posted by .

Estimated and Actual Goodwill
Passion Company is trying to decide whether or not to acquire Desiree Inc. The following balance
sheet for Desiree Inc. provides information about book values. Estimated market values
are also listed, based upon Passion Company’s appraisals.
Desiree Inc. Desiree Inc.
Book Values Market Values
Current assets \$260,000 \$ 260,000
Property, plant & equipment (net) 650,000 740,000
Total assets \$910,000 \$1,000,000
Total liabilities \$400,000 \$ 400,000
Common stock, \$10 par value 160,000
Retained earnings 350,000
Total liabilities and equities \$910,000
Passion Company expects that Desiree will earn approximately \$150,000 per year in net income
over the next five years. This income is higher than the 12% annual return on tangible
assets considered to be the industry “norm.”
Required:
A. Compute an estimation of goodwill based on the information above that Passion might be
willing to pay (include in its purchase price), under each of the following additional assumptions:
(1) Passion is willing to pay for excess earnings for an expected life of five years (undiscounted).
(2) Passion is willing to pay for excess earnings for an expected life of five years, which
should be capitalized at the industry normal rate of return.
(3) Excess earnings are expected to last indefinitely, but Passion demands a higher rate
of return of 20% because of the risk involved.
B. Comment on the relative merits of the three alternatives in part (A) above.
C. Determine the amount of goodwill to be recorded on the books if Passion pays \$800,000
cash and assumes Desiree’s liabilities.

am not sure

Can anyone answer this question? I'm a little confused too. Thank you!

A. (1) 12% x (\$1,000,000-400,000) = \$72,000 normal earnings.
Expected future earnings = \$150,000.
Excess earnings = \$150,000 - 72,000 = \$78,000.
Excess earnings x 5 years = \$390,000 goodwill.
(2) \$78,000 x 3.60478 (discount rate of 12% at 5 years) = \$281,173 goodwill.
(3) \$78,000 / 20% = \$390,000 goodwill.

C. \$800,000 - (\$1,000,000 - 400,000) = \$200,000 goodwill.

Estimated and Actual Goodwill

## Similar Questions

1. ### accounting

How depreciation and amortization affect the income statement and the profitability of the company as well as its affect on the income taxes a company pays. Also the advantages of an accelerated method of depreciation and how that …

The balance sheets of Petrello Company and Sanchez Company as of January 1, 2011, are presented below. On that date, after an extended period of negotiation, the two companies agreed to merge. To effect the merger, Petrello Company …
3. ### Math

The Oliver Company plans to market a new product. Based on its market studies, Oliver estimates that it can sell up to 2,000 units in 2005. The selling price will be \$5 per unit. Variable costs are estimated to be 20% of total revenue. …
4. ### Mergers and Acquisitions

Fair value determination of goodwill and calculating the premium paid over market value in a merger: Using fair value accounting for goodwill, under FAS 141R, determine the amount of Goodwill that "the acquiring company" enters on …
5. ### accounting

Logan Products computes its predetermined overhead rate annually on the basis of direct labor-hours. At the beginning of the year, it estimated that 38,000 direct labor-hours would be required for the period’s estimated level of …
6. ### Math

Krista lives 1/2 mile from school. Desiree lives 872yards away from school. Who lives closer?
7. ### Math

Which is a good comparison of the estimated sum and the actual sum of 7 7/8 + 2 11/12?
8. ### Accounting

Problems: Please show all calculations. Claudette, Inc., provides warranties for many of its products. The January 1, 2014, balance of the Estimated Warranty Liability account was \$38,500. Based on an analysis of warranty claims during …
9. ### accounting

Harris Fabrics computes its predetermined overhead rate annually on the basis of direct labor-hours. At the beginning of the year, it estimated that 20,000 direct labor-hours would be required for the period?
10. ### Finance

Hello. I need to find the market values of debt and equity for a company. The company is fictitious, so I cannot pull up any real market data for it. I have the book value of stockholder's equity as \$36,231, and I know that the Debt …

More Similar Questions