Scribd
Upload
68 views2 pages

Land Area Purchase Price Fair Value

The document contains information on land, buildings, and equipment for a bottling facility. It lists the purchase price and fair value of 100 acres of land as $10 million and $100 million respectively. It provides details on the capacity and size of two plants totaling 280,000 square feet. Comparable recent and historical transactions indicate fair values for the bottling facility ranging from $240-266 million. An adjusted balance sheet estimates the fair value of total assets as $856 million, with land valued at $133 million and buildings at $240 million.

Uploaded by

Makame Mahmud Dipta
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
68 views2 pages

Land Area Purchase Price Fair Value

The document contains information on land, buildings, and equipment for a bottling facility. It lists the purchase price and fair value of 100 acres of land as $10 million and $100 million respectively. It provides details on the capacity and size of two plants totaling 280,000 square feet. Comparable recent and historical transactions indicate fair values for the bottling facility ranging from $240-266 million. An adjusted balance sheet estimates the fair value of total assets as $856 million, with land valued at $133 million and buildings at $240 million.

Uploaded by

Makame Mahmud Dipta
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

Land Area Purchase Price Fair Value

At cost 100 acres $ 10,000,000


Insurance appraisal $ 100,000,000
Recent transaction 15 $ 20,000,000 $ 133,333,333

Building Plant 1 Plant 2 Total


Capacity 70,000 sq. f 210,000 sq. f 280,000 sq. f

Bottling facility w/o equipment Comparison (recent)


Area Price Unit price
35,000 sq. f $ 30,000,000 $ 857 /sq. f

Bottling facility w/o equipment Comparison (10 year back)


Area Price Unit price
210,000 sq. f $ 200,000,000 $ 952 /sq. f

Bottling site Comps Plant Value


Recent Transaction $ 857 /sq. f $ 240,000,000
Historical Avg $ 950 /sq. f $ 266,000,000
10 yr before $ 952 /sq. f $ 266,666,667

Values in USD Mn
Balance Sheet Existing Adjustment Fair Value
Cash $ 100 $ - $ 100
Inventory $ 5 $ - $ 5
Receivables $ 8 $ - $ 8
Land $ 10 $ 123 $ 133
Buildings $ 167 $ 73 $ 240
Equipment $ 70 $ - $ 70
Goodwill $ 300 $ - $ 300
Total Assets $ 660 $ 196 $ 856

Short term debt $ 5 $ - $ 5


Payables $ 3 $ - $ 3
Long term debt $ 150 $ - $ 150
Equity $ 502 $ 196 $ 698
Total L & E $ 660 $ 196 $ 856

You might also like