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
