Benjamin O'Henry has owned and operated O'Henry's Data
Services since its beginning ten years ago. From all
appearances, the business has prospered. In the past few
years, you have become friends with O'Henry and his wife.
Recently, O'Henry mentioned that he has lost his zest for
the business and would consider selling it for the right
price. You are interested in buying this business, and you
obtain its most recent monthly unadjusted trial balance
which follows:
O'Henry's Data Services Unadjusted Trial Balance November
30, 20XX
Cash……………………………… $9,700
Accounts receivable……………………… 7,900
Prepaid expenses………… 2,600
Furniture, fixtures, & equipment 151,300
Accumulated depreciation $15,600
Accounts payable………… 3,800
Salary payable………………
Unearned service revenue 6,700
Benjamin O'Henry, capital 137,400
Benjamin O'Henry, withdrawals 2,000
Service revenue………… 14,300
Rent expense……………
Salary expense………… 3,400
Utilities expense……… 900
Depreciation expense
Supplies expense……
Total…………………………………………. $177,800 $177,800
Revenues and expenses vary little from month to month, and
November is a typical month. Your investigation reveals
that the unadjusted trial balance does not include the
effects of monthly revenues of $2,100 and monthly expenses
totaling $2,750. If you were to buy O'Henry's Data
Services, you would hire a manager who would require a
monthly salary of $3,000.
The most you would pay for the business is 20 times the
monthly net income you could expect to earn from it.
Compute this possible price. The least O'Henry will take
for the business is his ending capital. Compute this
amount. Under these conditions, how much should you offer
O'Henry? Give your reason. I have the mathimatical part
ok , please give reasons on how much and why I they would
offer him the amount.
Answers were Sorted based on User's Feedback
Answer / louise
First, because they were not included, I added the $2,100 to
the revenue and $2,750 to expenses. After doing this,
O’Henry’s revenue is $16,400 and total expenses are $7,050.
When I subtracted the total expense ($7,050) from the
revenue ($16,400), I discovered that his net income was only
$9,350.
If I were to purchase the business, then I would take on the
same amounts for revenue, but my expense would include an
additional $3,000 for manager’s salary, which would make my
total expenses total $10,050. Subtracting the total expense
($10,050) from the revenue ($16,400) would give me a net
income of only $6,350.
The most I would pay for the business is 20 times the
monthly net income I expect to earn from it. This can be
shown as 20* $6,350, which equals $127,000. However, O’Henry
will take no least than his ending capital ($144,750).
Being that there is a $17,750 difference between what I
would offer and what he would accept, I would talk to Mr.
O'Henry and show him how I got my figures and see if we
could possibly discuss a lower sales price for the business.
I decided to offer him only $135,875 which is what I
originally would offer him plus half of the difference.
Is This Answer Correct ? | 14 Yes | 9 No |
Answer / jo cas
14300 service revenue
+2100 unreported revenue
______
16400 total revenue
3400 salary expenses
+900 utility expenses
+2750 unreported expenses
+3000 new managers monthly salary
________
10050 in total expenses.
16400 total revenue
-10050 total expenses
_________
6350 total
x 20
_______
127000 total for the business
137400 is O'Henry's ending capital
-2000 withdrawals
-------------
135400
+10000 unadjusted net income
---------
145400
+ 2100 unreported income
----------
147500
- 2750 unreported expenses
-------144750 is the total that O'henry is willing to take
for his business.
Ohenry is asking for 17,750 more than the business is worth.
Is This Answer Correct ? | 5 Yes | 0 No |
Answer / missy
Adjust the trial balance for the under-reported expenses
($2,750) and revenues ($2,100).
This means that revenue for November was 14,300+2100 = 16,400
Expenses was the reported amounts of 3,400 and 900, plus the
under-reported amount of 2,750 for a total of $7,050.
This means that pre-tax income was about 16,400-7050 =
9,350. Multiply this by 12 and you have $112,200 per year.
I would pay 20x November's income of 9350 = 187,000.
Is This Answer Correct ? | 8 Yes | 26 No |
What is Venture Capital
what is credit managment & quqlity managment
when is the last date for filling of tds 4 th quarter
what is bank of america
hi Please help me for my interview in syntel so please guiad
what is the difference between holding company and parent company
What is the difference between authorized capital and issued Capital of a private limited company incorporated in Hong Kong
WHAT TO DO IF BANK RECONCILIATION STATEMENT DOES NOT TALLY?
what is mean by tax holiday?
can a shadow director be counted for the Board Quorum?
What is Nominal value of Share?
what is procedure to transfer funds between companies registered under sec 25 of the companies act? Is there is possible to get exemption certificate?