On December 31, Pacifica, Inc., acquired 100 percent of the voting stock of Seguros Company. Pacifica will maintain Seguros as a wholly owned subsidiary with its own legal and accounting identity. The consideration transferred to the owner of Seguros included 57,255 newly issued Pacifica common shares ($20 market value, $5 par value) and an agreement to pay an additional $130,000 cash if Seguros meets certain project completion goals by December 31 of the following year. Pacifica estimates a 50 percent probability that Seguros will be successful in meeting these goals and uses a 4 percent discount rate to represent the time value of money. Immediately prior to the acquisition, the following data for both firms were available: Revenues Expenses Net income Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Cash Receivables and inventory Pacifica $(1,770,000) 1,239,000 $ (531,000) $(1,035,000) (531,000) 159,000 $ (1,407,000) Seguros Book Seguros Values Fair Values $ 180,000 $ 164.000 170,000 $ 170,000 256.000 242,300 Revenues Expenses Net income Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Cash Receivables and inventory Property, plant, and equipment Trademarks Total assets Liabilities Common stock Additional paid-in capital Retained earnings Pacifica $ (1,770,000) 1,239,000 $ (531,000) $ (1,035,000) (531,000) 159,000 Values Fair Values $ (1,407,000) $ 180,000 $ 170,000 $ 170,000 164,000 256,000 242,300 457,000 647,500 185,000 232,800 2,090,000 371,000 $ 2,805,000 $ $ 1,068,000 (523,000) $ (279,000) $ (279,000) (400,000) (475,000) (1,407,000) (200,000) (70,000) (519,000) Total liabilities and equities $(2,805,000) $ (1,068,000) In addition, Pacifica assessed a research and development project under way at Seguros to have a fair value of $107,000. Although not yet recorded on its books, Pacifica paid legal fees of $18,400 in connection with the acquisition and $9,600 in stock issue costs. a. Prepare Pacifica's entries to account for the consideration transferred to the former owners of Seguros, the direct combination costs, and the stock issue and registration costs. b.&c. Present a worksheet showing the postacquisition column of accounts for Pacifica and the consolidated balance sheet as of the acquisition date. Revenues Expenses Net income PACIFICA, INC. AND SEGUROS CO. Consolidation Worksheet For Year Ending December 31 Consolidation Entries Consolidated Accounts Pacifica Seguros Debit Credit Totals Retained earnings, 1/1 Net income Dividends declared Retained earnings, 12/31 Cash Receivables and inventory Property, plant and equipment Investment in Seguros Research and development asset Goodwill Trademarks Total assets Liabilities Contingent performance obligation Common stock Additional paid-in capital Retained earnings $ 0 $ 0 $ 0 Liabilities Contingent performance obligation Common stock Additional paid-in capital Retained earnings Total liabilities and equities . $ 0 $ 0 $ 0 $ SA 0 $ 0