______________________SOLD______________________

BUSINESS BREAK-DOWN
“ BRAND INDEPENDENT ”+C /STORE 
LOCATION Beach Channel Drive                     GAL/MONTH Gas= 90,000/gal/m-Now
LEASE TERMS                     20 years
PUMPS (Description)             4 MPD
TANKS                                  3 – 4000/gal
CONVENIENCE. STORE        $32,000.00/m mark up 30%
NUMBERS OF EMPLS           2x8hours @ $6.00hr. 1x8hr @ $5.50hr
CASH DOWN                         50% down 50% owner finan
ASKING PRICE CASH            $300,000.00
POOL MARGIN Gas @           $ 0.23/gal

MONTHLY EXPENSES                                                        MONTHLY INCOME
Rent / RE Tax                       $ 5,800
Total Payroll                          $ 4,000.00                               Gas $ 20,700
Insurance                              $ 500.00                                  C/Store $ 10,000
                                                                                           Vacuum pamp $1500
                                                                                           ATM $500
Electric                                 $ 900.00
Garbage/Alarm                       $ 180.00
Phone Bill                              $ 180.00     
Pay roll tax                            $ 400.00                  
Sale tax:                                $400                                   GROSS SALE:/M                   $ 32,700.00
TOTAL EXPENSES:/M           $ 14,460.00                          NET INCOME:/ M                   $ 18,240.00
                                                                                        NET INCOME:/ Y                   $ 218,880.00
______________________SOLD______________________