// JavaScript Document
function Calculator()
{
//////////////////////////////////////BEGIN EDIT CALC VALUES///////////////////////////////////////////////////////////
//Basic EBITDA Multiplier
var B2Range1 = new Number('5000000');
var B2Mult1 = new Number('4');
var B2Range2 = new Number('10000000');
var B2Mult2 = new Number('5');
var B2Range3 = new Number('20000000');
var B2Mult3 = new Number('6');
var B2Range4 = new Number('50000000');
var B2Mult4 = new Number('7');
var B2Range5 = new Number('100000000');
var B2Mult5 = new Number('8');
var B2Range6 = new Number('200000000');
var B2Mult6 = new Number('9');
var B2Range7 = new Number('500000000');
var B2Mult7 = new Number('10');
var B2Range8 = new Number('1000000000');
var B2Mult8 = new Number('12');
var B2Range9 = new Number('2000000001');
var B2Mult9 = new Number('13');
//Growth Modifier
var B4AddValue = new Number('1');
var B4PowerValue = new Number('5');
//Customer Concentration Multiplier
var B5Value1 = new Number('0.15');
var B5Value2 = new Number('0');
var B5Value3 = new Number('1');
var B5Value4 = new Number('1');
var B5Value5 = new Number('0.5');
//Negative EBITDA Multiplier
var B7Value1 = new Number('1');
var B7Value2 = new Number('0.85');
var B7Value3 = new Number('0.75');
//Defense program mutiplier
var B8Value1 = new Number('0.15');
var B8Value2 = new Number('0.6');
var B8Value3 = new Number('1');
var B8Value4 = new Number('0.9');
//Foreign Sales Multiplier
var B9Value1 = new Number('0.15');
var B9Value2 = new Number('0.6');
var B9Value3 = new Number('1');
var B9Value4 = new Number('0.9');
//Loss of Key Executive Multiplier
var B10Value1 = new Number('0.8');
var B10Value2 = new Number('1');
//Deal lead multiplier
var B11Value1 = new Number('1');
var B11Value2 = new Number('0.66');
var B11Value3 = new Number('1');
//Investment banker multiplier
var B12Value1 = new Number('1.25');
var B12Value2 = new Number('1');
//Recession multiplier
var B13Value1 = new Number('0');
var B13Value2 = new Number('0.6');
var B13Value3 = new Number('1');
var B13Value4 = new Number('0.8');
var B13Value5 = new Number('1');
var B13Value6 = new Number('1');
//Market Share multiplier
var B14Value1 = new Number('0.5');
var B14Value2 = new Number('1.25');
var B14Value3 = new Number('0.3');
var B14Value4 = new Number('1.125');
var B14Value5 = new Number('0.1');
var B14Value6 = new Number('1.06');
var B14Value7 = new Number('1');
//Intellectual Property Adder
var B15Value1 = new Number('0.01');
var B15Value2 = new Number('300000');
var B15Value3 = new Number('0.05');
var B15Value4 = new Number('100000');
var B15Value5 = new Number('0');
////Brand Multiplier
var B16Value1 = new Number('1.125');
var B16Value2 = new Number('1');
////Credit Multiplier
var B17Value1 = new Number('0.9');
var B17Value2 = new Number('1');
//////////////////////////////////////END EDIT CALC VALUES///////////////////////////////////////////////////////////
var self = this;
var formPath;
var questionArray = new Array();
questionArray[0] = 'What was the total Revenue over the last twelve months? $1,000,000 to $2,000,000,000'; //textArray[0]
questionArray[1] = 'What was the total EBITDA over the last twelve months? 0 to $300,000,000'; //textArray[1]
questionArray[2] = 'What is the average IRR Revenue Growth over the last five years?'; //selectArray[0]
questionArray[3] = 'What is the highest percentage of revenue coming from one customer?'; //textArray[2]
questionArray[4] = 'How many times has annual EBITDA been negative in the prior 2 Years?'; //selectArray[1]
questionArray[5] = 'What is the current long term debt? 0 to $2,000,000,000'; //textArray[3]
questionArray[6] = 'What percentage of your revenue is derived from defense programs?'; //textArray[4]
questionArray[7] = 'What percentage of your revenue is derived from foreign sales?'; //textArray[5]
questionArray[8] = 'Will a key executive be exiting the company within one year? '; //choiceArray[0]
questionArray[9] = 'Have you personally lead 3 or more deals in the last 3 years?'; //choiceArray[1]
questionArray[10] = 'Have you engaged an Investment Banker to lead this deal?'; //choiceArray[2]
questionArray[11] = 'How many years since the last domestic economy recession ended?'; //selectArray[2]
questionArray[12] = 'What average market share does the company control?'; //textArray[6]
questionArray[13] = 'How many market-critical patents does the company own?'; //selectArray[3]
questionArray[14] = 'Do you own a product brand recognized as one of the top 2 in your market?'; //choiceArray[3]
questionArray[15] = 'Have credit conditions significantly tightened in the last 6 months?'; //choiceArray[4]
questionArray[16] = 'What Discount Rate is applicable to the company? e.g. 8%, 10%, 12%?'; //selectArray[4]
//answer types are 1 = text; 2=select; 3=yes/no
var answerTypeArray = new Array(1,1,2,1,2,1,1,1,3,3,3,2,1,2,3,3,2);
var textArray = new Array(); //holds text answers
var selectArray = new Array(); //holds select answers
var radArray = new Array(); //holds yes-no answers
var ans1, ans2, ans3, ans4, ans5, ans6, ans7, ans8, ans9, ans10, ans11, ans12, ans13, ans14, ans15, ans16, ans17;
var calcAns1, calcAns2, calcAns3, calcAns4, calcAns5, calcAns6, calcAns7, calcAns8, calcAns9, calcAns10, calcAns11, calcAns12, calcAns13, calcAns14, calcAns15;
var totalAns;
Calculator.prototype.populateForm = function()
{
self.formPath = document.calcForm;
self.insertTable();
self.setSelectBoxes(1, 30, "Ques0", 1);
self.setSelectBoxes(0, 2, "Ques1", 0);
self.setSelectBoxes(0, 10, "Ques2", 0);
self.setSelectBoxes(0, 25, "Ques3", 0);
self.setSelectBoxes(0, 20, "Ques4", 1);
self.formPath.textQues0.focus();
}
Calculator.prototype.insertTable = function()
{
var formContents = "
";
formContents = formContents + "
";
formContents = formContents + "
";
formContents = formContents + "
";
var textTemp = "";
var selectTemp = "";
var tdCount = 0;
var radTemp = "";
var format;
var padNum;
var i;
for(i = 0; i < questionArray.length; i++)
{
if(i == 0)
{
padNum = '6px';
}
else
{
padNum = '11px';
}
formContents = formContents + "
