Question
On June 30, 2017, Wisconsin, Inc., issued $274,800 in debt and 17,700 new shares of its $10 par value stock to Badger Company owners in
On June 30, 2017, Wisconsin, Inc., issued $274,800 in debt and 17,700 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, 2017, were as follows:
Wisconsin | Badger | |||||||||||
Revenues | $ | (994,000 | ) | $ | (396,000 | ) | ||||||
Expenses | 712,000 | 289,000 | ||||||||||
Net income | $ | (282,000 | ) | $ | (107,000 | ) | ||||||
Retained earnings, 1/1 | $ | (818,000 | ) | $ | (218,000 | ) | ||||||
Net income | (282,000 | ) | (107,000 | ) | ||||||||
Dividends declared | 98,750 | 0 | ||||||||||
Retained earnings, 6/30 | $ | (1,001,250 | ) | $ | (325,000 | ) | ||||||
Cash | $ | 86,250 | $ | 62,000 | ||||||||
Receivables and inventory | 457,000 | 161,000 | ||||||||||
Patented technology (net) | 905,000 | 333,000 | ||||||||||
Equipment (net) | 760,000 | 663,000 | ||||||||||
Total assets | $ | 2,208,250 | $ | 1,219,000 | ||||||||
Liabilities | $ | (577,000 | ) | $ | (424,000 | ) | ||||||
Common stock | (360,000 | ) | (200,000 | ) | ||||||||
Additional paid-in capital | (270,000 | ) | (270,000 | ) | ||||||||
Retained earnings | (1,001,250 | ) | (325,000 | ) | ||||||||
Total liabilities and equities | $ | (2,208,250 | ) | $ | (1,219,000 | ) | ||||||
Wisconsin also paid $39,500 to a broker for arranging the transaction. In addition, Wisconsin paid $46,700 in stock issuance costs. Badgers equipment was actually worth $813,000, but its patented technology was valued at only $308,200.
What are the consolidated balances for the following accounts?
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