On January 1, NewTune Company exchanges 16,921 shares of its common stock for all of the outstanding shares of On-the-Go, Inc. Each of NewTunes shares has a $4 par value and a $50 fair value. The fair value of the stock exchanged in the acquisition was considered equal to On-the-Gos fair value. NewTune also paid $28,900 in stock registration and issuance costs in connection with the merger.

Several of On-the-Gos accounts fair values differ from their book values on this date:

	Book Values				Fair Values
Receivables	$	56,750			$	50,250
Trademarks		116,250				276,000
Record music catalog		65,500				243,250
In-process research and development		0				201,750
Notes payable		(74,000	)			(64,800	)

Precombination book values for the two companies are as follows:

	NewTune				On-the-Go
Cash	$	68,750			$	37,250
Receivables		147,250				56,750
Trademarks		452,000				116,250
Record music catalog		878,000				65,500
Equipment (net)		354,000				122,000
Totals	$	1,900,000			$	397,750
Accounts payable	$	(111,000	)		$	(49,750	)
Notes payable		(418,000	)			(74,000	)
Common stock		(400,000	)			(50,000	)
Additional paid-in capital		(30,000	)			(30,000	)
Retained earnings		(941,000	)			(194,000	)
Totals	$	(1,900,000	)		$	(116,250	)

Assume that this combination is a statutory merger so that On-the-Gos accounts will be transferred to the records of NewTune. On-the-Go will be dissolved and will no longer exist as a legal entity. Prepare a postcombination balance sheet for NewTune as of the acquisition date.

Assume that no dissolution takes place in connection with this combination. Rather, both companies retain their separate legal identities. Prepare a worksheet to consolidate the two companies as of the combination date. (For accounts where multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the debit column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.)