1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
BlackZzzverrR [31]
3 years ago
14

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 ow

ners 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
Business
1 answer:
kompoz [17]3 years ago
6 0

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

You might be interested in
A Machine makes 5 buttons at a time each doll shirt gets 5 buttons how many doll shirts can be finished with 5 buttons
Tems11 [23]

Answer:

1

Explanation:

If each doll shirt gets 5 buttons then only one can be finished with 5 buttons.

6 0
3 years ago
The owner of a company that produces electronic circuit boards sees many competitors with extra capacity and says, "the only hop
Vedmedyk [2.9K]

Answer:

sales era

Explanation:

The sales era (1920s - 1950s) was a time where manufacturers started to emphasize on effective sales forces and effective sales techniques because of increasing competition and increasing output levels. The goal of sales management was to find enough consumers for the company's total output.

5 0
3 years ago
What are Logistics careers?
mixer [17]
Crucial to the supply chain of any business, logistics involves the timely delivery of freight and goods from one place to another, as well as the unloading and unpacking of this cargo. Logistics workers may perform duties including inventory control, pricing and ticketing, and merchandise assembly.
6 0
2 years ago
Green Corporation hires six individuals on January 4, 2019, all of whom qualify for the work opportunity credit. Three of these
ivann1987 [24]

Answer: $4,650 Tax Credit

Explanation: Green Corporation is entitled to file for a work opportunity credit as it has given work opportunities to workers with significant barriers to employment.

Green Corporation is entitled to get 40% on wages paid per year on workers who worked for at least 400 hrs and 25% for at least 120 hrs

Green Corporation had 2 sets of workers in this category and they are:

Set 1 worked 400 hrs and are paid $8,500

Set 2 worked 300 hrs and are paid $5,000

to get the work opportunity credit for 2019:

$8,500 * 40%+ $5,000 *25% = $3,400+$1,250= $4,650

3 0
3 years ago
Tamara is 52 years old and her divorce became final on September 20, 2014 and has not been modified. The divorce decree stipulat
never [62]

Answer:

Please see attachment

Explanation:

Please see attachment

8 0
3 years ago
Other questions:
  • Robert Gillman, an equity research analyst at Gillman Advisors, believes in efficient markets. He has been following the mining
    8·2 answers
  • Payday loans are very short-term loans that charge very high interest rates. You can borrow $400 today and repay $476 in two wee
    9·1 answer
  • A ____ is a product that consists of primarily intangible attributes
    11·1 answer
  • Which of the following is an application of​ conservatism? A. reporting inventory at the lower of cost or market B. using the sa
    13·1 answer
  • Denzel Brooks opens a Web consulting business called Venture Consultants and completes the following transactions in March.
    5·1 answer
  • For next year, Williams, Inc., has budgeted sales of 19,000 units, targeted ending finished goods inventory of 1,750 units, and
    13·1 answer
  • Timothy purchased a new computer for his consulting practice on October 15 th of the current year. The basis of the computer was
    14·1 answer
  • Nick has a job. The first place he should look for health care coverage is because the costs will probably be the for the genero
    14·1 answer
  • Which of the following are hybrid organizations that offer the same liability protection as a corporation but may be taxed as ei
    15·1 answer
  • On January 1 of this year, Trucks R Us Corporation issued bonds with a face value of $ 2,000,000 and a coupon rate of 10 percent
    14·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!