round table 4 units central california price: $1,400,000 · round table pizza san louis obispo #985...
TRANSCRIPT
Store
Trailing 12 Months Ending
7/31/2016
San Louis Obispo $569,424
Santa Maria $768,642
Morro Bay $557,157
Atascadero $1,178,399
TOTAL $3,073,622
$59,570
$71,142
$142,634
$314,978
Round Table
4 Units Central California
Stores all under an hour apart in central California, about four hours south of San Francisco and two
and a half hours north of Los Angeles. Real estate at Atascadero location available for $2.4M.
Price: $1,400,000
Managed Cash Flow
$41,632
$179,000 Round Table Pizza San Louis Obispo #985
$569,424 3971 S. Higuera #120
Inventory: $6,000 San Luis Obispo, CA, 93401
$41,632
*
**
Franchise Information:
2020 Transfer Fee: $12,500 Training Location: Near Buyer
Royalty: 4.0% Advertising: 4.0% Training Period: 4-8 Weeks
Remodel Requirements:
$3,228 Options: 1x5 Security Deposit: TBD
Percentage Rent: 6.80% CAM: $600 Real Property Available: No
Expiration: 3/31/2018 Monthly Property Tax: Included Increases: FMV
Location Details:2010 Building Type: Inline Building Size: Approx 1600 SF
1994 Seating: 36+ Employees: 10 to 12
Hours of Operation: 11a-9p Su-Th, 11a-10p F-Sa Licenses Needed: Business, health, ABC
Cash Flow is a net income projection based on trailing 12 months sales and expenses as stated on Seller's P&Ls. Adjustments are made to reflect brand norms for the region and/or expected
increases/decreases in costs. Analysis is for proforma purposes only, Buyer should complete his own due diligence review. Ask your agent for summary of adjustments.
Owner Since:
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not draw
unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Located between Starbuck's and Trader Joe's in a busy shopping center near the corner of S. Higuera St. and Tank Farm Rd. Nearby competition includes Olive Garden,
Applebee's, Lahaina's and Taco Rico.
Franchise Agreement Expiration:
Round Table Pizza is the fifth largest pizza chain in the US with over 500 restaurants in nine western states and abroad. Headquartered in Concord, CA, 80% of Round Table
restaurants are franchised. Restaurant management experience, good credit and $500K net worth and $200K liquid required.
CONFIDENTIAL Executive Summary
Trailing 12 Months Ending 7/31/2016
Business Established:
Remember you have agreed to keep all FranBizNetwork listings confidential.
Lease Information:Monthly Base Rent:
Purchase Price:
Total Annual Sales*:
Owner Operated Cash Flow**:
None
Round Table Pizza San Louis Obispo #985
Jan Feb Mar Apr May June July Aug Sep Oct Nov Dec TOTAL
2013 $0 $0 $0 $0 $0 $0 $0 $49,492 $49,547 $51,333 $47,571 $53,108 $251,050
2014 $45,569 $49,999 $51,822 $52,010 $53,148 $50,858 $50,576 $53,402 $48,855 $51,617 $48,614 $48,265 $604,735
$ +/- $45,569 $49,999 $51,822 $52,010 $53,148 $50,858 $50,576 $3,910 ($692) $284 $1,043 ($4,843) $353,685
% +/- 8% -1% 1% 2% -9% 141%
2014 $45,569 $49,999 $51,822 $52,010 $53,148 $50,858 $50,576 $53,402 $48,855 $51,617 $48,614 $48,265 $604,735
2015 $46,264 $45,304 $47,438 $46,811 $48,961 $44,079 $48,380 $46,390 $46,735 $52,071 $50,668 $51,008 $574,109
$ +/- $695 ($4,695) ($4,384) ($5,199) ($4,187) ($6,779) ($2,196) ($7,012) ($2,120) $454 $2,054 $2,743 ($30,626)
% +/- 2% -9% -8% -10% -8% -13% -4% -13% -4% 1% 4% 6% -5%
2015 $46,264 $45,304 $47,438 $46,811 $48,961 $44,079 $48,380 $46,390 $46,735 $52,071 $50,668 $51,008 $574,109
2016 $50,371 $46,179 $48,031 $48,185 $42,046 $44,721 $43,019 $0 $0 $0 $0 $0 $322,552
$ +/- $4,107 $875 $593 $1,374 ($6,915) $642 ($5,361) ($4,685)
% +/- 9% 2% 1% 3% -14% 1% -11% -1%
MONTHLY SALES
SALES 569,424$
COGS: 125,273$ 22.0%
Crew Labor: 125,273$ 22.0%
GM: 35,000$ 6.1%
Other Store Level Mgmt: -$ 0.0%
Workers Comp*: 8,014$ 5.0%
Payroll Taxes*: 20,194$ 12.6%
R&M: 4,271$ 0.8%
Non-Ingredient: 5,694$ 1.0%
Utilities: 25,500$ 4.5%
Rent: 38,736$ 6.8%
CAM: 7,200$ 1.3%
Property Tax: -$ 0.0%
Personal Property Tax: 500$ 0.1%
Local Advertising: 2,847$ 0.5%
Nat'l Advertising: 22,777$ 4.0%
Royalty: 22,777$ 4.0%
Equipment Lease: 4,000$ 0.7%
Insurance: 5,500$ 1.0%
Bank Charges: 600$ 0.1%
Credit Card Fees: 11,161$ 2.0%
Professional Services: 4,500$ 0.8%
Outside Services: 2,000$ 0.4%
Laundry/Uniforms: 2,800$ 0.5%
Pest Control: -$ 0.0%
Security: 470$ 0.1%
Music: -$ 0.0%
Permits & Licenses: 1,650$ 0.3%
Cash Over/Short: 569$ 0.1%
Employee Benefits: 3,000$ 0.5%
Coupons & Discounts: 49,500$ 8.7%
Mgmt Fee/Owner Draw: -$ 0.0%
Delivery: 500$ 0.1%
Other G&A: -$ 0.0%
Total Expenses: 530,307$ 93.1%
Other Income: 2,515$ 0.4%
Managed Cash Flow: 41,632$ 7.3%
*Workers Comp and Payroll Taxes shown as a % of Total Labor.
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by FranBizNetwork to
help prospective Buyers complete a summary review. These materials
should not replace the Buyer's review of actual books and records and a
thorough due diligence process. Buyers should not rely on these
materials as definitive, but should instead consult the actual due
diligence documents.
Round Table Pizza San Louis Obispo #985PROFORMA
Trailing 12 Months Ending 7/31/2016
$279,000 Round Table Pizza #860
$768,642 2508 S. Broadway
Inventory: $6,000 Santa Maria, CA, 93454
$59,570
*
**
Franchise Information:
2020 Transfer Fee: $12,500 Training Location: Near Buyer
Royalty: 4.0% Advertising: 4.0% Training Period: 4-8 Weeks
Remodel Requirements:
$5,157 Options: 1x5 yr Security Deposit: TBD
Percentage Rent: 8.00% CAM: $1,049 Real Property Available: No
Expiration: 1/31/2020 Monthly Property Tax: Included Increases: FMV
Location Details:2000 Building Type: Shopping Center Building Size: Approx 4200 SF
2000 Seating: 50-70 Employees: 20-22
Hours of Operation: 11a-9p Su-Th, 11a-10p F-Sa Licenses Needed: Business, health, ABC
CONFIDENTIAL Executive Summary
Purchase Price:
Total Annual Sales*:
Owner Operated Cash Flow**:
Trailing 12 Months Ending 7/31/2016
Cash Flow is a net income projection based on trailing 12 months sales and expenses as stated on Seller's P&Ls. Adjustments are made to reflect brand norms for the region and/or expected
increases/decreases in costs. Analysis is for proforma purposes only, Buyer should complete his own due diligence review. Ask your agent for summary of adjustments.
Owner Since:
Located in a busy shopping center off of S. Broadway. Other Tenants include Food Maxx, Party City, Starbucks and Sally Beauty. Nearby pizza competition includes Sam's Giant
Manhattan Pizza, Klondike Pizza, Papa John's and Papa Murphy's.
Remember you have agreed to keep all FranBizNetwork listings confidential.
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not
draw unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Round Table Pizza is the fifth largest pizza chain in the US with over 500 restaurants in nine western states and abroad. Headquartered in Concord, CA, 80% of Round Table
restaurants are franchised. Restaurant management experience, good credit and $500K net worth and $200K liquid required.
Franchise Agreement Expiration:
None
Lease Information:Monthly Base Rent:
Business Established:
Round Table Pizza #860
Jan Feb Mar Apr May June July Aug Sep Oct Nov Dec TOTAL
2013 $0 $0 $0 $0 $0 $0 $0 $59,428 $54,428 $56,753 $56,626 $57,118 $284,353
2014 $52,260 $59,410 $65,140 $57,622 $63,007 $65,388 $62,349 $63,489 $54,696 $64,445 $61,068 $61,117 $729,991
$ +/- $52,260 $59,410 $65,140 $57,622 $63,007 $65,388 $62,349 $4,061 $268 $7,692 $4,442 $3,999 $445,638
% +/- 7% 0% 14% 8% 7% 157%
2014 $52,260 $59,410 $65,140 $57,622 $63,007 $65,388 $62,349 $63,489 $54,696 $64,445 $61,068 $61,117 $729,991
2015 $57,680 $56,560 $65,432 $62,348 $66,629 $63,513 $63,696 $58,322 $60,710 $63,146 $62,580 $62,163 $742,779
$ +/- $5,420 ($2,850) $292 $4,726 $3,622 ($1,875) $1,347 ($5,167) $6,014 ($1,299) $1,512 $1,046 $12,788
% +/- 10% -5% 0% 8% 6% -3% 2% -8% 11% -2% 2% 2% 2%
2015 $57,680 $56,560 $65,432 $62,348 $66,629 $63,513 $63,696 $58,322 $60,710 $63,146 $62,580 $62,163 $742,779
2016 $66,455 $64,069 $72,312 $67,800 $61,192 $65,190 $64,703 $0 $0 $0 $0 $0 $461,721
$ +/- $8,775 $7,509 $6,880 $5,452 ($5,437) $1,677 $1,007 $25,863
% +/- 15% 13% 11% 9% -8% 3% 2% 6%
MONTHLY SALES
SALES 768,642$
COGS: 187,549$ 24.4%
Crew Labor: 176,788$ 23.0%
GM: 35,000$ 4.6%
Other Store Level Mgmt: -$ 0.0%
Workers Comp*: 7,518$ 3.6%
Payroll Taxes*: 25,118$ 11.9%
R&M: 10,761$ 1.4%
Non-Ingredient: 9,992$ 1.3%
Utilities: 34,500$ 4.5%
Rent: 61,884$ 8.1%
CAM: 12,588$ 1.6%
Property Tax: -$ 0.0%
Personal Property Tax: 1,890$ 0.2%
Local Advertising: 3,843$ 0.5%
Nat'l Advertising: 30,746$ 4.0%
Royalty: 30,746$ 4.0%
Equipment Lease: -$ 0.0%
Insurance: 7,350$ 1.0%
Bank Charges: 600$ 0.1%
Credit Card Fees: 9,685$ 1.3%
Professional Services: 4,500$ 0.6%
Outside Services: 2,000$ 0.3%
Laundry/Uniforms: 2,050$ 0.3%
Pest Control: -$ 0.0%
Security: 420$ 0.1%
Music: -$ 0.0%
Permits & Licenses: 1,600$ 0.2%
Cash Over/Short: 769$ 0.1%
Employee benefits: 3,000$ 0.4%
Coupons & Discounts: 69,000$ 9.0%
Mgmt Fee/Owner Draw: -$ 0.0%
Delivery: 550$ 0.1%
Other G&A: -$ 0.0%
Total Expenses: 730,446$ 95.0%
Other Income: 21,374$ 2.8%
Managed Cash Flow: 59,570$ 7.8%
*Workers Comp and Payroll Taxes shown as a % of Total Labor.
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by FranBizNetwork to
help prospective Buyers complete a summary review. These materials
should not replace the Buyer's review of actual books and records and a
thorough due diligence process. Buyers should not rely on these
materials as definitive, but should instead consult the actual due
diligence documents.
Round Table Pizza #860PROFORMA
Trailing 12 Months Ending 7/31/2016
$269,000 Round Table Pizza #787
$557,157 610 Quintana Road
Inventory: $6,000 Morro Bay, CA, 93442
$71,142
*
**
Franchise Information:
2025 Transfer Fee: $12,500 Training Location: Near Buyer
Royalty: 4.0% Advertising: 4.0% Training Period: 4-8 Weeks
Remodel Requirements:
$3,399 Options: 1x5 yr Security Deposit: TBD
Percentage Rent: 5.60% CAM: $1,015 Real Property Available: No
Expiration: 10/31/2020 Monthly Property Tax: Included Increases: FMV
Location Details:1995 Building Type: Inline Building Size: Approx 2500 SF
2000 Seating: 50+ Employees: 10 to 13
Hours of Operation: 11a-9p Su-Th, 11a-10p F-Sa Licenses Needed: Business, health, ABC
CONFIDENTIAL Executive Summary
Purchase Price:
Total Annual Sales*:
Owner Operated Cash Flow**:
Trailing 12 Months Ending 7/31/2016
Cash Flow is a net income projection based on trailing 12 months sales and expenses as stated on Seller's P&Ls. Adjustments are made to reflect brand norms for the region and/or expected
increases/decreases in costs. Analysis is for proforma purposes only, Buyer should complete his own due diligence review. Ask your agent for summary of adjustments.
Owner Since:
Located in a busy shopping center near the corner of Cabrillo Hwy and Kennedy Way. Other tenants include Subway, McDonald's, Burger King and Albertsons. Nearby
competition includes Pizza Port and Nibble Nook Pizza Parlor.
Remember you have agreed to keep all FranBizNetwork listings confidential.
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not draw
unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Round Table Pizza is the fifth largest pizza chain in the US with over 500 restaurants in nine western states and abroad. Headquartered in Concord, CA, 80% of Round Table
restaurants are franchised. Restaurant management experience, good credit and $500K net worth and $200K liquid required.
Franchise Agreement Expiration:
None
Lease Information:Monthly Base Rent:
Business Established:
Round Table Pizza #787
Jan Feb Mar Apr May June July Aug Sep Oct Nov Dec TOTAL
2013 $0 $0 $0 $0 $0 $0 $0 $51,683 $41,754 $41,312 $39,352 $42,335 $216,436
2014 $40,899 $36,382 $43,959 $49,647 $48,312 $52,805 $62,041 $55,540 $41,353 $46,436 $39,446 $46,928 $563,748
$ +/- $40,899 $36,382 $43,959 $49,647 $48,312 $52,805 $62,041 $3,857 ($401) $5,124 $94 $4,593 $347,312
% +/- 7% -1% 12% 0% 11% 160%
2014 $40,899 $36,382 $43,959 $49,647 $48,312 $52,805 $62,041 $55,540 $41,353 $46,436 $39,446 $46,928 $563,748
2015 $45,707 $40,035 $45,051 $44,330 $43,702 $49,794 $60,467 $47,229 $44,889 $47,133 $41,845 $42,502 $552,684
$ +/- $4,808 $3,653 $1,092 ($5,317) ($4,610) ($3,011) ($1,574) ($8,311) $3,536 $697 $2,399 ($4,426) ($11,064)
% +/- 12% 10% 2% -11% -10% -6% -3% -15% 9% 2% 6% -9% -2%
2015 $45,707 $40,035 $45,051 $44,330 $43,702 $49,794 $60,467 $47,229 $44,889 $47,133 $41,845 $42,502 $552,684
2016 $44,087 $40,243 $48,194 $43,968 $42,908 $53,887 $60,272 $0 $0 $0 $0 $0 $333,559
$ +/- ($1,620) $208 $3,143 ($362) ($794) $4,093 ($195) $4,473
% +/- -4% 1% 7% -1% -2% 8% 0% 1%
MONTHLY SALES
SALES 557,157$
COGS: 117,003$ 21.0%
Crew Labor: 108,646$ 19.5%
GM: 35,000$ 6.3%
Other Store Level Mgmt: -$ 0.0%
Workers Comp*: 5,099$ 3.6%
Payroll Taxes*: 17,022$ 11.9%
R&M: 2,786$ 0.5%
Non-Ingredient: 7,243$ 1.3%
Utilities: 27,200$ 4.9%
Rent: 40,788$ 7.3%
CAM: 12,180$ 2.2%
Property Tax: -$ 0.0%
Personal Property Tax: 2,000$ 0.4%
Local Advertising: 1,671$ 0.3%
Nat'l Advertising: 22,286$ 4.0%
Royalty: 22,286$ 4.0%
Equipment Lease: -$ 0.0%
Insurance: 6,000$ 1.1%
Bank Charges: 600$ 0.1%
Credit Card Fees: 9,472$ 1.7%
Professional Services: 4,500$ 0.8%
Outside Services: 1,250$ 0.2%
Laundry/Uniforms: 2,000$ 0.4%
Pest Control: -$ 0.0%
Security: 450$ 0.1%
Music: -$ 0.0%
Permits & Licenses: 965$ 0.2%
Cash Over/Short: 557$ 0.1%
Employee benefits: 1,270$ 0.2%
Coupons & Discounts: 39,100$ 7.0%
Mgmt Fee/Owner Draw: -$ 0.0%
Delivery: 500$ 0.1%
Other G&A: -$ 0.0%
Total Expenses: 487,875$ 87.6%
Other Income: 1,860$ 0.3%
Managed Cash Flow: 71,142$ 12.8%
*Workers Comp and Payroll Taxes shown as a % of Total Labor.
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by FranBizNetwork to
help prospective Buyers complete a summary review. These materials
should not replace the Buyer's review of actual books and records and a
thorough due diligence process. Buyers should not rely on these
materials as definitive, but should instead consult the actual due
diligence documents.
Round Table Pizza #787PROFORMA
Trailing 12 Months Ending 7/31/2016
$679,000 Round Table Pizza #977
$1,178,399 6915 El Camino Real
Inventory: $6,000 Atascadero, CA, 93422
$142,634
*
**
Franchise Information:
2021 Transfer Fee: $12,500 Training Location: Near Buyer
Royalty: 4.0% Advertising: 4.0% Training Period: 4-8 Weeks
Remodel Requirements:
$9,018 Options: 2x5yr Security Deposit: TBD
Percentage Rent: 10.00% CAM: $1,205 Real Property Available: No
Expiration: 5/31/2025 Monthly Property Tax: Included Increases: FMV
Location Details:2011 Building Type: Freestanding Building Size: Approx 5000 SF
2010 Seating: 50-70 Employees: 20 to 22
Hours of Operation: 11a-9p Su-Th, 11a-10p F-Sa Licenses Needed: Business, health, ABC
CONFIDENTIAL Executive Summary
Purchase Price:
Total Annual Sales*:
Owner Operated Cash Flow**:
Trailing 12 Months Ending 7/31/2016
Cash Flow is a net income projection based on trailing 12 months sales and expenses as stated on Seller's P&Ls. Adjustments are made to reflect brand norms for the region and/or expected
increases/decreases in costs. Analysis is for proforma purposes only, Buyer should complete his own due diligence review. Ask your agent for summary of adjustments.
Owner Since:
Located in a busy shopping center off of Hwy 101 and Hwy 41. Other tenants include a Cinema and Go For It Sports. Nearby competition includes Pizza Hut, Que Pasa Mexican
Café, Denny's and Tent City Brewing Company.
Remember you have agreed to keep all FranBizNetwork listings confidential.
As a part of the due diligence process you are encouraged to contact other franchisees with questions about the brand, but remember you are bound by a confidentiality
agreement and cannot share the location or any details about the business you are considering buying. Please direct any questions you might have for the Seller to your
FranBizNetwork agent. Feel free to visit the location(s) as a customer, but be discreet and do not ask questions of employees, managers, or other customers. Please do not
draw unneccessary attention to yourself, as rumors of a pending sale can hurt the business.
Round Table Pizza is the fifth largest pizza chain in the US with over 500 restaurants in nine western states and abroad. Headquartered in Concord, CA, 80% of Round Table
restaurants are franchised. Restaurant management experience, good credit and $500K net worth and $200K liquid required.
Franchise Agreement Expiration:
None
Lease Information:Monthly Base Rent:
Business Established:
Round Table Pizza #977
Jan Feb Mar Apr May June July Aug Sep Oct Nov Dec TOTAL
2013 $0 $0 $0 $0 $0 $0 $0 $73,474 $67,453 $75,042 $82,116 $68,413 $366,498
2014 $72,331 $70,645 $88,381 $76,614 $82,416 $72,643 $77,986 $80,260 $88,647 $103,761 $108,158 $106,347 $1,028,189
$ +/- $72,331 $70,645 $88,381 $76,614 $82,416 $72,643 $77,986 $6,786 $21,194 $28,719 $26,042 $37,934 $661,691
% +/- 9% 31% 38% 32% 55% 181%
2014 $72,331 $70,645 $88,381 $76,614 $82,416 $72,643 $77,986 $80,260 $88,647 $103,761 $108,158 $106,347 $1,028,189
2015 $106,865 $103,772 $99,579 $92,752 $100,703 $97,203 $96,164 $94,590 $91,501 $103,788 $100,376 $110,927 $1,198,220
$ +/- $34,534 $33,127 $11,198 $16,138 $18,287 $24,560 $18,178 $14,330 $2,854 $27 ($7,782) $4,580 $170,031
% +/- 48% 47% 13% 21% 22% 34% 23% 18% 3% 0% -7% 4% 17%
2015 $106,865 $103,772 $99,579 $92,752 $100,703 $97,203 $96,164 $94,590 $91,501 $103,788 $100,376 $110,927 $1,198,220
2016 $106,772 $92,776 $109,377 $97,134 $91,142 $94,093 $85,923 $0 $0 $0 $0 $0 $677,217
$ +/- ($93) ($10,996) $9,798 $4,382 ($9,561) ($3,110) ($10,241) ($19,821)
% +/- 0% -11% 10% 5% -9% -3% -11% -3%
MONTHLY SALES
SALES 1,178,399$
COGS: 292,243$ 24.8%
Crew Labor: 235,680$ 20.0%
GM: 35,000$ 3.0%
Other Store Level Mgmt: -$ 0.0%
Workers Comp*: 9,420$ 3.5%
Payroll Taxes*: 35,594$ 13.2%
R&M: 9,427$ 0.8%
Non-Ingredient: 15,319$ 1.3%
Utilities: 46,000$ 3.9%
Rent: 108,212$ 9.2%
CAM: 14,460$ 1.2%
Property Tax: -$ 0.0%
Personal Property Tax: 1,800$ 0.2%
Local Advertising: 5,892$ 0.5%
Nat'l Advertising: 47,136$ 4.0%
Royalty: 47,136$ 4.0%
Equipment Lease: -$ 0.0%
Insurance: 7,000$ 0.6%
Bank Charges: 600$ 0.1%
Credit Card Fees: 16,498$ 1.4%
Professional Services: 4,500$ 0.4%
Outside Services: 2,300$ 0.2%
Laundry/Uniforms: 3,550$ 0.3%
Pest Control: -$ 0.0%
Security: 420$ 0.0%
Insurance payout: -$ 0.0%
Permits & Licenses: 1,100$ 0.1%
Cash Over/Short: 1,178$ 0.1%
Employee benefits: 5,000$ 0.4%
Coupons & Discounts: 123,300$ 10.5%
Mgmt Fee/Owner Draw: -$ 0.0%
Delivery: 500$ 0.0%
Other G&A: -$ 0.0%
Total Expenses: 1,069,265$ 90.7%
Other Income: 33,500$ 2.8%
Managed Cash Flow: 142,634$ 12.1%
*Workers Comp and Payroll Taxes shown as a % of Total Labor.
Executive Summary materials and Proforma were derived from
documents provided by Seller and were prepared by FranBizNetwork to
help prospective Buyers complete a summary review. These materials
should not replace the Buyer's review of actual books and records and a
thorough due diligence process. Buyers should not rely on these
materials as definitive, but should instead consult the actual due
diligence documents.
Round Table Pizza #977PROFORMA
Trailing 12 Months Ending 7/31/2016