Postal Center
Financial Summary
|
detailed financial analysis provided by seller
|
|
Year
|
2009
|
2008
|
2007
|
|
Data Source
|
Owner to Prove (Projected)
|
Owner to Prove
|
Owner to Prove
|
|
Income Statement
|
|
|
|
|
Revenue
|
45,612
|
66,313
|
81,840
|
|
Cost of Goods Sold
|
|
|
|
|
Gross Profit
|
45,612
|
66,313
|
81,840
|
|
Operating Expenses
|
35,788
|
45,140
|
56,049
|
|
Pre-Tax Net Profit
|
9,824
|
21,173
|
25,791
|
|
Adjustments
|
|
|
|
|
Interest
|
1,200
|
310
|
|
|
Taxes
|
|
|
|
|
Depreciation
|
|
|
|
|
Amortization
|
|
|
|
|
|
|
|
|
Owner’s Salary Adjustments
|
|
|
|
|
Owner Salary or Compensation
|
|
|
|
|
Matching FICA Taxes (est.)
|
|
|
|
|
|
|
|
|
Add Backs and Fringe Benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discretionary Earnings
|
$11,024*
|
$21,463*
|
$25,791*
|
I. Financial Summary: 2009 projected DE $11,024 - store opened 10-15 hours/week
2008 DE $21,463 - store opened 25 hours/week
2007 DE $25,791 - store opened 30 hours/week