In: Accounting
| Multiple Stock Purchases and Sale of Shares | |||||||
| On January 1, 2014, Plum Company made an open-market purchase of 30,000 shares of Spivey Company common | |||||||
| stock for $122,000. At that time, Spivey Company had common stock ($2 par) of $600,000 and retained | |||||||
| earnings of $240,000. On July 1, 2014, an additional 210,000 shares were purchased on the open market by Plum | |||||||
| Company at a cost of $789,600 or $3.76 a share. On November 1, 2014, 3,000 of the shares purchased on January | |||||||
| 1, 2014, were sold on the open market for $21,000. Assume that any excess of implied value over book value | |||||||
| acquired relates to subsidiary goodwill. | |||||||
| During 2014, Plum Company earned $22,000 (excluding any gain or loss on the sale of the shares). Plum | |||||||
| Company received income statements from Spivey Company reporting the following results. | |||||||
| Spivey Company Income | |||||||
| January 1, 2014 to June 30, 2014 $ 60,000 | |||||||
| January 1, 2014 to October 31, 2014 96,000 | |||||||
| For the year ended December 31, 2014 130,000 | |||||||
| Neither company declared dividends during the year. Plum Company’s retained earnings were $460,000 on | |||||||
| January 1, 2014. | |||||||
| Required: | |||||||
| A. Prepare the book entries Plum Company would make during 2014 to account for its investment in Spivey | |||||||
| Company, assuming | |||||||
| (1) The use of the cost method. | |||||||
| (2) The use of either the complete or the partial equity method. | |||||||
| B. Prepare in general journal form the eliminating entries for a consolidated statements workpaper on | |||||||
| December 31, 2014, assuming | |||||||
| (1) The use of the cost method. | |||||||
| (2) The use of either the complete or the partial equity method. | |||||||
| C. Compute controlling interest in consolidated net income for 2014. | |||||||
| No. of shares | Amount | Mkt rate | Remarks | ||
| Jan 1 2014 | Spivy common stock | 300000 | $ 600,000 | $ 2.00 | |
| Spivy retained earnings | $ 240,000 | ||||
| Jan 1 2014 | Plum purcahsed Spivy stock | 30000 | $ 122,000 | $ 4.07 | |
| July 1 2014 | Plum purcahsed Spivy stock | 210000 | $ 789,600 | $ 3.76 | |
| Nov 1 2014 | Total stock held in Spivy | 240000 | $ 911,600 | $ 3.80 | Average rate of the stock held in spivy= (911600/240000) | 
| Nov 1 2014 | Plum purcahsed Spivy stock | -3000 | $ 21,000 | $ (7.00) | |
| Nov 1 2014 | Value of stock sold | $ 11,395 | Average rate * stock sold (3.8 * 3000)  | 
||
| Nov 1 2014 | Gain on sale of shares | 3000 | $ 9,605 | $ 3.20 | (Average cost - sale price) | 
| 2014 | Plum earnings | $ 22,000 | |||
| Retained earnings | $ 460,000 | ||||
| Spivy company income | |||||
| Jan 1st to June 30 2014 | $ 60,000 | ||||
| Jan 1st to Oct 31 2014 | $ 96,000 | ||||
| Jan 1st to Dec 31 2014 | $ 130,000 | ||||
| Book entries in books of Plum for investment | |||||
| The use of the cost method | |||||
| Cost method of the investment is used when the investor has little or no | |||||
| influence over the investment it owns. | |||||
| The first transaction where Plum purchased 30,000 shares of Spivy stock | |||||
| it has only 10% of the shares of Spivy. Hence it has no influence and | |||||
| the cost method of investment is to be used. | |||||
| Book entries for the same in books of plum would be as below: | |||||
| Jan 1 2014 | Investment A/c Dr | $ 122,000 | |||
| To Cash A/c | $ 122,000 | ||||
| (Being 30000 shares of Spivy | |||||
| purchased @ $4.07 (Face value $2) | |||||
| July 1 2014 | Investment A/c Dr | $ 789,600 | |||
| To Cash A/c | $ 789,600 | ||||
| (Being 210000 shares of Spivy | |||||
| purchased @ $3.76 (Face value $2) | |||||
| Nov 1 2014 | Cash A/c Dr | 21,000 | |||
| To Investment A/c | $ 11,395 | ||||
| To Gain on sale of shares | $ 9,605 | ||||
| (Being gain on sale of shares) | |||||
| Use of complete equity / partial equity method | |||||
| Complete or partial equity method is used when a significant proportion | |||||
| of the shares are acquired i.e, a minimum of 25% of the shares are | |||||
| acquired | |||||
| On July 1 2014 with acquisition of 210000 shares, total investment | |||||
| of Plum in spivy has become 80% of the shares and even on subsequent | |||||
| sale of 3000 shares, it still had a balance of 79% hold in spivy. | |||||
| Spivy retained earnings as on Jan 1 2014 | $ 240,000 | ||||
| Net income of Spivy till June 2014 | $ 60,000 | ||||
| Total RE as on June 2014 | $ 300,000 | ||||
| As Plum acquired 80% of the shares, it would account for the 80% | |||||
| of the retained earnings for the cost of acquisition | |||||
| i.e., 300,000 * 80/100 = $240,000 | |||||
| Face value of the shares acquired = 240,000 * $2 = $480,000 | |||||
| Therefore, Total value of the acquisition = $240,000+$480,000 | |||||
| = $720,000 | |||||
| Total amount paid for acquisition = $911,600 | |||||
| (Refer working notes above) | |||||
| Therefore, Value of Goodwill = $911,600 - $720,000 = $191,600 | |||||
| Acquisition entry would be as below | |||||
| Retained earnings in Spivy | $ 240,000 | ||||
| Common stock in Spivy | $ 480,000 | ||||
| Goodwill in Spivy | $ 191,600 | ||||
| To Investment A/c | 911600 | ||||
| Controlling interest caluculation | |||||
| Retained earnings at the beginning of year | $ 240,000 | ||||
| Net income for year 2014 | $ 130,000 | ||||
| Total retained earnings | $ 370,000 | ||||
| 79% of the retained earnings = 370000*79% | $ 292,300 | ||||