Franchisee economics

Franchisee model: site-level cash flow, payback and stress-tested unit economics.

The franchisee plan is where the site-level economics become concrete: incremental capital, net AI revenue after royalty, utility costs, payback, scenario analysis and downside resilience.

$3.4MApproximate total capital investment per site in the main franchisee plan.

35 GPUsReference midpoint deployment used in several site-level calculations.

$1.09MApproximate Year-1 cumulative incremental pre-tax income in the payback example.

~4.5 yearsApproximate payback with first major hardware refresh included.

Franchisee cash flow page — **Cash flow**Long-range accumulated franchisee cash flow.

Franchisee incremental profit page — **Incremental profit**Site-level incremental profit and ROI scenario.

Franchisee payback period page — **Payback period**Payback on incremental capital.

Leased-site scenario analysis page — **Scenario analysis — leased site**Leased-site economics comparison.

Owned-site scenario analysis page — **Scenario analysis — owned site**Owned-site economics comparison.

Franchisee site-value page — **Site value estimate**Potential mature-location value range.

Franchisee stress-test conclusion — **Stress-test conclusion**Downside-resilience stress test.