On January 1, 2021, Casey Corporation exchanged $3,205,000 cash for 100 percent of the outstanding voting stock of Kennedy Corporation. Casey plans to maintain Kennedy as a wholly owned subsidiary with separate legal status and accounting information systems.

At the acquisition date, Casey prepared the following fair-value allocation schedule:

Fair value of Kennedy (consideration transferred)				$	3,205,000
Carrying amount acquired					2,600,000
Excess fair value				$	605,000
to buildings (undervalued)	$	323,000
to licensing agreements (overvalued)		(191,000	)		132,000
to goodwill (indefinite life)				$	473,000

Immediately after closing the transaction, Casey and Kennedy prepared the following postacquisition balance sheets from their separate financial records (credit balances in parentheses).

Accounts	Casey				Kennedy
Cash	$	466,000			$	154,500
Accounts receivable		1,595,000				315,000
Inventory		1,335,000				428,500
Investment in Kennedy		3,205,000				0
Buildings (net)		6,135,000				2,470,000
Licensing agreements		0				3,120,000
Goodwill		251,000				0
Total assets	$	12,987,000			$	6,488,000
Accounts payable	$	(337,000	)		$	(448,000	)
Long-term debt		(3,650,000	)			(3,440,000	)
Common stock		(3,000,000	)			(1,000,000	)
Additional paid-in capital		0				(500,000	)
Retained earnings		(6,000,000	)			(1,100,000	)
Total liabilities and equities	$	(12,987,000	)		$	(6,488,000	)

Total liabilities and equities $ (12,987,880) $ (6,488,000) Prepare an acquisition-date consolidated balance sheet for Casey Corporation and its subsidiary Kennedy Corporation. (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. Input all amounts as positive values.) > Answer is complete but not entirely correct. CASEY CORPORATION AND CONSOLIDATED SUBSIDIARY KENNEDY Worksheet for a Consolidated Balance Sheet January 1, 2021 Adjust. & Elim. Casey Kennedy Debit Credit Consolidated Cash 466,000 154,500 S 620,500 Accounts receivable 1,595,000 315,000 1,910,000 Inventory 1,335,000 428,500 1,763,500 Investment in Kennedy 3,205,000 0 X 0 Buildings (net) 6,135,000 2,470,000 323.000 8,928,000 Licensing agreements 3,120,000 191,000 2,929,000 Goodwill 251,000 473,000 724,000 Total assets $ 12,987,000 $ 6,488,000 $ 16,875,000 Accounts payable $ (337,000) (448,000) 0 X (785,000) Long-term debt (3,650,000) (3,440,000) (7,090,000) Common stock (3,000,000) (1,000,000) 1,000,000 (3,000,000) Additional paid-in capital (500,000) 500,000 0 Retained earnings (6,000,000) (1.100.000) 1,100,000 (6,000,000) S Total liabilities and equities $ 3,396,000 S (12,987,000) (6,488,000) 191,000 S (16,875,000)