| | 2010 Annualized | 2010-11 | 20099-10 | 2008-9 | 2007-08 | | | Sales | $944,485 | $708,364 | $681,279 | $619,877 | $640,590 | | Cost of Sales | $723,669 | $542,752 | $557,711 | $462,714 | $545,489 | | Gross Profit | $220,816 | $165,612 | $123,568 | $157,163 | $95,101 | | Expenses | $156,316 | $117,237 | $133,488 | $159,398 | $116,379 | | Net Operating Income | $64,500 | $48,375 | ($9,920) | ($2,235) | ($21,278) | | Depreciation / Amortization | $0 | $0 | $2,314 | $3,223 | $5,658 | | Interest Expense | $0 | $0 | $22 | $0 | $1,141 | | Officers Salary | $18,667 | $14,000 | $23,100 | $28,500 | $27,600 | | Sellers Discretionary Income | $5,653 | $4,240 | $6,341 | $6,735 | $7,736 | | TOTAL CASH FLOW (Seller's Discretionary Earnings) | $88,820 | $66,615 | $21,857 | $36,223 | $20,857 |
|
 |
PRICE & TERMS |
 |
 |
| Purchase Price: | 145,000 |
| Down Payment: | 65,000 |
| Inventory: | 25,000 |
| Equipment: | 50,000 |
|
 |
LEASE |
 |
 |
| Base Rent (Includes CAM) | 2150 |
| Expires: | 11/10/2010 |
| Option(s): | 5 - 5yr options |
| Square Feet: | 1,800 |
|