Question

In: Accounting

Christine and Nick Par, local golf pros, opened the Hole-in-One Driving Range Company on March 1,...

Christine and Nick Par, local golf pros, opened the Hole-in-One Driving Range Company on March 1, 2018. They invested $35,000 in cash and received common stock in the Company in exchange for their investment. They also borrowed $20,000 from a local bank on March 1st, which is due and payable on December 31, 2020. Interest on the loan accrues at a rate of 6% and is payable on the 30th of each month. A small range building was constructed for a cost of $18,500, and the contractor was paid in full in March. The building is estimated to last for ten years, with no salvage value at the end of its useful life. Additionally, $3,800 was spent on an initial supply of golf balls and golf clubs (which are expected to last for two years with no salvage value). The Pars also signed a one year-lease (with two one-year renewal options) for five acres of land at a cost of $1,000 per month, and paid the March rent on March 15th. During the first month, advertising costs in the totaled $750, of which $150 was unpaid as of March 31st. During March, the Company paid $400 to members of the local high school golf team for retrieving golf balls from the range. At the beginning of the month, the Company paid their first six months of insurance coverage to the Eagle Insurance Co. in the amount of $6,000.

All revenues from customers during the month were deposited into the Company’s bank account. The Company had $15,300 in cash sales during March, and $4,225 in credit card sales. The bank charges a 2% processing fee for all credit card transactions.

On March 31st, the Pars paid themselves a dividend from the Company of $900. Additionally, a $250 utility bill for March was received on March 31st but not paid until April.

The Pars believe that the business did well in its first month of operations. However, they need some assistance in preparing financial statements for the month of March.

Requirements:

​​​​​​​

  1. Prepare a balance sheet for the business as of March 31st.
  2. Prepare a statement of cash flows for the business for the month of March.

Solutions

Expert Solution

Balance Sheet
Assets Amount
Current Assets
Cash        35,000.00  
Bank           9,140.50  
Stock           1,900.00  
Prepaid Insurance           5,000.00  
Long Term Assets
Building        16,650.00  
Other Assets
TOTAL ASSETS        67,690.50  
Liabilities & Owner's Equity
Current Liabilities
Interest accrued on loan              100.00  
Advertising Payable              150.00  
Utility Payable              250.00  
Long term Liabilities
Loan        20,000.00  
Owner's Equity
Share Capital        35,000.00  
Net Profit        11,290.50  
Dividend declared (assuming dividends are not paid in cash)              900.00  
TOTAL LIABILITIES        67,690.50  
Income Statement
Sales        19,525.00  
Expenses
Interest accrued (20000*6%*1/12)            (100.00)
Depreciation
Building (18500/10)        (1,850.00)
Stock (3800/2)        (1,900.00)
Rent        (1,000.00)
Advertising (750 for march & 150 payable)            (750.00)
Salary            (400.00)
Insurance (insurance of one month booked & remaining prepaid)        (1,000.00)
Bank Charges (2%*4225)              (84.50)
Utility Bill            (250.00)
Profits before dividend        12,190.50  
Dividend Paid            (900.00)
Profit after dividend        11,290.50  
Cash Flows (assuming all the transactions has been done through Bank)
Cash (in the beginning of the month)        35,000.00  
Bank (in the beginning of the month)        20,000.00  
Operating activities
Sales        19,525.00  
Rent        (1,000.00)
Advertising            (600.00)
Salary            (400.00)
Insurance        (6,000.00)
Investing Activities
Building      (18,500.00)
Stock        (3,800.00)
Financial Activities
Bank Charges              (84.50)
Cash (as per books)        35,000.00  
Bank (as per books)           9,140.50  

Related Solutions

Christine and Nick Par, local golf pros, opened the Hole-in-One Driving Range Company on March 1,...
Christine and Nick Par, local golf pros, opened the Hole-in-One Driving Range Company on March 1, 2018. They invested $35,000 in cash and received common stock in the Company in exchange for their investment. They also borrowed $20,000 from a local bank on March 1st, which is due and payable on December 31, 2020. Interest on the loan accrues at a rate of 6% and is payable on the 30th of each month. A small range building was constructed for...
Mr. and Mts. Patel, local golf stars, opened the Patel Chip‐Shot Driving Range Company on March...
Mr. and Mts. Patel, local golf stars, opened the Patel Chip‐Shot Driving Range Company on March 1, 2020. They invested $25,000 cash and received common stock in exchange for their investment. A caddy shack was constructed for cash at a cost of $8,000, and $800 was spent on golf balls and golf clubs. The Patels leased five acres of land at a cost of $1,000 per month and paid the first month's rent. During the first month, advertising costs totaled...
Concord’s Miniature Golf and Driving Range Inc. was opened on March 1 by Bob Dean. These...
Concord’s Miniature Golf and Driving Range Inc. was opened on March 1 by Bob Dean. These selected events and transactions occurred during March. Mar. 1 Stockholders invested $68,500 cash in the business in exchange for common stock of the corporation. 3 Purchased Snead’s Golf Land for $42,800 cash. The price consists of land $24,300, building $9,730, and equipment $8,770. (Record this in a single entry.) 5 Advertised the opening of the driving range and miniature golf course, paying advertising expenses...
Grouper’s Miniature Golf and Driving Range Inc. was opened on March 1 by Bob Dean. These...
Grouper’s Miniature Golf and Driving Range Inc. was opened on March 1 by Bob Dean. These selected events and transactions occurred during March. Mar. 1 Stockholders invested $62,500 cash in the business in exchange for common stock of the corporation. 3 Purchased Snead’s Golf Land for $43,700 cash. The price consists of land $24,900, building $9,770, and equipment $9,030. (Record this in a single entry.) 5 Advertised the opening of the driving range and miniature golf course, paying advertising expenses...
Novak Miniature Golf and Driving Range Inc. was opened on March 1 by Scott Verplank. The...
Novak Miniature Golf and Driving Range Inc. was opened on March 1 by Scott Verplank. The following selected events and transactions occurred during March. Mar. 1 Invested $52,900 cash in the business in exchange for common stock. 3 Purchased Michelle Wie’s Golf Land for $36,660 cash. The price consists of land $10,170, building $20,650, and equipment $5,840. (Make one compound entry.) 5 Advertised the opening of the driving range and miniature golf course, paying advertising expenses of $1,540. 6 Paid...
Blue Spruce’s Miniature Golf and Driving Range Inc. was opened on March 1 by Bob Dean....
Blue Spruce’s Miniature Golf and Driving Range Inc. was opened on March 1 by Bob Dean. These selected events and transactions occurred during March. Mar. 1 Stockholders invested $58,000 cash in the business in exchange for common stock of the corporation. 3 Purchased Snead’s Golf Land for $38,200 cash. The price consists of land $24,900, building $8,460, and equipment $4,840. (Record this in a single entry.) 5 Advertised the opening of the driving range and miniature golf course, paying advertising...
Decision-Making Across the Organization Kathy and James Mohr, local golf stars, opened the Chip-Shot Driving Range...
Decision-Making Across the Organization Kathy and James Mohr, local golf stars, opened the Chip-Shot Driving Range Company on March 1, 2017. They invested $25,000 cash and received common stock in exchange for their investment. A caddy shack was constructed for cash at a cost of $8,000, and $800 was spent on golf balls and golf clubs. The Mohrs leased five acres of land at a cost of $1,000 per month and paid the first month's rent. During the first month,...
Transactions of a Company, Including Investment and Dividend Snyder Miniature Golf and Driving Range plc was...
Transactions of a Company, Including Investment and Dividend Snyder Miniature Golf and Driving Range plc was opened on March 1 by Mickey Snyder. The following selected events and transactions occurred during March. Mar. 1 Invested £60,000 cash in the business in exchange for ordinary shares. 3 Purchased Michelle Wie’s Golf Land for £58,000 cash. The price consists of land £30,000, building £22,000, and equipment £6,000. (Make one compound entry.) 5 Advertised the opening of the driving range and miniature golf...
Feng Disc Golf Course was opened on March 1. The following selected events and transactions occurred...
Feng Disc Golf Course was opened on March 1. The following selected events and transactions occurred during March (amounts in thousands). Mar. 1 Lee Feng invested¥20,000 cash in the business in exchange for ordinary shares.      3 Purchased Rainbow Golf Land for¥15,000 cash. The price consists of land ¥12,000, building ¥2,000, and equipment ¥1,000. (Make one compound entry.) 5 Paid advertising expenses of ¥900 6 Paid cash ¥600 for a one-year insurance policy. 10 Purchased golf discs and other equipment...
2. Hal Smith opened Smith’s Management Company on March 1 of the current year. During March,...
2. Hal Smith opened Smith’s Management Company on March 1 of the current year. During March, the following transactions occurred and were recorded in the company's books: 1. Smith invested $10,000 cash in the business. 2. The company paid $5,200 for salaries for the month. 3. The company paid $1,600 cash to rent office space for the month. 4. Smith withdrew $5,000 for his personal use from the company. 5. The company received $19,000 cash for management services provided during...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT