Fair Market Business Valuation Prepared For: Fire Restoration Construction Company

1-Year Weighted Average Cash Flow: $265,000.00
Capitalization Multiplier: 3.74
Capitalization Rate: 26.74%
Preliminary Business Value $991,100
Liquidation Value of F/F/E (all tangible assets integral to
The operation of the business) $63,000

Goodwill Value: (Customer List- Employees Skills Set) $928,100

Current Assets to be conveyed In the Sale:
Cash and Equivalents $ 0
Accounts Receivable $ 80,000
Pre-Paid Expenses $ 0
Inventory $ 5,000
Real Estate Value $ 0

LIABILITIES TO BE ASSUMED $12,000 (1 Vehicle)
BUSINESS VALUATION $996,100

Summary: Business comes with General Contractor’s License & Insurance with Corporate Books. Owner is transferring weekly income volume of $20,000-40,000 a week. $1.6M in Revenue 2013. Owner’s Salary - $120K. To date company has $600,000 in construction projects in process. (Transfer to new owner) 15 Licensed Sub-Contractors. Four Insurance Adjustors bring continuous business on a weekly basis. Business Credit Cards- American Express, Home Depot, Menards & Gas Cards totaling $40K. Owner has 2012, 2013 vehicles & trailers that are free & clear. Owner will give all the construction equipment.

Company Growth Potential: Company turns down business, because of certain areas. Company could expand with the board up of fire damage properties. Company could provide housing for clients waiting for the construction to be completed. ($4500 a month) Company could expand into preservation and construction work for Banks & Asset management companies.

Full disclosure of the business financials will be given upon proof of funds and LOI from a serious Buyer.

Contact Wilhelm Kunz, Business Consultant, at 224-531-1228 or fax number at 888-596-6099.