Question

On January 1, 2018 Casey Corporation exchanged $3,209,000 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)					$	3,209,000
Carrying amount acquired						2,600,000
Excess fair value					$	609,000
to buildings (undervalued)	$	326,000
to licensing agreements (overvalued)		(198,000	)			128,000
to goodwill (indefinite life)					$	481,000

Immediately after closing the transaction, Casey and Kennedy prepared the following postacquisition balance sheets from their separate financial records.

Accounts	Casey				Kennedy
Cash	$	436,000			$	172,500
Accounts receivable		1,515,000				308,000
Inventory		1,730,000				404,500
Investment in Kennedy		3,209,000				0
Buildings (net)		6,127,500				2,180,000
Licensing agreements		0				2,620,000
Goodwill		337,500				0
Total assets	$	13,355,000			$	5,685,000
Accounts payable	$	(375,000	)		$	(445,000	)
Long-term debt		(3,980,000	)			(2,640,000	)
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	$	(13,355,000	)		$	(5,685,000	)

Prepare an acquisition-date consolidated balance sheet for Casey Corporation and its subsidiary Kennedy Corporation. (Negative amounts should be indicated by a minus sign.)

Answer 1

porotion andl aonsoldoted Subsfdoiry HEnedty Consolidated balance sheet January . 201 8 Cash 608.SOOAccounts Poablesaacoo Accoonts Rece able8a3,000 Long term Debt G,680 000 Tnuentor Common stock3,ooocoo Baildings (Net)86.500 Retotned eni 6,00,0 Groodwi 8 18, SOO Total Asset s an Ut Workinq Notes Book le Under voluat ion Caver valu o value Accovo Cash 1子,aso Accounts Reaible308,00o 308 OOo nuentor y Buildings Crlct) Licensing aqreements , G20,00 9,oo2y 3a.o0 Total Assets (A) Llabilites: Account poyable long- term dlebl SGS 77SO , GO, 00 Total liabiltie s(B) 308 SOOO Assets asui red(4-6/ let Scarned wit eroctiontran

Casey Cos porat ion ond Consolidated Subsidary kenedy Consolidated Lolance Sheet red 4372.5006 o8 Soo Accconts ash | 308,000!! ,843,000| t, 구.30,000! qoy,Scola, 13 y,S001 leceluable! 'SIS,000 Lom term debt Accounts ammon stock 9,000 o Inventos Bilding (tc,oop 8,c 33,50| Refalned easnings ticensing aqrea Goodes 337,SCO 81,000 81 8, soo UJ