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): b. C. h. August-Actual cash September-Projected October-Projected November-Projected $38,000 accounts payable $133,144 138,000 accounts receivable inventory 52,650 building and equipment (net) 212,500 Actual sales for August and budgeted sales for September, October, and November are given below: capital stock 280,000 retained earnings 28,006 $230,000 390,000 405,000 320,000 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. The gross margin percentage is 55% of sales. The desired ending inventory is equal to 30% of the following d. month's 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 In September, Mecca Company will purchase new office equipment for $60,000 cash. The expected useful life of f. 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. 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.
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): b. C. h. August-Actual cash September-Projected October-Projected November-Projected $38,000 accounts payable $133,144 138,000 accounts receivable inventory 52,650 building and equipment (net) 212,500 Actual sales for August and budgeted sales for September, October, and November are given below: capital stock 280,000 retained earnings 28,006 $230,000 390,000 405,000 320,000 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. The gross margin percentage is 55% of sales. The desired ending inventory is equal to 30% of the following d. month's 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 In September, Mecca Company will purchase new office equipment for $60,000 cash. The expected useful life of f. 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. 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.
Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter10: Evaluating Decentralized Operations
Section: Chapter Questions
Problem 1PB
Related questions
Concept explainers
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Question
Transcribed Image Text: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):
b.
C.
e.
f.
h.
cash
August-Actual
September-Projected
October-Projected
November-Projected
$38,000 accounts payable $133,144
138,000
accounts receivable
inventory
52,650
building and equipment (net) 212,500
capital stock
retained earnings
Actual sales for August and budgeted sales for September, October, and November are given
below:
280,000
28,006
$230,000
390,000
The gross margin percentage is 55% of sales. The desired ending inventory is equal to 30% of the following
d. month's 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.
The monthly operating expenses are $110,000 including the monthly depreciation of $12,000
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.
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.
405,000
320,000
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.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 4 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Principles of Cost Accounting
Accounting
ISBN:
9781305087408
Author:
Edward J. Vanderbeck, Maria R. Mitchell
Publisher:
Cengage Learning
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College