On January 1, 2018 Casey Corporation exchanged $3,244,000 cashfor 100 percent of the outstanding voting stock of KennedyCorporation. Casey plans to maintain Kennedy as a wholly ownedsubsidiary with separate legal status and accounting informationsystems.
At the acquisition date, Casey prepared the following fair-valueallocation schedule:
| | | | | | | |
Fair value of Kennedy (consideration transferred) | | | | | $ | 3,244,000 | |
Carrying amount acquired | | | | | | 2,600,000 | |
Excess fair value | | | | | $ | 644,000 | |
to buildings (undervalued) | $ | 366,000 | | | | | |
to licensing agreements (overvalued) | | (196,000 | ) | | | 170,000 | |
to goodwill (indefinite life) | | | | | $ | 474,000 | |
|
Immediately after closing the transaction, Casey and Kennedyprepared the following postacquisition balance sheets from theirseparate financial records.
Accounts | Casey | | Kennedy |
Cash | $ | 524,000 | | | $ | 192,000 | |
Accounts receivable | | 1,455,000 | | | | 334,000 | |
Inventory | | 1,500,000 | | | | 286,000 | |
Investment in Kennedy | | 3,244,000 | | | | 0 | |
Buildings (net) | | 5,572,500 | | | | 1,870,000 | |
Licensing agreements | | 0 | | | | 3,000,000 | |
Goodwill | | 531,500 | | | | 0 | |
Total assets | $ | 12,827,000 | | | $ | 5,682,000 | |
Accounts payable | $ | (387,000 | ) | | $ | (382,000 | ) |
Long-term debt | | (3,440,000 | ) | | | (2,700,000 | ) |
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 | $ | (12,827,000 | ) | | $ | (5,682,000 | ) |
|
Prepare an acquisition-date consolidated balance sheet for CaseyCorporation and its subsidiary Kennedy Corporation.(Negative amounts should be indicated by a minussign.)