Question
On June 30, 2017, Wisconsin, Inc., issued $392,500 in debt and 15,400 new shares of its $10 par value stock to Badger Company owners in
On June 30, 2017, Wisconsin, Inc., issued $392,500 in debt and 15,400 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 | $ | (1,023,000 | ) | $ | (305,000 | ) | ||||||
Expenses | 692,000 | 202,000 | ||||||||||
Net income | $ | (331,000 | ) | $ | (103,000 | ) | ||||||
Retained earnings, 1/1 | $ | (813,000 | ) | $ | (294,000 | ) | ||||||
Net income | (331,000 | ) | (103,000 | ) | ||||||||
Dividends declared | 108,500 | 0 | ||||||||||
Retained earnings, 6/30 | $ | (1,035,500 | ) | $ | (397,000 | ) | ||||||
Cash | $ | 102,500 | $ | 100,000 | ||||||||
Receivables and inventory | 419,000 | 159,000 | ||||||||||
Patented technology (net) | 948,000 | 354,000 | ||||||||||
Equipment (net) | 771,000 | 697,000 | ||||||||||
Total assets | $ | 2,240,500 | $ | 1,310,000 | ||||||||
Liabilities | $ | (575,000 | ) | $ | (443,000 | ) | ||||||
Common stock | (360,000 | ) | (200,000 | ) | ||||||||
Additional paid-in capital | (270,000 | ) | (270,000 | ) | ||||||||
Retained earnings | (1,035,500 | ) | (397,000 | ) | ||||||||
Total liabilities and equities | $ | (2,240,500 | ) | $ | (1,310,000 | ) | ||||||
Wisconsin also paid $31,700 to a broker for arranging the transaction. In addition, Wisconsin paid $49,200 in stock issuance costs. Badgers equipment was actually worth $800,500, but its patented technology was valued at only $326,000.
What are the consolidated balances for the following accounts? (Input all amounts as positive values)
a | Net income | |
b. | Retained earnings, 1/1/17. | |
c. | Patented technology. | |
d. | Goodwill. | |
e. | Liabilities. | |
f. | Common stock. | |
g. | Additional paid-in capital. |
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