| Quick Small Business Valuation | ||||
| March 1, 2006 | ||||
| Revenue for the year | $250,000 | |||
| Business Expenses for the Year | ||||
| Advertising | $1,000 | Pension and profit sharing | $0 | |
| Car and truck expenses | $500 | Rent | $0 | |
| Fees | $2,000 | Other leases | $500 | |
| Depreciation | $5,000 | Repairs | $0 | |
| Employee benefit programs | $0 | Maintenance | $0 | |
| Insurance (other than health) | $2,000 | Supplies | $1,000 | |
| Interest | $0 | Taxes and licenses | $0 | |
| Legal and professional | $0 | Travel, meals, etc. | $2,000 | |
| Office Expense | $0 | Utilities | $2,000 | |
| Wages | $0 | Other | $0 | |
| Total Expenses | $16,000 | |||
| Net Income or (Net Loss) | $234,000 | |||
| Business Valuation | ||||
| Percentage of Gross Sales | Net Income Multiplier | |||
| Enter % of Gross Sales | 75% | Enter Net Income Multiplier | 2.00 | |
| Business Value | $187,500 | Business Value | $468,000 | |
| Monthly Sales Mutiplier | FMV of Assets Plus % of Gross Sales | |||
| Monthly Sales | $20,833 | Fair Value: Inventory | $100,000 | |
| Monthly Sales Multiplier | 8.00 | Fair Value: Fixed Assets | $50,000 | |
| Business Value | $166,667 | Enter % of Gross Sales | 75% | |
| Business Value | $325,500 | |||
| © Copyright, 2007, Jaxworks, All Rights Reserved. | ||||