Question

omework i Saved On June 30, 2020, Wisconsin, Inc., issued $109,300 in debt and 22,800 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) Revenues Expenses Net income Retained earnings, 1/1 Net income Dividends declared Retained earnings, 6/30 Cash Receivables and inventory Patented technology (net) Equipment (net) Total assets Liabilities Common stock Additional paid-in capital Retained earnings Total liabilities and equities Wisconsin $ (1,001,000) 741,000 $ (260,000) $ (815,000 (260,000) 103,500 $ (971, 500) $ 62,500 463,000 927,000 728,000 $ 2,180,500 $ (579,000) (360,000) (270,000) (971, 500) $12,180,500) Badger $ (428,000) 297,000 $ (131,000) $ (277,000) (131, 000) 0 $ (408,000) $ 122,000 172,000 321,000 637,000 $ 1,252,000 (374,000) (200,000) (270,000) (408,000) $(1, 252,000) Wisconsin also paid $31,400 to a broker for arranging the transaction. In addition, Wisconsin paid $47,400 in stock issuance costs. Badger's equipment was actually worth $757,000, but its patented technology was valued at only $293,300. What are the consolidated balances for the following accounts? (Input all amounts as positive values) Amounts Accounts a. Net income b. Retained earnings, 1/1/20 Patented technology (net) d. Goodwill e. Liabilities С f common stock g. Additional paid-in capital < Prev 5 of 5 !!! Next >

Answer 1

Accounts	$
Net Income(260000-31400)	228,600
Retained earnings 1/1/20	815,000
Patented technology (net )(927000+293300)	1,220,300
Goodwill(see below)	51,000
Liabilities (579,000 + 374,000 + 109,300)	1,062,300
Common stock (360,000 + ( 22,800 x 10 ) )	588,000
Additional paid in capital (270,000 + ( 22,800 x 30 ) - 47,400 )	906,600

Computation of Goodwill
Purchase Consideration		1,021,300
(109,300 + ( 22,800 x 40 ) )
Less: Net assets
Book value	878,000
(200,000 + 270,000 + 408,000 )
Add: Fair value in excess of book value of Equipment	120,000
(757,000 - 637,000 )
Less: Fair value in short of book value of patented technology	27,700	970300
( 321,000 - 293,300 )
Goodwill		51,000

ANY DOUBTS OR CORRECTIONS?

JUST LEAVE A COMMENT BELOW

PLEASE RATE BY HITTING ??