20,000.00 | $40,000.00 | ||
| Marketing Fund Income | 38,894.11 | 35,457.34 | 39,565.34 | $113,916.79 | |
| Total Income | $170,688.34 | $138,870.28 | $148,990.86 | $198,142.37 | $656,691.85 |
| GROSS PROFIT | $170,688.34 | $138,870.28 | $148,990.86 | $198,142.37 | $656,691.85 |
| Expenses | |||||
| 0 - Ask My Accountant | 1,191.75 | $1,191.75 | |||
| Advertising | 82.15 | 500.00 | $582.15 | ||
| .Corporate Funded Advertising Expenses | 17,711.00 | 6,140.00 | 26,737.62 | 29,622.00 | $80,210.62 |
| Creative Elements | 1,500.00 | $1,500.00 | |||
| Publication Ads | 390.95 | 390.95 | 1,890.95 | 390.95 | $3,063.80 |
| Social Media | $0.00 | ||||
| 5,220.47 | 13,072.43 | 6,660.10 | 11,213.65 | $36,166.65 | |
| Google Advertising | 5,124.93 | 2,709.71 | 3,232.04 | 3,730.61 | $14,797.29 |
| Total Social Media | 10,345.40 | 15,782.14 | 9,892.14 | 14, 44.26 | $50,963.94 |
| Website | 3.00 | 26.74 | 3.00 | 3.00 | $35.74 |
| Total Advertising | 28,532.50 | 24,339.83 | 38,523.71 | ,960.21 | $136,356.25 |
| Annual Audit | 4,632.00 | 4,500.00 | $9,132.00 | ||
| Benefits | $0.00 | ||||
| Health Insurance | 8,588.02 | 8,586.23 | 8,586.23 | 8,586.23 | $34,346.71 |
| Life/Dental/Vision Insurance | 611.90 | 642.28 | 627.09 | 627.09 | $2,508.36 |
| Total Benefits | 9,199.92 | 9,228.51 | 9,213.32 | 9,213.32 | $36,855.07 |
| Building Expenses | $0.00 | ||||
| Internet & Phones | 449.78 | 476.91 | 476.91 | 476.91 | $1,880.51 |
| Pest Control | 40.00 | 40.00 | 40.00 | 40.00 | $160.00 |
| Rent | 2,839.44 | 2,839.44 | 2,839.44 | 3,010.00 | $11,528.32 |
| Total Building Expenses | 3,329.22 | 3,356.35 | 3,356.35 | 3,526.91 | $13,568.83 |
| Commissions & fees | 8,000.00 | 2,000.00 | $10,000.00 | ||
| Income Taxes | 2,814.94 | $2,814.94 | |||
| Office Expenses | $0.00 | ||||
| Dues & Subscriptions | 60.00 | $60.00 | |||
| Fees & Interest | $0.00 | ||||
| Bank Charges | 333.50 | 319.75 | 338.34 | 343.50 | $1,335.09 |
| Total Fees & Interest | 333.50 | 319.75 | 338.34 | 343.50 | $1,335.09 |
| Insurance | $0.00 | ||||
| Liability Insurance | 1,751.18 | 1,751.18 | 1,751.18 | $5,253.54 | |
| Workman's Comp Insurance | 228.78 | 225.04 | 225.04 | 212.42 | $891.28 |
| Total Insurance | 1,979.96 | 1,976.22 | 225.04 | 1,963.60 | $6,144.82 |
| Office Cleaning | 313.00 | 100.00 | 300.00 | $713.00 | |
Cash Basis Monday, May 5, 2025 07:58 PM GMT-04:00
Full Franchise Profit and Loss by Month
January - April, 2025
| JAN 2025 | FEB 2025 | MAR 2025 | APR 2025 | TOTAL | |
|---|---|---|---|---|---|
| Office Supplies | 40.76 | 10.76 | 77.67 | 35.76 | $164.95 |
| Software |
Source: Item 21 — FINANCIAL STATEMENTS (FDD page 61)
What This Means (2025 FDD)
According to Cinnaholic's 2025 Franchise Disclosure Document, the total expenses for subcontractors in April 2025 were $8,426.93. This figure is part of the broader category of 'Supporting Services,' which also includes expenses such as bonuses and payroll-related costs.
For a prospective Cinnaholic franchisee, understanding these subcontractor costs is crucial for budgeting and financial planning. Subcontractors may be involved in various aspects of the business, such as marketing, maintenance, or specialized services. Knowing the typical monthly expenditure on subcontractors can help franchisees anticipate and manage their own operating expenses.
It's important to note that these figures represent Cinnaholic's expenses and may not directly translate to a franchisee's costs. Factors such as location, business volume, and specific service needs can influence actual expenses. However, this information provides a valuable benchmark for franchisees as they develop their financial projections and manage their business operations.