The president of Plain Corp., Joyce Lima, is thinking of purchasing Blue Spruce Corporation. She thinks that the offer sounds fair but she wants to consult a professional accountant to be sure. Blue Spruce is asking for $78,150 in excess of the fair value of the identifiable net assets. Blue Spruce's net income figures for the past five years are as follows: 2019-$64,270 2020-$52,000 2021-$88,430 2022-$83,410 2023-$71,280 The company's identifiable net assets were appraised at $437,900 on December 31, 2023. You have done some initial research on the balloon industry and discovered that the normal rate of return on identifiable net assets is 15%. After analyzing such variables as the stability of past earnings, the nature of the business, and general economic conditions, you have decided that the average excess earnings for the past five years should be capitalized at 20% and that the excess earnings will continue for about six more years. Further research led you to discover that the Happy Balloon Corporation, a competitor of similar size and profitability, was recently sold for $493,400, five times its average yearly earnings of $98,680.

SWFT Essntl Tax Individ/Bus Entities 2020
23rd Edition
ISBN:9780357391266
Author:Nellen
Publisher:Nellen
Chapter12: Corporations: Organization, Capital Structure, And Operating Rules
Section: Chapter Questions
Problem 27P
icon
Related questions
Question

Aa.13.

 

The president of Plain Corp., Joyce Lima, is thinking of purchasing Blue Spruce Corporation. She thinks that the offer sounds fair but
she wants to consult a professional accountant to be sure. Blue Spruce is asking for $78,150 in excess of the fair value of the
identifiable net assets. Blue Spruce's net income figures for the past five years are as follows:
2019-$64,270
2020-$52,000
2021-$88,430
The company's identifiable net assets were appraised at $437,900 on December 31, 2023.
You have done some initial research on the balloon industry and discovered that the normal rate of return on identifiable net assets is
15%. After analyzing such variables as the stability of past earnings, the nature of the business, and general economic conditions, you
have decided that the average excess earnings for the past five years should be capitalized at 20% and that the excess earnings will
continue for about six more years. Further research led you to discover that the Happy Balloon Corporation, a competitor of similar
size and profitability, was recently sold for $493,400, five times its average yearly earnings of $98,680.
(a) Calculate the following. (Round present value factor calculations to 5 decimal places, e.g. 1.25124 and final answer to 0 decimal places e.g.
58,971. Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)
Click here to view Table A.4 - PRESENT VALUE OF AN ORDINARY ANNUITY OF 1
Blue Spruce Corporation's goodwill and purchase price under excess earnings approach.
Goodwill
2022-$83,410
Purchase price
2023-$71,280
Blue Spruce Corporation's goodwill and purchase price under excess earnings approach.
Goodwill
Purchase price
Goodwill
ext
Blue Spruce Corporation's goodwill and purchase price under number of years method.
Purchase price
$
$
$
Blue Spruce Corporation's goodwill and purchase price under times average earnings.
$
$
$
Transcribed Image Text:The president of Plain Corp., Joyce Lima, is thinking of purchasing Blue Spruce Corporation. She thinks that the offer sounds fair but she wants to consult a professional accountant to be sure. Blue Spruce is asking for $78,150 in excess of the fair value of the identifiable net assets. Blue Spruce's net income figures for the past five years are as follows: 2019-$64,270 2020-$52,000 2021-$88,430 The company's identifiable net assets were appraised at $437,900 on December 31, 2023. You have done some initial research on the balloon industry and discovered that the normal rate of return on identifiable net assets is 15%. After analyzing such variables as the stability of past earnings, the nature of the business, and general economic conditions, you have decided that the average excess earnings for the past five years should be capitalized at 20% and that the excess earnings will continue for about six more years. Further research led you to discover that the Happy Balloon Corporation, a competitor of similar size and profitability, was recently sold for $493,400, five times its average yearly earnings of $98,680. (a) Calculate the following. (Round present value factor calculations to 5 decimal places, e.g. 1.25124 and final answer to 0 decimal places e.g. 58,971. Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Click here to view Table A.4 - PRESENT VALUE OF AN ORDINARY ANNUITY OF 1 Blue Spruce Corporation's goodwill and purchase price under excess earnings approach. Goodwill 2022-$83,410 Purchase price 2023-$71,280 Blue Spruce Corporation's goodwill and purchase price under excess earnings approach. Goodwill Purchase price Goodwill ext Blue Spruce Corporation's goodwill and purchase price under number of years method. Purchase price $ $ $ Blue Spruce Corporation's goodwill and purchase price under times average earnings. $ $ $
Expert Solution
steps

Step by step

Solved in 4 steps

Blurred answer
Recommended textbooks for you
SWFT Essntl Tax Individ/Bus Entities 2020
SWFT Essntl Tax Individ/Bus Entities 2020
Accounting
ISBN:
9780357391266
Author:
Nellen
Publisher:
Cengage
Individual Income Taxes
Individual Income Taxes
Accounting
ISBN:
9780357109731
Author:
Hoffman
Publisher:
CENGAGE LEARNING - CONSIGNMENT
SWFT Individual Income Taxes
SWFT Individual Income Taxes
Accounting
ISBN:
9780357391365
Author:
YOUNG
Publisher:
Cengage
SWFT Comprehensive Vol 2020
SWFT Comprehensive Vol 2020
Accounting
ISBN:
9780357391723
Author:
Maloney
Publisher:
Cengage
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
SWFT Corp Partner Estates Trusts
SWFT Corp Partner Estates Trusts
Accounting
ISBN:
9780357161548
Author:
Raabe
Publisher:
Cengage