ZuoTi.Pro
Question

The following data relate to the operations of Gaudreau Company, which distributes consumer goods: Current assets as of December 31 Cas.. Accounts receivable.. Inventory. $6,000 $36,000 $9,800 Buildings and equipment, net ..$110,885 Accounts payable Common shares.. Retained earnings $32,550 $100,000 $30,135 a. The gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.) b. Actual and budgeted sales data are as follows: December (actual) .. January. February.. March.... April. $60,000 $70,000 $80,000 $85,000 $55,000 C. Sales are 40% for cash and 60% on credit. Credit sales are collected in the month following sale. The accounts receivable at December 31 are the result of December credit sales. Each months ending inventory should equal 20% of the following months budgeted cost of goods sold d e. One-quarter of a months inventory purchases is paid for in the month of purchase; the other three-quarters is paid for in the following month. The accounts payable at December 31 are the result of December purchases of inventory
e. One-quarter of a months inventory purchases is paid for in the month of purchase the other three-quarters is paid for in the following month. The accounts payable at December 31 are the result of December purchases of inventony f. Monthly expenses are as follows: commissions, $12,000; rent, $1,800; other expenses (excluding depreciation), 8% of sales. Assume that these expenses are paid monthly. Depreciation is $2,400 for the quarter and includes depreciation on new assets acquired during the quarter. g. Equipment will be acquired for cash: $3,000 in January and $8,000 in February. h. Management would like to maintain a minimum cash balance of $6,000 at the end of each month. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $50,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan (also in increments of $1,000) plus accumulated interest at the end of the quarter. Required: Using the data above:
1 Normal No Spac... Heading 1 Heading 2 Title Subtitle Required: Using the data above: 1. Complete the following schedule: Schedule of Expected Cash Collections January February March Quarter $28,000 Cash sales Credit sales Total collections 36,000 $64,000 2. Complete the following: Merchandise Purchasing Budget January February March Quarter $49,000* Budgeted cost of goods sold Add desired ending inventory Total needs Less beginning inventory Required purchases 11.200- $60,200 9.800 $50400 * $70,000 sales X 70%-$49,000. $80,000 X 70% X 20%-$11,200.
itle Subtitle 3. Schedule of Expected Cash Disbursements -Merchandise Purchases January February MarchQuarter $32,550 50,400 December purchases January purchases February purchases March purchases Total disbursements $32,550 12,600 $37,800 $4 5,150 Beginning balance of the accounts payable 4. Complete the following schedule: Schedule of Expected Cash Disbursements- Selling and Administrative Expenses January February March Quarter Commissions Rent Other expenses Total disbursements. $12,000 1,800 5,600 $19.400
5. Complete the following cash budget: January February March Quarter Cash balance, beginning.6,000 Add cash collections.... 64,000 70,000 Total cash available. . Less cash disbursements: 45,150 For operating expenses19,400 3,000 67.550 Excess (deficiency) of cash2450 For equipment Financing Etc. 6. Prepare an absorption costing income statement, similar to the one shown in Schedule 9, for the quarter ended March 31. 7. Prepare a balance sheet as of March 31.
business   accounting   
0 0
Add a comment Improve this question Transcribed image text
Next > < Previous
Sort answers by oldest

Homework Answers

Answer #1

AS PER HOMEWORKLIB POLICY I'VE ANSWERED THE FIRST 4 PARTS OF THE QUESTION.KINDLY POST THE SAME QUESTION ONCE AGAIN ASKING TO SOLVE THE REMAINING PORTION.PLEASE DON'T GIVE A NEGATIVE RATING FOR THIS REASON.IN CASE OF ANY DOUBTS FEEL FREE TO COMMENT BELOW. THANK YOU

Schedule of Expected Cash Collection January February March Quarter Cash Sales Credit Sales Total Collections 32000 42,000 74,000 34000 94,000 8,000 126,000 82,000 220,000 28,000 64,000 Cash Sales formula Credit sales Formula 80,000*4096 70,000*60% 85,000*40% 80,000*60% 2 Merchandise Purchasing budget January February March Quarter Budgeted cost of goods sold49,000 Add desired ending inventor 20767200 Total needs Less beginning inventory Required purchases 56000 11900 67900 11,200 56700 59500 164,500 11,200 60200 9,800 50400 7700 7700 172,200 11,900 9,800 55300 162400 Beginning inventory for next month has been calcculated as total needs of the pervious month less budgetes COGS in previous month. For example, January closing inventory , which is February opening inventory​​3 Schedule of Expected Cash Disbursements-Merchandise Purchases January FebruaryMarch Quarter December purchases January purchases February purchases March purchases Total disbursements 32,550 12600 32550 50400 252556700 13825 13825 56,350 153475 37800 14175 45,150 51,975 25% of current month purchases has been taken in month of purchase & remaining 75% in the following month. So, for February, 75% of 50,400:37,800 comes in payment for jan purchases & 25% of 56,700 comes in payment for Feb purchases 4 Schedule of Expected Cash disbursement Selling & Administration Expense January FebruaryMarch Quarter Commissions Rent Other expenses Total disbursements 12000 1,800 5600 19400 12000 1,800 6400 20200 12000 36000 1,8005400 6800 18800 20600 60200 Commission & Rent remain same for all months Other expenses are 8% of sales of current month,So other expenses for Febr is 896 of 80,000: 6400

1 0
Add a comment
Know the answer?
Add Answer to:
The following data relate to the operations of Gaudreau Company, which distributes consumer goods: Current assets...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions

  • The following data relate to the operations of Gaudreau Company, which distributes consumer goods: Current assets...

    The following data relate to the operations of Gaudreau Company, which distributes consumer goods: Current assets as of December 31 Cas.. Accounts receivable.. Inventory. $6,000 $36,000 $9,800 Buildings and equipment, net ..$110,885 Accounts payable Common shares.. Retained earnings $32,550 $100,000 $30,135 a. The gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.) b. Actual and budgeted sales data are as follows: December (actual) .. January. February.. March.... April. $60,000 $70,000 $80,000 $85,000...

  • The following data relate to the operations of Gaudreau Company, which distributes consumer goods: Current assets...

    The following data relate to the operations of Gaudreau Company, which distributes consumer goods: Current assets as of December 31: Cash............................     $6,000 Accounts receivable............... $36,000 Inventory........................     $9,800 Buildings and equipment, net ......... $110,885 Accounts payable .................. $32,550 Common shares.................... $100,000 Retained earnings .................. $30,135 a. The gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.) b. Actual and budgeted sales data are as follows: December (actual) ...... $60,000 January.............. $70,000...

  • Completing a Master Budget [L02] The following data relate to the operations of Gaudreau Company, which...

    Completing a Master Budget [L02] The following data relate to the operations of Gaudreau Company, which distributes consumer goods Current assets as of December 31 Cash.... Accounts receivabe. Inventory Buildings and equipment, net Accounts payable Common shares... Retained earnings $6,000 $36,000 $9,800 $110,885 $32,550 $100,000 $30,135 a The gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.) b. Actual and budgeted sales data are as follows December (actual) January February March... $60,000...

  • Completing a Master Budget [L02] The following data relate to the operations of Gaudreau Company, which...

    Completing a Master Budget [L02] The following data relate to the operations of Gaudreau Company, which distributes consumer goods Current assets as of December 31 Cash.... Accounts receivable. Inventory Buildings and equipment, net.. Accounts payable Common shares Retained earnings $6,000 $36,000 $9,800 $110,885 $32,550 $100,000 $30,135 a The gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.) b. Actual and budgeted sales data are as follows: December (actual) January.. February $60,000 $70,000...

  • Problem Solving Completing a Master Budget: The following data relate to the operations of Rebel Corporation,...

    Problem Solving Completing a Master Budget: The following data relate to the operations of Rebel Corporation, a wholesale distributor of consumer goods. Current assets as of December 31: Cash Accounts receivable Inventory Buildings and equipment Accounts payable Capital Stock Retained earnings 15,000 25,000 18,500 110.000 35.000 100,000 23,500 a. The gross margin is 40% of sales (so cost of goods sold is 60% of sales) b. Actual and budgeted sales data are as follows: Below table indicates sales for December...

  • The following data relate to the operations of Lim Corporation, a wholesale distributor of consumer goods:

    The following data relate to the operations of Lim Corporation, a wholesale distributor of consumer goods: Current assets as of December 31:Cash............................                                     $6,000Accounts receivable...............                       $36,000Inventory........................                                  $9,800Buildings and equipment, net .........          $110,885Accounts payable ..................                       $32,550Common shares....................                      $100,000Retained earnings ..................                      $30,135 a. The gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.) b. Actual and budgeted sales data are as follows: December (actual) ......                                $60,000 January ..............                                          $70,000 February..............                                          $80,000 March................                                            $85,000 April .................                                            ...

  • The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...

    The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 8,400 $ 23,600 $ 45,000 $ 123,600 $ 26,925 $ 150,000 $ 23,675 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) Apr 11 May June July $ 59,000 $ 75,000 $ 80.000 $ 105,000 $ 56,000...

  • The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...

    The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 9, 100 $ 26,400 $ 49,200 $ 106,800 $ 29,550 $ 150,000 $ 11,950 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May June Ouly $ 66,000 $ 82,000 $ 87,000 $ 112,000 $...

  • The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...

    The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 7,400 $ 19,600 $ 39,000 $ 126,000 $ 23,175 $ 150,000 $ 18,825 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May June July $ 49,000 $ 65,000 $ 70,000 $ 95,000 $ 46,000...

  • The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods:...

    The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: $ $ $ Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings 8.200 22.800 43 800 128.400 26,175 150 000 27,025 $ $ a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May June July S57000 s 73000 700 $ 101000 5 54 000 c....

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT