Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Mecca 1 Company, a retailer of specialty wall-papers, prepares a monthly master budget. Data for the September master budget are given below: a. The August

Mecca 1 Company, a retailer of specialty wall-papers, prepares a monthly master budget. Data for the September master budget are given below:

a. The August 31st balance sheet (Actual):
cash $38,000 accounts payable $133,144
accounts receivable 138,000
inventory 52,650 capital stock 280,000
building and equipment (net) 212,500 retained earnings 28,006
b. Actual sales for August and budgeted sales for September, October, and November are given below:
August-Actual $230,000
September-Projected 390,000
October-Projected 405,000
November-Projected 320,000
c. Sales are 40% for cash and 60% on credit. All credit sales are collected in the month following the sale. There are no bad debts.
d. The gross margin percentage is 55% of sales. The desired ending inventory is equal to 30% of the following months COGS. One fourth of the purchases are paid for in the month of the purchase and the remaining 75% are purchased on account and paid in full the following month.
e. The monthly operating expenses are $110,000 including the monthly depreciation of $12,000
f. In September, Mecca Company will purchase new office equipment for $60,000 cash. The expected useful life of the new equipment is 5 years, with no salvage value. It will be depreciated using the straight-line method. Mecca will start depreciating the equipment in September (full month).
g. Dividends of $22,500 and $28,000 will be declared and paid in September and October, respectively.
h. The company must maintain a minimum cash balance of $38,000. A line of credit is used to maintain this balance. Borrowing will be made in increments of $1,000. All borrowing is done at the beginning of the month and repayments are made at the end of the month. The annual interest rate is 12%, paid when the loan is repaid ( ignore the accrual of interest).

Required:

1. Prepare a balance sheet, income statement, and cash budget for the month of September.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

QuickBooks Step-by-Step Guide To Bookkeeping And Accounting For Beginners

Authors: Kevin Ellis

1st Edition

1951345126, 978-1951345129

More Books

Students also viewed these Accounting questions

Question

3.2 Discuss the strategic importance of technology in HRM.

Answered: 1 week ago