TestPage

Test Package

Restaurant + Fast Casual + 1 Units

Lorem ipsum dolor sit amet, consectetuer adipiscing elit. Aenean commodo ligula eget dolor. Aenean massa. Cum sociis natoque penatibus et magnis dis parturient montes, nascetur ridiculus mus. Donec quam felis, ultricies nec, pellentesque eu, pretium quis, sem. Nulla consequat massa quis enim. Donec pede justo, fringilla vel, aliquet nec, vulputate eget, arcu.

See the Seller

 

Hear the Seller

Valuation – Concept & IP

Lorem ipsum dolor sit amet, consectetuer adipiscing elit. Aenean commodo ligula eget dolor. Aenean massa. Cum sociis natoque penatibus et magnis dis parturient montes, nascetur ridiculus mus. Donec quam felis, ultricies nec, pellentesque eu, pretium quis, sem. Nulla consequat massa quis enim. Donec pede justo, fringilla vel, aliquet nec, vulputate eget, arcu.

Business EBITDA
 

Real Estate

 

# Fee Simple Fee Simple Rent Factor
Combined Highest Value
Middle Value
Lowest Value

Financials

Unit Operations Summary – TTM – 5/31/2018

South Tampa 2013 12/13/2017 1,700,000  

(2.0)%

 

32% 35% 6% 15% 200,00 1,575,999 0 1,800,000

Combined Operations Overview

 

Avg Weekly Sales

 

 

148,948

 

 

147,230

 

 

135,373

 

% Change 1.5% 1.3% 1.1%
Average Unit Volume (AUV) 1,936,330 1,913,994 1,913,994
 

Net Sales

 

 

1,700,000

 

 

1,950,000

 

 

2,100,000

 

Food 560,000 625,000 695,000
% Sales 3.3% 3.3% 3.3%
Labor 625,000 728,000 738,000
% Sales 3.3% 3.3% 3.3%
Advertising 3,800 42,000 32,500
% Sales 2.4% 2.4% 2.4%
 

Occupancy Cost

 

Rent 99,900 182,000 180,000
% Sales 5% 5% 5%
Fee Simple Rent Factor 0 0 0
R E Taxes & CAM 3,500 8,350 4,586
% of Sales – Occupancy Cost 5.8% 5.8% 5.8%
Unit Operating Costs 135,000 151,900 133,000
% Sales 8% 8% 8%
G&A Above Store Level 61,000 68,500 74,333
 

Add Backs

 

Mgmt Fees & Seller’s Comp 72,000 89,000 179,500
Rebates 0 0 0
Int,Tax,Depr, Amort & Other 3,600 4,900 4,900
% Sales 8% 8% 8%
 

EBITDA

 

 

150,000

 

 

150,000

 

 

150,000

 

% Sales 5% 5% 5%

Unit Operations

South Tampa
1155 S Dale Mabry Hwy #3
London FL 33629

 

Avg Weekly Sales

 

 

148,948

 

 

147,230

 

 

135,373

 

% Change 1.5% 1.3% 1.1%
Average Unit Volume (AUV) 1,936,330 1,913,994 1,913,994
 

Net Sales

 

 

1,700,000

 

 

1,950,000

 

 

2,100,000

 

Food 560,000 625,000 695,000
% Sales 3.3% 3.3% 3.3%
Labor 625,000 728,000 738,000
% Sales 3.3% 3.3% 3.3%
Advertising 3,800 42,000 32,500
% Sales 2.4% 2.4% 2.4%
 

Occupancy Cost

 

Rent 99,900 182,000 180,000
% Sales 5% 5% 5%
Fee Simple Rent Factor 0 0 0
R E Taxes & CAM 3,500 8,350 4,586
% of Sales – Occupancy Cost 5.8% 5.8% 5.8%
Unit Operating Costs 135,000 151,900 133,000
% Sales 8% 8% 8%
G&A Above Store Level 61,000 68,500 74,333
 

Add Backs

 

Mgmt Fees & Seller’s Comp 72,000 89,000 179,500
Rebates 0 0 0
Int,Tax,Depr, Amort & Other 3,600 4,900 4,900
% Sales 8% 8% 8%
 

EBITDA

 

 

150,000

 

 

150,000

 

 

150,000

 

% Sales 5% 5% 5%

 

How can I hide these (below) and only show based on the # units indicated in my CPT form – made using ACF Pro…?

 

Avg Weekly Sales

 

 

148,948

 

 

147,230

 

 

135,373

 

% Change 1.5% 1.3% 1.1%
Average Unit Volume (AUV) 1,936,330 1,913,994 1,913,994
 

Net Sales

 

 

1,700,000

 

 

1,950,000

 

 

2,100,000

 

Food 560,000 625,000 695,000
% Sales 3.3% 3.3% 3.3%
Labor 625,000 728,000 738,000
% Sales 3.3% 3.3% 3.3%
Advertising 3,800 42,000 32,500
% Sales 2.4% 2.4% 2.4%
 

Occupancy Cost

 

Rent 99,900 182,000 180,000
% Sales 5% 5% 5%
Fee Simple Rent Factor 0 0 0
R E Taxes & CAM 3,500 8,350 4,586
% of Sales – Occupancy Cost 5.8% 5.8% 5.8%
Unit Operating Costs 135,000 151,900 133,000
% Sales 8% 8% 8%
G&A Above Store Level 61,000 68,500 74,333
 

Add Backs

 

Mgmt Fees & Seller’s Comp 72,000 89,000 179,500
Rebates 0 0 0
Int,Tax,Depr, Amort & Other 3,600 4,900 4,900
% Sales 8% 8% 8%
 

EBITDA

 

 

150,000

 

 

150,000

 

 

150,000

 

% Sales 5% 5% 5%

The information contained herein is based on data provided by the seller. This analysis is NRB’s professional opinion of value. It should not be used or construed as an appraisal or Broker’s Price Opinion, and any user is referred to appraisal professionals for an independent valuation. This is a Read-Only Package, a Printable Package is available upon request. To request additional information CLICK HERE.