CH3 - Business Combinations (Part 1) : Special Accounting Topics
Friday, 3 May 2024   9:04 am
PROB. 1 (pg 121)
  1. Methods of estimating goodwill
      (1) Capitalization of Ave. Excess Earnings
  Ave. Annual earnings                            1,000,000
  Normal earnings (8M*12%)                          960,000
  Excess earnings                                    40,000
  Divided by: Capitalization rate                      25%
  Goodwill                                          160,000
  (2) Capitalization of Ave. Earnings
  Ave. Annual earnings                            1,000,000
  Divided by: Capitalization rate                      12%
  Estimated purchase price                        8,333,333
  Less: FV of net assets of Entity B              8,000,000
  Goodwill                                          333,333
  (3) Multiples of Ave. Excess Earnings
  Ave. Annual earnings                            1,000,000
  Normal earnings (8M*12%)                          960,000
  Excess earnings                                    40,000
  Multiply by: Probable duration                         5
  Goodwill                                          200,000
  (4) Present Value of Ave. Excess Earnings
  Ave. Annual earnings                            1,000,000
  Normal earnings (8M*12%)                          960,000
  Excess earnings                                    40,000
  Multiply by: PVOA @9%, n=5                  *3.8896512633
  Goodwill                                          200,000
• 1.09 // ===== GT
• 1.09 // ===== -1 /.09
PROB. 1 (pg 122)
  2. Reverse acquisition
     Legal form: Entity A issues shares to Entity B
     Entity A's currently issued shares                                    (25%) 2,000
     Shares to be issued to Entity B (2*3,000)                             (75%) 6,000
     Total shares after the business combination                                8,000
     Substance: Reverse - Entity B issues shares to Entity A
     Entity B's current issued shares                                      (75%) 3,000
     Shares issued to Entity A (3k / 75%)*25%                              (25%) 1,000
     Total shares after the business combination                                4,000
     CT                                          (1k sh. * 300) 300,000
     NCI                                                              0
     PHEI                                                             0
     TOTAL                                                      300,000
     Less: FVNIA                                               (260,000)
     Goodwill                                                    40,000
ASSIGNMENT:
Problem 3 (pg 124)
5 questions