ESTIMATED ANNUAL "TRUE NET PROFIT" Sample Work Sheet
NET PROFIT (SELLER'S BOOKS - 12 MONTHS) $_____________ ADD BACK:
Depreciation $_____________
Amortization $_____________
Debt Service (Loan Interest) $_____________
Income Tax $_____________
Owner's Salary $_____________
Manager's Salary $_____________
Personal Expenses:
Promotion $_____________
Insurance $_____________
Travel & Entertainment $_____________
Auto $_____________
Other (Specify) _______________ $_____________
Expenses Buyer(s) May Eliminate:
Equipment Rental $_____________
Discounts & Refunds $_____________
Bad Debt $_____________
Donations $_____________
Extra Employee(s) $_____________
Other (Specify) _______________ $_____________
Gross Sales Not Reported (Juke box, games, etc. that may be verified.)
Specify ____________ $_____________
Other (Specify) ____________ $_____________
PLUS TOTAL ADJUSTMENT = $_____________
TOTAL ANNUAL "TRUE NET PROFIT
(Sellers Discretionary Cash) $_______________
-------------------------------------------------------------------------------------------------------------------------------------------------
LESS BUYER(S) DEBTS
Debt Service (Loan Interest) Assume $_____________
Equipment Rental $_____________
"New" Loan Payment $_____________
Other (Specify) _______________$_____________
LESS TOTAL ADJUSTMENT (DEBT SERVICE) $_____________
"NET SPENDABLE CASH" TO NEW BUYER(S) $_______________
Approximately 30% of the Sellers Discretionary Cash can go towards debt service.
*Note: The above information is supplied by the seller from his books and financial records. A broker or agent, should review these books and financial records. Broker, or agent, can not warrant the accuracy of the information .