Question

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 $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. d. Each months ending inventory should equal 20% of the following months budgeted e. One-quarter of a monts inventory purchases is paid for in the month of purchase t. Monthly expenses are as follows: commissions, $12,000, rent, $1,800, other cost of goods sold 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 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 2 English (Canada
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. Complete the following schedule: Schedule of Expected Cash Collections Cash sales Credit sales Total collections January February March Qarter $28,000 36,000 $64,000 2. Complete the following: Merchandise Purchasing Budget January February MarchQuarter Budgeted cost of goods sold $49,000 Total needs Less beginning inventory Required purchases $60,200 9,800 $50.400 . $70,000 sales X 70%-$49,000. $80,000 X 70% X 20%-$11,200.
3. Schedule of Expected Cash Disbursements - Merchandise Purchases January February $32,550 Quarter $32,550 50,400 March 12,600 $37,800 January purchases F bruary purchases March purchases Total disbursements $45 150 Beginning balance of the accounts payable 4. Complete the following schedule: Schedule of Expected Cash Disbursements - Selling and Administrative Expenses January February March Quarter $12,000 Rent Other expenses Total disbursements. 1,800 $19400 words 2 Engish (Canad
5. Complete the following cash budget: Cash balance, beginning . Add cash collections Total cash available Less cash disbursements January February March Quarter 6,000 64,000 70,000 45,150 For inventory. For operating expenses For equipment Total cash disbursements Excess (deficiency) of cash2450 Financing 19,400 3,000 67 550 . 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
0 0
Add a comment Improve this question Transcribed image text
Know the answer?
Add Answer to:
Completing a Master Budget [L02] The following data relate to the operations of Gaudreau Company, which...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

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
  • 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...

  • 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...

  • 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 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...

  • 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...

  • Completing a master budget Problem 8-31 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10]...

    Completing a master budget Problem 8-31 Completing a Master Budget [LO8-2, LO8-4, LO8-7, LO8-8, LO8-9, LO8-10] Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: $ Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Common...

  • Prepare Master Budget The following data relate to the operations of Lim Corporation, a wholesale distributor...

    Prepare Master Budget The following data relate to the operations of Lim Corporation, a wholesale distributor of con- sumer 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. b. The gross margin is 30% of sales. 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. e. Sales are...

  • Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...

    Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company’s general ledger showed the following account balances: Debits Credits   Cash $ 46,000   Accounts receivable 232,000   Inventory 57,000   Buildings and equipment (net) 375,000   Accounts payable $ 96,000   Capital shares 505,000   Retained earnings 109,000 $ 710,000...

  • Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...

    Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: Credits Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits $ 49,000 224,000 57,000 356,000 $ 93,000 485,000 108,000 $686,000 $686,000...

  • Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The...

    Hillyard Company, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: Credits Cash Accounts receivable Inventory Buildings and equipment (net) Accounts payable Capital shares Retained earnings Debits $ 48,000 232,000 61,500 375,000 $ 93,000 520,000 103,500 $716,500 $716,500...

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