Buying An Existing Business: Inc. Publishing As Prentice Hall 1
Buying An Existing Business: Inc. Publishing As Prentice Hall 1
Business
Age of Probability of
Accounts Amount Collection Value
(days)
0-30 $40,000 .95 $38,000
31-60 $25,000 .88 $22,000
61-90 $14,000 .70 $9,800
91-120 $10,000 .40 $4,000
121-150 $7,000 .25 $1,750
151+ $5,000 .10 $500
Total $101,000 $76,050
= $278,990 - $114,325
= $164,665
= $278,990 - $114,325
= $164,665
= $150,313
3 Forecasts:
Pessimistic
Most Likely
Optimistic
1
Present Value Factor =
(1 +k) t
where...
k = Rate of return on a similar risk investment
t = Time period (Year - 1, 2, 3...n)
Weighted Average 1
x =
Earnings in Year 5 Rate of Return
1 = $446,668
= $111,667 x
25%