151,105$ 181,746$ 159,888$
3. Plus Customary Lender Add Backs
Owner's Salary 85,000$ 87,500$ 90,000$
Owner's Vehicle 3,500$ 4,000$ 4,500$
Other Family Salaries -$ -$ -$
Owner's Insurance -$ -$ -$
Owner's Medical -$ -$ -$
Owner's Payroll Taxes 6,800$ 7,000$ 7,200$
Owner's Travel and Entertainment 7,000$ 8,000$ 25,000$
Non-Essential Telephone -$ -$ -$
Non-Essential Utilities -$ -$ -$
Non-Essential Legal 500$ 500$ 500$
Non-Essential Accounting -$ -$ -$
Other Non-Essential -$ -$ -$
Depreciation 1,460$ 1,460$ 1,460$
Amortization -$ -$ -$
Interest Expense 4,222$ 4,089$ 4,271$
Unusual Non-Recurring Expense -$ -$ -$
Rent Adjustments (18,000)$ (18,000)$ (18,000)$
Other 10,000$ 12,500$ 15,000$
4. Total Add Backs 100,481$ 107,048$ 129,930$
5. Seller's Discretionary Cash Flow 251,586$ 288,794$ 289,818$
6. Less Owner's/Manager's Salary 75,000$ 80,000$ 85,000$
7. EBITDA 176,586$ 208,794$ 204,818$