Question
I need help on how to calculate goodwill, answers of 41,200, 84,300, 140,500, and 252,413 were wrong : On June 30, 2015, Wisconsin, Inc., issued
I need help on how to calculate goodwill, answers of 41,200, 84,300, 140,500, and 252,413 were wrong :
On June 30, 2015, Wisconsin, Inc., issued $288,000 in debt and 17,300 new shares of its $10 par value stock to Badger Company owners in exchange for all of the outstanding shares of that company. Wisconsin shares had a fair value of $40 per share. Prior to the combination, the financial statements for Wisconsin and Badger for the six-month period ending June 30, 2015, were as follows:
Wisconsin | Badger | |||||||||
Revenues | $ | (1,013,000 | ) | $ | (353,000) | |||||
Expenses | 752,000 | 249,000 | ||||||||
|
|
|
|
|
| |||||
Net income | $ | (261,000 | ) | $ | (104,000) | |||||
|
|
|
|
|
| |||||
Retained earnings, 1/1 | $ | (803,000 | ) | $ | (239,000) | |||||
Net income | (261,000 | ) | (104,000) | |||||||
Dividends declared | 92,500 | 0 | ||||||||
|
|
|
|
|
| |||||
Retained earnings, 6/30 | $ | (971,500 | ) | $ | (343,000) | |||||
|
|
|
|
|
| |||||
Cash | $ | 51,500 | $ | 60,000 | ||||||
Receivables and inventory | 415,000 | 188,000 | ||||||||
Patented technology (net) | 925,000 | 337,000 | ||||||||
Equipment (net) | 765,000 | 640,000 | ||||||||
|
|
|
|
|
| |||||
Total assets | $ | 2,156,500 | $ | 1,225,000 | ||||||
|
|
|
|
|
| |||||
Liabilities | $ | (555,000 | ) | $ | (412,000) | |||||
Common stock | (360,000 | ) | (200,000) | |||||||
Additional paid-in capital | (270,000 | ) | (270,000) | |||||||
Retained earnings | (971,500 | ) | (343,000) | |||||||
|
|
|
|
|
| |||||
Total liabilities and equities | $ | (2,156,500 | ) | $ | (1,225,000) | |||||
|
|
|
|
|
| |||||
|
Note: Parentheses indicate a credit balance.
Wisconsin also paid $30,300 to a broker for arranging the transaction. In addition, Wisconsin paid $41,200 in stock issuance costs. Badger
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started