You are on page 1of 1

Debt Service Coverage Ratio

Debt Principle Interest Total


Short-term debt $5,000 3.5% $5,175
Long-term debt $12,000 5.0% $12,600
Total debt $17,775

Income statement
Revenue $82,650
COGS $31,780
Gross Margin $50,870
Marketing and Promotion $14,800
General and Administrative $6,310
EBITDA $29,760

Capex $4,900

Include Capex Exclude Capex


Debt service coverage 1.7x 1.4x

You might also like