Smog Test Only

Gross revenue 236,900.00
Cost of goods
Certificates 15,263.00
Parts 2,296.00
Total COGS 17,559.00
Gross profit 219,341.00
Expenses
Rent 30,000.00
CAM 696.00
Technician 52,000.00
Payroll tax 4,706.00
WC insurance 2,080.00
Liability insurance 1,108.00
SGS fees 1,817.00
Credit card fees 3,352.00
Analyzer rental 5,767.00
Electric 2,266.00
Phone & internet 1,736.00
Alarm 180.00
Outside services 1,784.00
City license 80.00
BAR permits 300.00
Technician’s license 40.00
County 571L 145.00
Sales tax 333.00
Supplies 800.00
All Data 1,800.00

Total expenses 110,990.00
Absentee profit to investor 108,351.00 / Down payment required $165,000.00

Open M-F 9-5

# 3970