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...
-
Would the U.S. balance-of-trade deficit be larger or smaller if the dollar depreciates against all currencies, versus depreciating against some currencies but appreciating against others? Explain.
-
A firm offers terms of 2/8, net 45. What effective annual interest rate does the firm earn when a customer does not take the discount? Without doing any calculations, explain what will happen to this...
-
Extend the analysis of the laminar-flow reactor for a power-law fluid. Perform some computations using the PDEPE solver, and show how the power-law index affects the conversion in the reactor.
-
An online survey asked 1,004 adults "If purchasing a used car made certain upgrades or features more affordable, what would be your preferred luxury upgrade?" The results indicated that 9% of the...
-
What is CCS? Why is it necessary? Classify the methods of CCS & explain briefly. Discuss the merits & demerits of it.
-
You are trying to evaluate whether an existing, idle distillation column can be used for a separation for which it was not originally designed. Answer the following questions about this column: a....
-
5. Show that equation (2) defines an inner product on Rmx.
-
Both directors and officers may be immunized from liability for poor business decisions under the business judgment rule. (True/False)
-
When a landlord sells leased premises to a third party, any existing leases terminate automatically. (True/False)
-
Mercer Management is a consulting firm that operates an information technology (IT) center to bring greater efficiencies to other businesses and thereby help those companies cut costs. In Mercers IT...
-
Good Healthcare, Inc., initiates an attempt to purchase enough shares in Home Health Aides Corporation to control it. This process is a corporate a. consolidation. b. merger. c. liquidation. d....
-
All employers are subject to Title VII of the Civil Rights Act of 1964 regardless of the number of their employees. (True/False)
-
Gwyneth Williams, then 83, was housesitting for her daughter and son-in-law at The Landings, a planned residential development with a golf course located on Skidaway Island off the Georgia coast....
-
Listed below are common types of current liabilities, contingencies, and commitments: a. Accounts payable b. Bank loans and commercial paper c. Notes payable d. Dividends payable e. Sales and excise...
-
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 business both buys loose tools and also makes some itself. The following data is available concerning the years ended 31 December 2014, 2015 and 2016. You are to draw up the Loose Tools Account for...
-
Think about it for a minute and then list five costs you think are direct and five that you think are indirect.
-
From the following information, prepare a manufacturing account and statement of profit or loss for the year ending 31 December 2016 and a statement of financial position as at 31 December 2016 for...
Study smarter with the SolutionInn App