The Pave Put Another Paving Company Under Contract. Let's break it down.

The Pave, put another paving business under contract today,

(Thepave.co)

Let's break it down:

Deal Breakdown:

Purchase Price: $15,000,000

EBITDA: 3.5M

Seller Carry Back: $3,000,000

Interest: 4.0% Interest-only payments

Term: 5 years

Bonus: Payments don’t start until 6 months after closing, but interest accrues from day one.

Assumed Existing Debt: $5,205,777 ( blended 8%.If interest is sub 10 it's always best to assume verse taking new senior)

Debt & Equity Financing: $6,794,223

Let’s recap: Total purchase price: $15M Seller carry: $3M Taking over $5.2M in debt Raising $6.7M through debt & equity Net to seller at close: $6,794,223.Key terms:

All working capital stays in the business, so operations don’t miss a beat.

Seller agrees to subordinate the $3M carry to any senior lenders.

The kicker: we set a performance threshold—if EBITDA drops by more than 10% in the forward 12 months we reduce the seller carry to whatever the delta is.

We always tie performance to 10-30% of the seller carry for 12 months post acquisition as the owners stay on for a year or so.

Shoot your thoughts in the comments below