Daily interest rateDaily Credit SalesCredit Sales to Customers using Discount (75%)Sales After DiscountNet payment received after Bad DebtsPV of sales to discount customers

Credit Sales to Customers not using Discount (25%)Net payment received after Bad DebtsPV of sales to discount customers

Variable CostsPV of Collection Expense

ZValue of the business

0.0359% Prorated 0.0384%136991027410068

95659524

342532533201

9589270

Rs. 2,866.62Rs. 7,983,991.15

NET 30Daily interest rate 0.0359%Daily Credit Sales 82192Net payment received after Bad Debts 78082PV of sales under net 30 76693

Variable Costs 57534PV of Collection Expense 1615

Z 17544Value of the business 48863800

NET 60Daily interest rate 0.0359%Daily Credit Sales 95890Net payment received after Bad Debts 90137PV of sales under net 60 87743

Variable Costs 67123PV of Collection Expense 1867

Z 18752Value of the business 52228408

Sheet1Sheet2