Embed Size (px)
Citation preview
Michael Griff inOffice: 303.771.3850
14455 W 64t h Avenue Arvada CO 80007
ASKING $599,000 +INVENTORY
Michael Griff inOffice: [email protected]
INFORMATION
APPROXIMATE INVENTORY
$300,000
GROSS INCOME
1,851,177.00
SALES INCREASE BY 20%
YEAR OVER YEAR
- VISIBLE FROM ROAD
- NATIONAL & LOCAL TENANTS
PRO-FORMA
Michael Griff inOffice: [email protected]
INCOME
SALES$ 1,851,177.00
COGS - ALL ITEMS $1,466,274.00
GROSS PROFIT $384,903.00
EXPENSES
Advertising and Promotion $1,495.00
Accounting $6,320.00
Bank Charges $749.00
Total Insurance Expense $14,878.00
Telephone $1,543.00
Licenses and Taxes $8,304.00
Office Expense $2,238.00
Postage and Delivery $296.00
Salaries $28,877.00
Rent Expense $115,825.00
Repair and Maintenance $8,552.00
Security $563.00
Utilit ies $10,807.00
Merchant Charges $20,280.00
Total Expense $200,447.00
NET INCOME $184,456.00
