On January 1, NewTune Company exchanges 17,543 shares of its common stock for all of the outstanding shares of On-the-Go, Inc. Each of NewTune's 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-Go's fair value. NewTune also paid $33,400 in stock registration and issuance costs in connection with the merger. Several of On-the-Go's accounts' fair values differ from their book values on this date: Book Values Receivables $ 57,750 Trademarks 109,250 Record music catalog 81,750 In-process research and development 0 Notes payable (58,000) Fair Values $ 54,700 257,000 274,500 216,000 (48,900) Precombination book values for the two companies are as follows: $ Cash Receivables Trademarks Record music catalog Equipment (net) Totals Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings Totals NewTune On-the-Go 68,500 $ 37,750 134,500 57,750 415,000 109,250 885,000 81,750 330,000 112,000 $ 1,833,000 $ 398,500 $ (189,000) $ (54,000) (431,000) (58,000) (400,000) (50,000) (30,000) (30,000) (783,000) (206,500) $ (1,833,000) $ (398,500) a. Assume that this combination is a statutory merger so that On-the-Go's 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. b. 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. Complete this question by entering your answers in the tabs below. Required A Required B Assume that this combination is a statutory merger so that On-the-Go's 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. NEWTUNE COMPANY AND ON-THE-GO, INC. Post-Combination Balance Sheet January 1, 2018 Assets Liabilities and Stockholders' Equity Cash Accounts payable Receivables Notes payable Trademarks Common stock Record music catalog Additional paid-in capital Research and development asset Retained earnings Equipment Goodwill Total assets $ 0 Total liabilities and equities $ 0 Required A Required B > Required A Required B Assume that no dissolution takes place in connection with this combination. Rather, both companies retain their separ legal identities. Prepare a worksheet to consolidate the two companies as of the combination date. (For accounts wher multiple consolidation entries are required, combine all debit entries into one amount and enter this amount in the det column of the worksheet. Similarly, combine all credit entries into one amount and enter this amount in the credit column of the worksheet.) Show less NEWTUNE COMPANY AND ON-THE-GO, INC. Consolidation Worksheet January 1, 2018 Consolidation Entries Newtune Co On-the-Go, Debit Credit Inc. Accounts Consolidated Totals Cash Receivables Investment in On-the-Go Trademarks Record music catalog Research and development asset Equipment Goodwill $ 0 $ 0 $ 0 Total assets Accounts payable Notes payable Common stock Additional paid-in capital Retained earnings Total liabilities and equities $ 0 $ 0 $ 0 $ 0 $ 0
