90.2K

Verified Solution

Link Copied!

On June 30, 2017, Wisconsin, Inc., issued $279,150 in debt and 19,200 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	$	(991,000	)		$	(347,000	)
Expenses		729,000				245,000
Net income	$	(262,000	)		$	(102,000	)
Retained earnings, 1/1	$	(828,000	)		$	(290,000	)
Net income		(262,000	)			(102,000	)
Dividends declared		97,000				0
Retained earnings, 6/30	$	(993,000	)		$	(392,000	)
Cash	$	69,000			$	147,000
Receivables and inventory		454,000				236,000
Patented technology (net)		951,000				305,000
Equipment (net)		705,000				634,000
Total assets	$	2,179,000			$	1,322,000
Liabilities	$	(556,000	)		$	(460,000	)
Common stock		(360,000	)			(200,000	)
Additional paid-in capital		(270,000	)			(270,000	)
Retained earnings		(993,000	)			(392,000	)
Total liabilities and equities	$	(2,179,000	)		$	(1,322,000	)

Wisconsin also paid $36,800 to a broker for arranging the transaction. In addition, Wisconsin paid $46,200 in stock issuance costs. Badgers equipment was actually worth $784,750, but its patented technology was valued at only $277,200.

What are the consolidated balances for the following accounts?

Answer is complete but not entirely correct. Accounts Amounts $ 225,200 $ 828,000 Net income Retained earnings, Patented technology. 1,228,200 Goodwill. Liabilities Common stock. Additional paid-in capital $ 113,000 $ 1,295,150 $ 552,000 $ 799,800 9

Answer & Explanation Solved by verified expert

See Answer