Explore BrainMass

Consolidated work sheet for Terry Duffy

P3-15A - Terry Duffy Corporation purchased all the outstanding common stock of Henning Plastics, Inc. on December 31, 2002. Just before the purchase, the condensed balance sheets of the two companies appeared as follows.

Duffy used current assets of $1,200,000 to acquire the stock of Henning Plastics. The excess of this purchase price over the book value of Henning Plastics' net assets is determined to be attributable $81,000 to Henning Plastics' plant and equipment and the remainder to goodwill.

(a) Prepare the entry for Terry Duffy's acquisition of Henning Plastics, Inc. stock.
(b) Prepare a consolidated work sheet at December 31, 2002.
(c) Prepare a consolidated balance sheet at December 31, 2002.


See attached file for financial table.

Terry Duffy Corporation Henning Plastics, Inc. Henning Plastics, Inc
Current assets $1,480,000 $439,500
Plant and equipment (net) 2,100,000 672,000
$3,580,000 $1,111,500

Current liabilities $578,000 $92,500
Common stock 1,950,000 525,000
Retained earnings 1,052,000 494,000
$3,580,000 $1,111,500


Solution Summary

The solution explains how the prepare a consolidated worksheet for an acquisition made by Terry Duffy