Parsons Corporation acquires all of the assets and liabilities of Sonata Company at the beginning of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Parsons Corporation acquires all of the assets and liabilities of Sonata Company at the beginning of 2017, in an acquisition reported as a merger. Developed technology, not reported on Sonata's balance sheet, is appropriately reported as an acquired identifiable intangible asset. Parsons uses the income approach to value this intangible asset, at the present value of forecasted operating cash flow, net of taxes, capital charges and additional capital expenditures, for the next four years. The following information is collected as part of the valuation process: . Projected 2017 operating income derived from the developed technology is $4 million before tax. This amount is expected to grow at a rate of 6% yearly. • Depreciation and amortization expense included in operating income is $1 million. This amount is expected to be constant during 2017-2020. • The tax rate for 2017-2020 is 35%. • Additional capital expenditures related to the developed technology are forecasted to be $500,000 in 2017, growing at a rate of 2% yearly. • The capital charge on contributory assets is estimated at $200,000. This amount is expected to be constant during 2017-2020. • The appropriate risk-adjusted discount rate is 20%. Required Calculate the value of the developed technology, reported by Parsons as an acquired identifiable intangible asset. Round answers to the nearest dollar and assume cash flows occur at year-end. Net cash flow 2017= $2,900,000 Net cash flow 2018 $3,046,000 Net cash flow 2019 $3,201,160 Net cash flow 2020 3,366,038 Total discounted cash flow for 4-year period = Parsons Corporation acquires all of the assets and liabilities of Sonata Company at the beginning of 2017, in an acquisition reported as a merger. Developed technology, not reported on Sonata's balance sheet, is appropriately reported as an acquired identifiable intangible asset. Parsons uses the income approach to value this intangible asset, at the present value of forecasted operating cash flow, net of taxes, capital charges and additional capital expenditures, for the next four years. The following information is collected as part of the valuation process: . Projected 2017 operating income derived from the developed technology is $4 million before tax. This amount is expected to grow at a rate of 6% yearly. • Depreciation and amortization expense included in operating income is $1 million. This amount is expected to be constant during 2017-2020. • The tax rate for 2017-2020 is 35%. • Additional capital expenditures related to the developed technology are forecasted to be $500,000 in 2017, growing at a rate of 2% yearly. • The capital charge on contributory assets is estimated at $200,000. This amount is expected to be constant during 2017-2020. • The appropriate risk-adjusted discount rate is 20%. Required Calculate the value of the developed technology, reported by Parsons as an acquired identifiable intangible asset. Round answers to the nearest dollar and assume cash flows occur at year-end. Net cash flow 2017= $2,900,000 Net cash flow 2018 $3,046,000 Net cash flow 2019 $3,201,160 Net cash flow 2020 3,366,038 Total discounted cash flow for 4-year period =
Expert Answer:
Answer rating: 100% (QA)
Present value of 2017 cash flow 2900000 1 021 2322500 Pre... View the full answer
Posted Date:
Students also viewed these accounting questions
-
Read about the partnership and complete a calculation of the effects of formation and operations on each party. In January of 2021, three taxpayers decided to form a partnership. The partnership...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
During 2021, Mark Markson, Cara Carlos, and Doug Davis decided to form a partnership called Three Pigs BBQ. Mark was only willing to join the partnership as a limited partner. In return for gaining...
-
Starting with acetylene as your only source of carbon atoms, identify how you would prepare each member of the following homologous series of aldehydes: a. Ethanal b. Propanal c. Butanal d. Pentanal
-
Why is it difficult to use fiscal policy to fine tune the economy?
-
Research CEO pay on the Internet (try www.aflcio.org/paywatch and Graef Crystals column at www.bloomberg.com/columns). Identify persons you believe to be the most overpaid and underpaid and explain...
-
Homestyle Brands imports materials from other countries and exports finished products to customers throughout the world. Information regarding four such transactions occurring in the last accounting...
-
Lame Specialties manufactures, among other things, woolen blankets for the athletic teams of the two local high schools. The company sews the blankets from fabric and sews on a logo patch purchased...
-
The condensed income statement for the Peri and Paul partnership for 2022 is as follows. Peri and Paul Company Income Statement For the Year Ended December 31, 2022 Sales (240,000 units) Cost of...
-
An air-filled parallel plate capacitor of length L, width a, and plate separation d has its plates maintained at constant potential difference Vo. If a dielectric slab of dielectric constant ?r is...
-
Find online a current news story on a local criminal event. Based on the report, do you think the crime being described was rational? Explain why or why not. Think of a particular punishment used in...
-
When the Copper Corporation buys inventory, it must often rely on short-term bank financing to pay for the goods. Bank financing is usually in the form of a short-term self-liquidating loan, where...
-
Describe a selection interview and its primary use. Give an in-depth and situational use for the selection interview process.
-
The workload for a local job shop is subject to considerable fluctuations throughout the year. However, machine operators are difficult to hire and costly to train, so the manager is reluctant to lay...
-
A loan is requested for $50,000 dollars, which is expected to end within 1 year at an interest rate of 50% annually, compounded quarterly. required Get the annual effective rate The total interest to...
-
You as Chief Financial Officer of Goodwill Plc, has compiled the following information and ratios from the Income Statement and Statement of Financial Affairs as at 31.03.2016. Selected balances from...
-
need help Latenight Deive-ins fitd, torrowed money by issuing \( \$ 4,500,000 \) of \( 4 \% \) bonds payable at \( 96.5 \) on July 1,2021 . The bonds are 10 -year bonds and pay interest each January...
-
Wal-Mart is the second largest retailer in the world. The data file on the disk holds monthly data on Wal-Marts revenue, along with several possibly related economic variables. a) Using computer...
-
Explain why corporations may prefer to issue bonds to raise funds for their operations.
-
Explain the meaning of bond ratings and their impact on buying decisions.
-
Describe the characteristics of a municipal bond, including tax factors.
Study smarter with the SolutionInn App