Carniceria Market (La) $599,000
ITEM AMOUNT MEMO
SALES $ 2,436,980
COGS $ 1,707,730 70.5%
GROSS PROFIT $ 729,250 30.1%
Utility $ 35,064 1.4%
PAYROLL $ 170,472 7.0%
PAYROLL TAX $ 17,496 0.7%
INSURANCE $ 15,144 0.6%
REPAIR & MAINTENANCE $ 3,744 0.2%
TELEPHONE & INTERNET $ 2,988 0.1%
WASTE REMOVAL $ 4,704 0.2%
LICENSE &TAXES $ 6,845 0.3%
RENT $ 165,492 6.8%
ALARM & SUPPLIES $ 17,234 0.7%
DEPRECIATION & AMORT. $ 51,600 2.1%
MERCHANT CARD CHARGE $ 15,720 0.6%
BANK INTEREST $ 28,212 1.2%
OFFICE & OTHERS $ 2,327 0.1%
TOTAL EXPENSE $ 534,715 22.1%
OPERATION INCOME $ 194,535 8.0%
OTHER INCOME
ITEM AMOUNT MEMO
RECYLE CENTER RENT $ 13,200
WATER VENDING $ 3,144
ACCESORY RENT $ 4,200
ATM $ 2,820
CAL LOTTERY $ 18,690
SIGUE SERVICE $ 2,901
BOSS REV. SERVICE $ 1,824
OTHER INCOME TOTAL $ 46,779
TOTAL INCOME $ 241,314
MONTHLY INCOME $ 20,110
Inventory 150k to 200k
full time 4
part time 8
seller full time
Lease term - how many years & option.
They have 3 years 6 month base rent + 10 year options
Rent amount - basic rent and NNN amount
Rent $15,000
How Increase ? CPI or some rate? Around 3% annual increase.
Do not talk to the owner and employees.
No Co-op brokering.
SALES $ 2,436,980
COGS $ 1,707,730 70.5%
GROSS PROFIT $ 729,250 30.1%
Utility $ 35,064 1.4%
PAYROLL $ 170,472 7.0%
PAYROLL TAX $ 17,496 0.7%
INSURANCE $ 15,144 0.6%
REPAIR & MAINTENANCE $ 3,744 0.2%
TELEPHONE & INTERNET $ 2,988 0.1%
WASTE REMOVAL $ 4,704 0.2%
LICENSE &TAXES $ 6,845 0.3%
RENT $ 165,492 6.8%
ALARM & SUPPLIES $ 17,234 0.7%
DEPRECIATION & AMORT. $ 51,600 2.1%
MERCHANT CARD CHARGE $ 15,720 0.6%
BANK INTEREST $ 28,212 1.2%
OFFICE & OTHERS $ 2,327 0.1%
TOTAL EXPENSE $ 534,715 22.1%
OPERATION INCOME $ 194,535 8.0%
OTHER INCOME
ITEM AMOUNT MEMO
RECYLE CENTER RENT $ 13,200
WATER VENDING $ 3,144
ACCESORY RENT $ 4,200
ATM $ 2,820
CAL LOTTERY $ 18,690
SIGUE SERVICE $ 2,901
BOSS REV. SERVICE $ 1,824
OTHER INCOME TOTAL $ 46,779
TOTAL INCOME $ 241,314
MONTHLY INCOME $ 20,110
Inventory 150k to 200k
full time 4
part time 8
seller full time
Lease term - how many years & option.
They have 3 years 6 month base rent + 10 year options
Rent amount - basic rent and NNN amount
Rent $15,000
How Increase ? CPI or some rate? Around 3% annual increase.
Do not talk to the owner and employees.
No Co-op brokering.