On June 30, 2017, Wisconsin, Inc., issued $200,200 in debt and 19,300 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 $(1,050,000) $-402,000
Expenses 732,000 293,000
Net income $(318,000) $-109,000
Retained earnings, 1/1 $(810,000) $-223,000
Net income (318,000) -109,000
Dividends declared 103,000 0
Retained earnings, 6/30 $(1,025,000) $-332,000
Cash $72,000 $86,000
Receivables and inventory 460,000 252,000
Patented technology (net) 928,000 328,000
Equipment (net) 726,000 648,000
Total assets $2,186,000 $1,314,000
Liabilities $(531,000) $-512,000
Common stock (360,000) -200,000
Additional paid-in capital (270,000) -270,000
Retained earnings (1,025,000) -332,000
Total liabilities and equities $(2,186,000) $-1,314,000

Wisconsin also paid $36,200 to a broker for arranging the transaction. In addition, Wisconsin paid $47,800 in stock issuance costs. Badger’s equipment was actually worth $780,000, but its patented technology was valued at only $299,200. What are the consolidated balances for the following accounts?

Net Income 281,800
Retained Earnings 1/1/15 810,000
Patented Technology 1,227,200
Goodwill
Liabilities 1,243,200
Common Stock 553,000
Additional Paid-In Capital 801,200

Question

ambernelson1496 ambernelson1496

19-04-2021
Business

contestada

On June 30, 2017, Wisconsin, Inc., issued $200,200 in debt and 19,300 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 $(1,050,000) $-402,000
Expenses 732,000 293,000
Net income $(318,000) $-109,000
Retained earnings, 1/1 $(810,000) $-223,000
Net income (318,000) -109,000
Dividends declared 103,000 0
Retained earnings, 6/30 $(1,025,000) $-332,000
Cash $72,000 $86,000
Receivables and inventory 460,000 252,000
Patented technology (net) 928,000 328,000
Equipment (net) 726,000 648,000
Total assets $2,186,000 $1,314,000
Liabilities $(531,000) $-512,000
Common stock (360,000) -200,000
Additional paid-in capital (270,000) -270,000
Retained earnings (1,025,000) -332,000
Total liabilities and equities $(2,186,000) $-1,314,000

Wisconsin also paid $36,200 to a broker for arranging the transaction. In addition, Wisconsin paid $47,800 in stock issuance costs. Badger’s equipment was actually worth $780,000, but its patented technology was valued at only $299,200. What are the consolidated balances for the following accounts?

Net Income 281,800
Retained Earnings 1/1/15 810,000
Patented Technology 1,227,200
Goodwill
Liabilities 1,243,200
Common Stock 553,000
Additional Paid-In Capital 801,200

Respuesta :

ACCESS MORE ACCESS MORE ACCESS MORE ACCESS MORE

Otras preguntas

What sum can be expressed as 6(3 + 9)?

What protects the brain spinal cord and peripheral nerves?

Carlos bought 20 pounds of vegetables at the farmers market. 60% of the vegetables were organically grown. How many pounds of vegetables were NOT organically gr

PLS ANSWER ASAP!! After the drafting process, writers must A. Commit to avoid tampering B. Recall the time and took that produced the draft C. Overlook a fe

Do you think it is important that Florida, like each state, has an executive, a legislative, and a judicial branch? Explain.

the hubble space telescope orbits 569 km above earths surface. given that earth's mass is 5.97 x 10 to the 24th kg and its radius is 6.38 x 10 to the 6th m what

The length of a rectangle is twice that of the width. The perimeter of the rectangle is 24 cm. What is the width of the rectangle? The width of the rectangle is

Use the pedigree resource sheet to help you create a pedigree for anna garcia depicting the occurrence of sickle cell anemia within her family. draw the pedigre

A client who had cranial surgery 5 days earlier to remove a brain tumor has a few cognitive deficits and does not seem to be progressing as quickly as the clien

Which angles could form a right triangle? A. 63°, 38°, 79° B. 48°, 90°, 42° C. 50°, 50°, 80° D. 30°, 70°, 80°

anthougo anthougo · Answer 1 · 2021-04-23T20:29:53+02:00

Answer:

Wisconsin, Inc.

The consolidated balances for the following accounts are:

Net Income $427,000

Retained Earnings $1,134,000

Patented Technology $1,227,200

Goodwill ($511,800)

Liabilities $1,243,200

Common Stock $553,000

Additional Paid-In Capital $270,000

Explanation:

a) Data and Calculations:

Wisconsin Badger

Revenues $(1,050,000) $-402,000

Expenses 732,000 293,000

Net income $(318,000) $-109,000

Retained earnings, 1/1 $(810,000) $-223,000

Net income (318,000) -109,000

Dividends declared 103,000 0

Retained earnings, 6/30 $(1,025,000) $-332,000

Cash $72,000 $86,000

Receivables and inventory 460,000 252,000

Patented technology (net) 928,000 328,000

Equipment (net) 726,000 648,000

Total assets $2,186,000 $1,314,000

Liabilities $(531,000) $-512,000

Common stock (360,000) -200,000

Additional paid-in capital (270,000) -270,000

Retained earnings (1,025,000) -332,000

Total liabilities and equities $(2,186,000) $-1,314,000

Goodwill = Purchase price Minus (Fair value of assets Less Liabilities)

Purchase price:

Debt = $200,200

Stock = 193,000

Total $393,200

Fair value of assets:

Cash $86,000

Accounts receivable 252,000

Equipment 780,000

Patented technology 299,200

Assets fair value $1,417,200

Liabilities $512,000

Net assets $905,000

Net Income = $427,000 ($318,000 + $109,000)

Retained Earnings = $1,134,000 ($1,025,000 + 109,000)

Patented technology = $1,227,200 ($928,000 + 299,200)

Negative goodwill = $511,800 ($393,200 - $905,000)

Liabilities = $1,243,200 ($531,000 + 512,000 + 200,200)

Common Stock = $553,000 ($360,000 + 193,000)

Additional Paid-in Capital = $270,000

Sam1s Sam1s · Answer 2 · 2021-12-28T14:48:42+01:00

The financial statements for Wisconsin and Badger for the six-month period ending June 30, 2017:

a) Data and Calculations:

Wisconsin Badger