In: Accounting
M&JB Investment Corp. (with a 12/31 year-end) began operations on 1/1/X1 by issuing 10,000 shares of $5 par value common stock to 5 shareholders. Each shareholder paid $40,000 for their 2,000 shares. M&JB uses straight-line amortization for bond investments, all of which paid annual interest when due on 12/31.Ignore income taxes. Round each transaction to the nearest dollar.
The following transactions took place:
20X1:
Jan. 1 Record the initial investment by the owners described above.
Bought the following Available-for-Sale (AFS) securities:
200 shares of ABC Co. common stock for $ 24 per share.
100 shares of DEF Co. common stock for $ 16 per share.
300 shares of GHI Co. common stock for $20 per share.
Jan. 1 Bought the following Held-to-Maturity securities:
30 bonds of PQR Co. for $938.00 per $1,000 bond.
100 bonds of STU Co. for $1,068.45 per $1,000 bond.
Feb. 2 Bought the following Trading Securities:
300 shares of JKL Co. common stock for $19 per share.
150 shares of MNO common stock for $18 per share.
Aug 3 Sold 200 shares of JKL Co. stock for $26.38 per share.
Bought 100 shares of VWX Co. common stock for $32 per share, classified as AFS Securities.
Sold 300 shares of GHI Co. stock for $21.51 per share.
Dec 15 Received cash dividends from common stock investments for 20X1
Dec 31 Investment expenses of $1,151 were paid in cash for the year
Received interest on bond investments, and made necessary amortizations
Made all necessary fair market value adjustments
Made all necessary closing entries
20X2:
Jan. 1 Issued 100 shares of $100 par value, 8%, cumulative Preferred Stock for $16,845. The Preferred Stock is convertible into common stock, 5 shares of common for each share of preferred.
Jan. 2 Bought 300 shares of RJB Co. common stock for $50 per share. Significant influence was achieved. Assume FVO was not elected.
Apr 2 Sold 100 shares of JKL Co. stock for $31.51 per share
Bought 150 more shares of MNO Co. common stock for $15 per share
Jul 1 Bought 300 shares of XYZ Co. common stock for $60.151 per share; classified as a trading security.
Sold 100 shares of DEF Co. stock for $18.38 per share
Nov1 Declared cash dividends to our shareholders of $1.38 per common share and $8 per preferred share.
Nov 15 Paid dividends declared on Nov. 1
Dec 15 Received cash dividends from common stock investments for 20X2
Dec 31 Investment expenses of $6,845 were paid in cash for the year
Received interest on bond investments, and made necessary amortizations
Made all necessary fair market value adjustments
Made all necessary closing entries
Required:
1.Prepare general journal entries to record the above transactions. Use Excel.
2.Prepare comparative financial statements for the two years. Include an Income Statement (including BEPS and DEPS - show your computations), a Statement of Shareholder Equity, and a Balance Sheet. Use Excel or other spreadsheet software.
Schedule A – Common Stocks
Company Name Shares O/S Dividends per Share FMV per share at:
20X1 20X2 20X1 20X2
ABC Co. 2,000 3.38 3.38 24.38 30.38
DEF Co. 3,000 4.38 4.38 14.38 16.38
JKL Co. 9,000 1.38 1.38 24.38 -
MNO Co. 8,000 2.38 2.38 16.38 15.38
VWX Co. 4,000 5.38 5.38 29.38 31.38
RJB Co. 1,000 21.51 21.51 - 90.38
XYZ Co. 7,000 6.38 6.38 - 59.38
Company Name Reported Earning for:
20X1 20X2
RJB Co. 40,000 46,845
Schedule B – Bonds
All investment bonds pay interest annually on December 31
Company Name Stated Interest Rate Maturity Date
PQR Co. 7.00 % 12/31/20X8
STU Co. 8.25 % 12/31/20X9
1) Journal entries.
Date | Particulars | Debit | Credit |
1-Jan | Cash | $200,000 | |
Equity Share capital | $50,000 | ||
Securities Premium | $150,000 | ||
1-Jan | Investment in ABC | $4,800 | |
Investment in DEF | $1,600 | ||
Investment in GHI | $6,000 | ||
Cash/Bank | $12,400 | ||
1-Jan | Investment in PQR Bond | $28,140 | |
Investment in STU Bond | $106,845 | ||
Cash/Bank | $134,985 | ||
2-Feb | Investment in JKL | $5,700 | |
Investment in MNO | $2,700 | ||
Cash/Bank | $8,400 | ||
3-Aug | Cash /Bank | $11,729 | |
Investment in JKL | $3,800 | ||
Investment in GHI | $6,000 | ||
Profit on sale of securities | $1,929 | ||
3-Aug | Invesment in VXW | $3,200 | |
Cash/Bank | $3,200 | ||
15-Dec | Cash/ Bank | $2,147 | |
Dividend received | $2,147 | ||
31-Dec | Investment Expense | $1,151 | |
Cash/Bank | $1,151 | ||
31-Dec | Investment in ABC | $76 | |
Unrealised Gain/ Loss- Other comprehensive income | $348 | ||
Investment in DEF | $162 | ||
Investment in VXO | $262 | ||
( Unrealised gain /loss on Available for sale security ) | |||
31-Dec | Investment in JKL | $538 | |
Investment in MNO | $243 | ||
Unrealised Gain to profit & loss | $295 | ||
( Unrealised gain /loss on Available for trading security ) | |||
31-Dec | Cash/ Bank | $8,250 | |
Investment in STU bond | $760 | ||
Interest Income | $7,490 | ||
31-Dec | Cash/ Bank | $2,100 | |
Investment in Bond | $232 | ||
Interest Income | $2,332 | ||
Entries for 2nd Year | |||
1-Jan | Cash/ bank | $16,845 | |
Preference share capital | $10,000 | ||
Securities premium | $6,845 | ||
2-Jan | Investment in RJB | $15,000 | |
Cash/ Bank | $15,000 | ||
2-Apr | Cash/ Bank | $3,151 | |
To Investment in JKL | $2,438 | ||
To Profit on sale of securities | $713 | ||
2-Apr | Investment in MNO | $2,250 | |
Cash/Bank | $2,250 | ||
2-Jul | Investment in XYZ | $18,045 | |
Cash/Bank | $18,045 | ||
2-Jul | Cash/ Bank | $1,838 | |
Investment in Def | $1,438 | ||
Other comprehensive | $162 | ||
To Profit on sale of securities | $238 | ||
1-Nov | Dividend A/c | $14,600 | |
Dividend Payable | $14,600 | ||
15-Nov | Dividend Payable | $14,600 | |
Cash/Bank | $14,600 | ||
15-Dec | Cash/ Bank | $3,842 | |
Dividend received | 3842 | ||
15-Dec | Cash/ Bank | $6,453 | |
Investment in RJB | $6,453 | ||
31-Dec | Investment Exps | $6,845 | |
Cash/ Bank | $6,845 | ||
31-Dec | Cash/ Bank | $8,250 | |
Investment in STU bond | $760 | ||
Interest Income | $7,490 | ||
31-Dec | Cash/ Bank | $2,100 | |
Investment in Bond | $232 | ||
Interest Income | $2,332 | ||
31-Dec | Investment in RJB | $14,054 | |
Share in Profit of associates | $14,054 | ||
31-Dec | Investment in ABC | $1,200 | |
Investment in VXW | $200 | ||
Unrealised Gain/ Loss- Other comprehensive income | $1,400 | ||
31-Dec | Unreasiled gain /loss chared to p&l | $69 | |
Investment in XYZ | $231 | ||
Investment in MNO | $300. |
Cmparitive income statement
Particulars | 20x1 | 20x2 |
Income | ||
Profit on sale of securities | $1,929 | $713 |
Dividend received | $2,147 | $3,842 |
Unrealised Gain to profit & loss | $295 | -$69 |
Interest Income | $9,822 | $9,822 |
Share of profit of associate | $14,054 | |
$14,193 | $28,362 | |
Expense | ||
Invest exps | $1,151 | $6,845 |
Profit | $13,042 | $21,517 |
Working
Closing statemt of investment for 1st year | |||||||||||
Particulars | Purchased | Purchase price | Purchase value | Sold | Sell price | Sale value | Closing Balance | Dividen per share | FMV | Unrealised gain/ loss | |
ABC | $200 | $24 | $4,800 | $0 | $200 | $3 | $676 | $24 | $76 | ||
DEF | $100 | $16 | $1,600 | $0 | $100 | $4 | $438 | $14 | -$162 | ||
GHI | $300 | $20 | $6,000 | $300 | $22 | $6,453 | $0 | $0 | |||
JKL | $300 | $19 | $5,700 | $200 | $26 | $5,276 | $100 | $1 | $138 | $24 | $538 |
MNO | $150 | $18 | $2,700 | $0 | $150 | $2 | $357 | $16 | -$243 | ||
VWX | $100 | $32 | $3,200 | $0 | $100 | $5 | $538 | $29 | -$262 |
Closing statemt of investment for 2nd year | ||||||||
Particulars | Opening | Purcahse | Sold | Closing | Dividend per share | FMV | Unrealised gain/ loss | |
ABC | $200 | $200 | $3 | $676 | $30 | $1,200 | ||
DEF | $100 | $100 | $0 | $4 | $0 | $16 | ||
GHI | $0 | $0 | $0 | $0 | ||||
JKL | $100 | $100 | $0 | $1 | $0 | |||
MNO | $150 | $150 | $300 | $2 | $714 | $15 | -$300 | |
VWX | $100 | $100 | $5 | $538 | $31 | $200 | ||
XYZ | $300 | $300 | $6 | $1,914 | $59 | $231 | ||
RJB | $300 | $300 | $22 | $6,453 |