please help with B & C.

expense IS NOT $1,477,000 and net income IS NOT $633,000 in the consolidated worksheet.

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 56.500 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: Seguros Book Values Seguros Fair Values Pacifica ${2,110,000) 1.477,000 $ (633,000) $(1,026,000) (633,000) 171,000 $(1,488,000) $ 162,000 254,000 2.190,000 353,000 $ 2,959,000 $ (596,000) (400,000) (475,000) (1.488,000) ${2,959,000) $ 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 Llabilities Connon stock Additional paid in capital Retained earnings Total liabilities and equities $ 154,000 73,500 662,500 293,000 $ 154.000 93,000 487.000 248.000 982,000 (258,000) (200,000) (70,000) (454,000) (982,000) $ $ 1258,000) In addition, Pacifica assessed a research and development project under way at Seguros to have a fair value of $157,000. Although not yet recorded on its books, Pacifica paid legal fees of $24,600 in connection with the acquisition and $11.700 in stock issue costs. a. Prepare Pacifico'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