On June 30, 2017, Wisconsin, Inc., issued $137,250 in debt and 22,300 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 | $ | (983,000) | $ | (477,000) | ||||||||
Expenses | 673,000 | 293,000 | ||||||||||
Net income | $ | (310,000) | $ | (184,000) | ||||||||
Retained earnings, 1/1 | $ | (849,000) | $ | (238,000) | ||||||||
Net income | (310,000) | (184,000) | ||||||||||
Dividends declared | 92,500 | 0 | ||||||||||
Retained earnings, 6/30 | $ | (1,066,500) | $ | (422,000) | ||||||||
Cash | $ | 170,500 | $ | 165,000 | ||||||||
Receivables and inventory | 452,000 | 211,000 | ||||||||||
Patented technology (net) | 917,000 | 398,000 | ||||||||||
Equipment (net) | 745,000 | 617,000 | ||||||||||
Total assets | $ | 2,284,500 | $ | 1,391,000 | ||||||||
Liabilities | $ | (588,000) | $ | (499,000) | ||||||||
Common stock | (360,000) | (200,000) | ||||||||||
Additional paid-in capital | (270,000) | (270,000) | ||||||||||
Retained earnings | (1,066,500) | (422,000) | ||||||||||
Total liabilities and equities | $ | (2,284,500) | $ | (1,391,000) | ||||||||
Wisconsin also paid $32,000 to a broker for arranging the
transaction. In addition, Wisconsin paid $42,600 in stock issuance
costs. Badger’s equipment was actually worth $728,750, but its
patented technology was valued at only $371,900.
What are the consolidated balances for the following accounts?
1. Goodwill?
2. Common Stock?
3. Additional paid-in capital?
Part 1
Consideration transferred (fair value) for Badger Stock (137250+(22300*40)) |
1029250 |
Book Value of Badger, 6/30 (200000+270000+422000) |
892000 |
Fair Value in Excess of Book Value |
137250 |
Excess fair value (undervalued equipment) (728750-617000) |
111750 |
Excess fair value (overvalued patented technology) (371900-398000) |
(26100) |
Goodwill (137250-111750+26100) |
$51600 |
Part 2
Common stock = parent's book value after recording the newly‑issued shares = 360000+(22300*10) = $583000
Part 3
Additional paid-in capital = parent's book value after recording the newly‑issued shares = 270000+(22300*30)-42600 = $896400
On June 30, 2017, Wisconsin, Inc., issued $137,250 in debt and 22,300 new shares of its...
On June 30, 2017, Wisconsin, Inc., issued $315,450 in debt and 18,100 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 $ (985,000 ) $ (462,000 ) Expenses 707,000 293,000 Net...
On June 30, 2017, Wisconsin, Inc., issued $147,900 in debt and 20,400 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 $ (930,000 ) $ (331,000 ) Expenses 663,000 210,000 Net...
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...
On June 30, 2017, Wisconsin, Inc., issued $207,100 in debt and 20,600 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 $ (1,036,000 ) $ (383,000 ) Expenses 741,000 237,000 Net...
On June 30, 2017, Wisconsin, Inc., issued $300,000 in debt and 15,000 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 $ (900,000 ) $ (300,000 ) Expenses 660,000 200,000 Net...
On June 30, 2017, Wisconsin, Inc., issued $267,350 in debt and 18,400 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 $ (985,000 ) $ (339,000 ) Expenses 720,000 201,000 Net...
On June 30, 2017, Wisconsin, Inc., issued $315,450 in debt and 18,100 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 $ (985,000 ) $ (462,000 ) Expenses 707,000 293,000 Net...
On June 30, 2017, 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, 2017, were as follows Wisconsin Badger Revenues $ (1,001,000) $ (428,0ee) Expenses 741,000e 297,000 $(131,000) $ (277,000)...
On June 30, 2017, 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, 2017, were as follows Wisconsin Badger Revenues $ (1,001,000) $ (428,0ee) Expenses 741,000e 297,000 $(131,000) $ (277,000)...
On June 30, 2017, Wisconsin, Inc., issued $288,000 in debt and 17,300 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: $ $ $ Badger (353,000 249.000 (164,000) (239,000) (104.000) Revenues Expenses Net Income...