Question
On June 30, 2015, Wisconsin, Inc., issued $200,200 in debt and 19,300 new shares of its $10 par value stock to Badger Company owners in
On June 30, 2015, Wisconsin, Inc., issued $200,200 in debt and 19,300 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 | $ | (1,050,000 | ) | $ | (402,000) | |||||
Expenses | 732,000 | 293,000 | ||||||||
|
|
|
|
|
| |||||
Net income | $ | (318,000 | ) | $ | (109,000) | |||||
|
|
|
|
|
| |||||
Retained earnings, 1/1 | $ | (810,000 | ) | $ | (223,000) | |||||
Net income | (318,000 | ) | (109,000) | |||||||
Dividends declared | 103,000 | 0 | ||||||||
|
|
|
|
|
| |||||
Retained earnings, 6/30 | $ | (1,025,000 | ) | $ | (332,000) | |||||
|
|
|
|
|
| |||||
Cash | $ | 72,000 | $ | 86,000 | ||||||
Receivables and inventory | 460,000 | 252,000 | ||||||||
Patented technology (net) | 928,000 | 328,000 | ||||||||
Equipment (net) | 726,000 | 648,000 | ||||||||
|
|
|
|
|
| |||||
Total assets | $ | 2,186,000 | $ | 1,314,000 | ||||||
|
|
|
|
|
| |||||
Liabilities | $ | (531,000 | ) | $ | (512,000) | |||||
Common stock | (360,000 | ) | (200,000) | |||||||
Additional paid-in capital | (270,000 | ) | (270,000) | |||||||
Retained earnings | (1,025,000 | ) | (332,000) | |||||||
|
|
|
|
|
| |||||
Total liabilities and equities | $ | (2,186,000 | ) | $ | (1,314,000) | |||||
|
|
|
|
|
| |||||
|
Note: Parentheses indicate a credit balance.
Wisconsin also paid $36,200 to a broker for arranging the transaction. In addition, Wisconsin paid $47,800 in stock issuance costs. Badgers equipment was actually worth $780,000, but its patented technology was valued at only $299,200. |
What are the consolidated balances for the Goodwill? |
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