Explain the calculation of the Earnest target, Present Value of Earnest Discounted at 10%, and Dollar closing.
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Exhibit 1 Printicomm's Earnout Proposal Earnout Period, in Years Sales Sales Growth Operating Income Profit Margin Earnout Target Annual Earnout Value (You get) Present Value of the Earnout, Discounted at Dollars at Closing Valuation of Proposed Total Payment Earnout Ratio Earnout Period, in Years Sales Sales Growth Operating Income Profit Margin Earnout Target Annual Earnout Value (You get) Present Value of the Earnout, Discounted at Dollars at Closing Valuation of Proposed Total Payment Earnout Ratio 10% 3 10% Year 1 $28,140 $ 32,361 20.00% $ 2,814 $ 10.0% $ 3,527 $ 20,000 $ 23,527 15% Year 1 Year 2 $2,500 $ 3,000 $3,000 $3,500 $3,500 314 $ 560 $ 1,349 $ 1,241 $ 1,478 $ $ 3,005 $ 28,000 Year 3 $ 31,005 10% $ 36,244 $ 39,506 $ 41,481 15.00% 12.00% 9.00% 5.00% 3,560 $ 4,349 $4,741 $ 4,978 11.0% 12.0% 12.0% 12.0% Year 2 $ 28,140 $32,361 $ 36,244 20.00% 15.00% 12.00% $ 2,814 $ 3,560 $ 4,349 10.0% 12.0% 11.0% Year 3 $2,000 $2,500 $2,500 $ 814 $1,060 $ 1,849 Year 4 Year 5 Exhibit 1 Printicomm's Earnout Proposal Earnout Period, in Years Sales Sales Growth Operating Income Profit Margin Earnout Target Annual Earnout Value (You get) Present Value of the Earnout, Discounted at Dollars at Closing Valuation of Proposed Total Payment Earnout Ratio Earnout Period, in Years Sales Sales Growth Operating Income Profit Margin Earnout Target Annual Earnout Value (You get) Present Value of the Earnout, Discounted at Dollars at Closing Valuation of Proposed Total Payment Earnout Ratio 10% 3 10% Year 1 $28,140 $ 32,361 20.00% $ 2,814 $ 10.0% $ 3,527 $ 20,000 $ 23,527 15% Year 1 Year 2 $2,500 $ 3,000 $3,000 $3,500 $3,500 314 $ 560 $ 1,349 $ 1,241 $ 1,478 $ $ 3,005 $ 28,000 Year 3 $ 31,005 10% $ 36,244 $ 39,506 $ 41,481 15.00% 12.00% 9.00% 5.00% 3,560 $ 4,349 $4,741 $ 4,978 11.0% 12.0% 12.0% 12.0% Year 2 $ 28,140 $32,361 $ 36,244 20.00% 15.00% 12.00% $ 2,814 $ 3,560 $ 4,349 10.0% 12.0% 11.0% Year 3 $2,000 $2,500 $2,500 $ 814 $1,060 $ 1,849 Year 4 Year 5
Expert Answer:
Answer rating: 100% (QA)
The image you sent shows the calculation of the earnout in a merger and acquisition MA transaction A... View the full answer
Related Book For
College Accounting
ISBN: 978-1111528126
11th edition
Authors: Tracie Nobles, Cathy Scott, Douglas McQuaig, Patricia Bille
Posted Date:
Students also viewed these finance questions
-
KYC's stock price can go up by 15 percent every year, or down by 10 percent. Both outcomes are equally likely. The risk free rate is 5 percent, and the current stock price of KYC is 100. (a) Price a...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Using mean-variance portfolio theory, prove that the efficient frontier becomes a straight line in the presence of a risk-free asset. [3] Consider two independent assets, Asset A and Asset B, with...
-
Figure shows an air-filled, acoustic interferometer, used to demonstrate the interference of sound waves. Sound source S is an oscillating diaphragm; D is a sound detector, such as the ear or a...
-
Write down a formula for each situation: (a) A plumber has a fixed call-out charge of $80 and has an hourly rate of $60. Work out the total charge, C, for a job that takes L hours in which the cost...
-
When completing a variables sampling plan, an auditor's evaluation is based on the relationship between and among a number of factors, including recorded account balance, estimated total population...
-
Yoshi Company completed the following transactions and events involving its delivery trucks. 2012 Jan. 1 Paid $ 20,515 cash plus $ 1,485 in sales tax for a new delivery truck estimated to have a...
-
You would like to have $200,000 in a college fund in 15 years. How much do you need today if you expect to earn 12% while you are investing to pay for your child's college?
-
The worm shaft shown in part a of the figure transmits 1.2 hp at 500 rev/min. A static force analysis gave the results shown in part b of the figure. Bearing A is to be an angular-contact ball...
-
H2X Incorporated has accounts payable of $400,000 (a typical amount for the company, non-interest bearing), a bank loan of $700,000 at 9% interest rate, a bank loan of $1,000,000 at 6.5% interest...
-
Test for consistency of least squares in the ARDL representation of an infinite distributed lag model.
-
Test for misspecification using RESET.
-
Explain why it is important for an instrumental variable to be highly correlated with the random explanatory variable for which it is an instrument.
-
Describe the properties of a good instrumental variable.
-
Give an intuitive explanation of why correlation between a random \(x\) and the error term causes the least squares estimator to be inconsistent.
-
Busy plc, an all equity-financed firm, has three strategic business units. The polythene division has capital of 8m and is expected to produce returns of 11 per cent for the next five years....
-
The Pletcher Transportation Company uses a responsibility reporting system to measure the performance of its three investment centers: Planes, Taxis, and Limos. Segment performance is measured using...
-
Go Systems had the following payroll data for wages for the week ended February 5. The state income tax is assumed to be 20% of the federal income tax. a. Write the general journal entry to record...
-
Describe the difference between horizontal analysis and vertical analysis with regard to comparative balance sheets.
-
Write the third closing entry to transfer the net income or net loss to the P. Hernandez, Capital account, assuming the following: a. A net income of $ 3,842 during the first quarter (Jan. Mar.) b. A...
-
A sensitive instrument of mass \(100 \mathrm{~kg}\) is installed at a location that is subjected to harmonic motion with frequency \(20 \mathrm{~Hz}\) and acceleration \(0.5 \mathrm{~m} /...
-
A delicate instrument weighing \(200 \mathrm{~N}\) is suspended by four identical springs, each with stiffness \(50,000 \mathrm{~N} / \mathrm{m}\), in a rigid box as shown in Fig. 9.50. The box is...
-
A single-degree-of-freedom system is used to represent an automobile, of mass \(m\), damping constant \(c\), and stiffness \(k\), which travels on a rough road that is in the form of a sinusoidal...
Study smarter with the SolutionInn App