Exitus

{{ company }} Sales

$ {{ sales.toLocaleString("en-US") }}

$1,200,000

{{ company }} Profits

$ {{ profits.toLocaleString("en-US") }}

$225,000

{{ company }} Addbacks

$ {{ addbacks.toLocaleString("en-US") }}

$30,000

{{ company }} Seller's Discretionary Earnings

$ {{ discretionary.toLocaleString("en-US") }}

$255,000

Taxes

{{ percent(taxes) }}%

20%

Cash Flow Net of Taxes

$ {{ cashFlow.toLocaleString("en-US") }}

$204,000

Earnings Multiple

3.25

Value based on Earnings Multiple

${{ valueEarnings.toLocaleString("en-US") }}

$663,000

Selling Price of the Business $

${{ sellingPrice.toLocaleString("en-US") }}

$1,200,000

Working Capital

${{ workingCap.toLocaleString("en-US") }}

$50,000

Closing Fees

${{ closingFees.toLocaleString("en-US") }}

$12,500

SBA Fees

${{ guaranteeSBA.toLocaleString("en-US") }}

$20,000

Subtotal

${{ subtotal.toLocaleString("en-US") }}

$1,282,500

Down Payment by Buyer

-${{ downpayment.toLocaleString("en-US") }}

-$128,250

Loan Amount

${{ loanAmount.toLocaleString("en-US") }}

$1,154,250

Monthly Payment

${{ payment.toLocaleString("en-US") }}

$12,814.54

Annual Debt

${{ annualizedDebt.toLocaleString("en-US") }}

$153,774.48

Net Cash Flow

${{ cashFlow.toLocaleString("en-US") }}

$204,000

Buyer Personal Expenses to live $

${{ personalExpenses.toLocaleString("en-US") }}

$0

Net Cash Flow to Service the Debt

${{ netCashDebt.toLocaleString("en-US") }}

$204,000

Debt Coverage Ratio

1.33