Seller Note & Earnout Subordination Solver

Underwrite structuring junior subordinated seller debt with PIK interest (Payment-in-Kind) and multi-year standstill covenants to bridge valuation gaps while meeting senior debt DSCR requirements.

Transaction Value & Seller Debt

Total Business Purchase Enterprise Value ($ USD)

Seller Subordinated Promissory Note ($ USD)

Seller Note PIK Accrual Interest Rate (% - e.g. 7.5%)

Equity Gap Filled & Standstill Terms

Total Purchase Price Financed by Seller Debt

$2,000,000 Junior Subordinated Capital

Seller Note Share of Total Enterprise Value

Senior Bank Intercreditor Standstill Status

100% Full Junior Subordination & Standstill