Question Completion Basis:
On January 1, 2021, Casey Corporation exchanged $3,250,000 cash for 100 percent of the outstanding... "and not $3,194,000".
Answer:
Cassey Corporation
Post Acquisition Balance Sheets
(credit balances in parentheses)
Accounts Casey Kennedy Consolidated
Cash $500,000 $176,250 $676,250
Accounts receivable 1,410,000 345,000 1,755,000
Inventory 1,585,000 375,750 1,960,750
Investment in Kennedy 3,250,000 0 0
Buildings (net) 5,722,500 2,332,000 8,054,500
Licensing agreements 0 2,888,000 2,888,000
Goodwill 693,500 0 1,183,500
Total assets $13,161,000 $6,117,000 $16,518,000
Accounts payable $(391,000) $(377,000) (768,000)
Long-term debt (3,770,000) (2,980,000) (6,750,000)
Common stock (3,000,000) (1,000,000) (3,000,000)
Additional paid-in capital 0 (500,000)
Retained earnings (6,000,000) (1,100,000) (6,000,000)
Total liabilities and equities $(13,161,000) $(5,957,000) $16,518,000
Explanation:
a) Data and Calculations:
Fair-value allocation schedule:
Fair value of Kennedy (consideration transferred) $3,250,000
Carrying amount acquired 2,600,000
Excess fair value 650,000
to buildings (undervalued) $342,000
to licensing agreements (overvalued) (160,000) 160,000
to goodwill (indefinite life) $468,000
Post Acquisition Balance Sheets
(credit balances in parentheses)
Accounts Casey Kennedy
Cash $500,000 $176,250
Accounts receivable 1,410,000 345,000
Inventory 1,585,000 375,750
Investment in Kennedy 3,250,000 0
Buildings (net) 5,722,500 1,990,000
Licensing agreements 0 3,070,000
Goodwill 693,500 0
Total assets $13,161,000 $5,957,000
Accounts payable $(391,000) $(377,000)
Long-term debt (3,770,000) (2,980,000)
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 $(13,161,000) $(5,957,000)
b) The reframing of the question somehow complicated its workings and the solution provided here.