On January 1, 2021, Casey Corporation exchanged $3,266,000 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) $ 3,266,000 Carrying amount acquired 2,600,000 Excess fair value $ 666,000 to buildings (undervalued) 348,000 to licensing agreements (overvalued) (175,000) 173,000 to goodwill (indefinite life) 493,000 $ Immediately after closing the transaction, Casey and Kennedy prepared the following postacquisition balance sheets from their separate financial records (credit balances in parentheses). $ $ Casey 517,000 1,415,000 1,495,000 3,266,000 6,022,500 Accounts Cash Accounts receivable Inventory Investment in Kennedy Buildings (net) Licensing agreements Goodwill Total assets Accounts payable Long-term debt Common stock Kennedy 180,000 348,000 181,000 0 2,190,000 3,100,000 $ $ 234,500 12,950,000 $ (340,000) $ (3,610,000) (3,000,000) 5,999,000 (449,000) (2,950,000) (1,000,000) Additional paid-in capital Retained earnings Total liabilities and equities *(500,000) (6,000,000) (1,100,000) $ (12,950,000) $ (5,999,000) 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.) Cash Accounts receivable Inventory Investment in Kennedy Buildings (net) Licensing agreements Goodwill Total assets ...Acounts.nawzhlo...... CASEY CORPORATION AND CONSOLIDATED SUBSIDIARY KENNEDY Worksheet for a Consolidated Balance Sheet January 1, 2021 Adjust. & Elim. Casey Kennedy Debit Credit Consolidated $ 517,000 $ 180,000 1,415,000 348,000 X 1,495,000 181,000 This is a numeric cell, so please 3,266,000 enter numbers only. 6,022,500 2,190,000 3,100,000 234,500 $ 12,950,000 $ 5,999,000 ........(340.ay................. $ 0 $ CASEY CORPORATION AND CONSOLIDATED SUBSIDIARY KENNEDY Worksheet for a Consolidated Balance Sheet January 1, 2021 Adjust. & Elim. Casey Kennedy Debit Credit Consolidated Cash $ 517,000 $ 180,000 Accounts receivable 1,415,000 348,000 X Inventory 1,495,000 181,000 This is a numeric cell, so please Investment in Kennedy 3,266,000 enter numbers only. Buildings (net) 6,022,500 2,190,000 Licensing agreements 3,100,000 Goodwill 234,500 Total assets $ 12,950,000 $ 5,999,000 0 Accounts payable $ (340,000) (449,000) Long-term debt (3,610,000) (2,950,000) Common stock (3,000,000) (1,000,000) Additional paid-in capital (500,000) Retained earnings (6,000,000) (1,100,000) Total liabilities and equities $(12,950,000) $ (5,999,000) $ 0 $ 0 $ CA
