Growth Calculator
Achieve your target revenue 2.5x faster by using 75% of debt financing!
With Financing
600d
to 10x of initial revenue
Without Financing
1500d
to 10x of initial revenue
$10,000
Initial Capital
$1,000|||$100,000
10x
Target Revenue Multiple
1x|||20x
75%
of Project Financed with Debt
0%|||99%
20%
Profit Margin
0%|||50%
3:1
Sales : Purchase Price Ratio
1.5:1|||10:1
5%
Fee
0%|||20%
150 Days
Cash Conversion Cycle
30 days|||360 days
$1000
Withdrawals per Month
$0|||$10,000
With Financing
| Days | Capital | Debt | Revenue | Profit | Fee | New Capital |
|---|---|---|---|---|---|---|
| 150 | $10,000 | $30,000 | $120,000 | $22,500 | $1,500 | $27,500 |
| 300 | $27,500 | $82,500 | $330,000 | $61,875 | $4,125 | $84,375 |
| 450 | $84,375 | $253,125 | $1,012,500 | $189,843 | $12,656 | $269,218 |
| 600 | $269,218 | $807,656 | $3,230,625 | $605,742 | $40,382 | $869,960 |
Without Financing
| Days | Capital | Debt | Revenue | Profit | Fee | New Capital |
|---|---|---|---|---|---|---|
| 150 | $10,000 | $0 | $30,000 | $6,000 | $0 | $11,000 |
| 300 | $11,000 | $0 | $33,000 | $6,600 | $0 | $12,600 |
| 450 | $12,600 | $0 | $37,800 | $7,560 | $0 | $15,160 |
| 600 | $15,160 | $0 | $45,480 | $9,096 | $0 | $19,256 |
| 750 | $19,256 | $0 | $57,768 | $11,553 | $0 | $25,809 |
| 900 | $25,809 | $0 | $77,428 | $15,485 | $0 | $36,295 |
| 1050 | $36,295 | $0 | $108,886 | $21,777 | $0 | $53,072 |
| 1200 | $53,072 | $0 | $159,217 | $31,843 | $0 | $79,916 |
| 1350 | $79,916 | $0 | $239,748 | $47,949 | $0 | $122,865 |
| 1500 | $122,865 | $0 | $368,597 | $73,719 | $0 | $191,585 |