On June 30, 2020, Wisconsin, Inc., issued $92,400 in debt and 23,400 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, 2020, were as follows (credit balances in parentheses): Wisconsin Badger Revenues $ (944,000 ) $ (443,000 ) Expenses 686,000 287,000 Net income $ (258,000 ) $ (156,000 ) Retained earnings, 1/1 $ (853,000 ) $ (207,000 ) Net income (258,000 ) (156,000 ) Dividends declared 110,000 0 Retained earnings, 6/30 $ (1,001,000 ) $ (363,000 ) Cash $ 58,000 $ 154,000 Receivables and inventory 442,000 171,000 Patented technology (net) 923,000 329,000 Equipment (net) 723,000 655,000 Total assets $ 2,146,000 $ 1,309,000 Liabilities $ (515,000 ) $ (476,000 ) Common stock (360,000 ) (200,000 ) Additional paid-in capital (270,000 ) (270,000 ) Retained earnings (1,001,000 ) (363,000 ) Total liabilities and equities $ (2,146,000 ) $ (1,309,000 ) Wisconsin also paid $35,800 to a broker for arranging the transaction. In addition, Wisconsin paid $41,900 in stock issuance costs. Badger’s equipment was actually worth $821,500, but its patented technology was valued at only $305,700. What are the consolidated balances for the following accounts? (Input all amounts as positive values) Accounts Amounts a. net income b. Retained earning, 1/1/20 c. Patented technology (net) d. goodwill e. Liabilities f. common stock g. addititional paid-in capital
On June 30, 2020, Wisconsin, Inc., issued $92,400 in debt and 23,400 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, 2020, were as follows (credit balances in parentheses):
Wisconsin | Badger | |||||||
Revenues | $ | (944,000 | ) | $ | (443,000 | ) | ||
Expenses | 686,000 | 287,000 | ||||||
Net income | $ | (258,000 | ) | $ | (156,000 | ) | ||
$ | (853,000 | ) | $ | (207,000 | ) | |||
Net income | (258,000 | ) | (156,000 | ) | ||||
Dividends declared | 110,000 | 0 | ||||||
Retained earnings, 6/30 | $ | (1,001,000 | ) | $ | (363,000 | ) | ||
Cash | $ | 58,000 | $ | 154,000 | ||||
Receivables and inventory | 442,000 | 171,000 | ||||||
Patented technology (net) | 923,000 | 329,000 | ||||||
Equipment (net) | 723,000 | 655,000 | ||||||
Total assets | $ | 2,146,000 | $ | 1,309,000 | ||||
Liabilities | $ | (515,000 | ) | $ | (476,000 | ) | ||
Common stock | (360,000 | ) | (200,000 | ) | ||||
Additional paid-in capital | (270,000 | ) | (270,000 | ) | ||||
Retained earnings | (1,001,000 | ) | (363,000 | ) | ||||
Total liabilities and equities | $ | (2,146,000 | ) | $ | (1,309,000 | ) | ||
Wisconsin also paid $35,800 to a broker for arranging the transaction. In addition, Wisconsin paid $41,900 in stock issuance costs. Badger’s equipment was actually worth $821,500, but its patented technology was valued at only $305,700.
What are the consolidated balances for the following accounts? (Input all amounts as positive values)
Accounts Amounts
a. net income
b. Retained earning, 1/1/20
c. Patented technology (net)
d.
e. Liabilities
f. common stock
g. addititional paid-in capital
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 1 images