Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. citrus girl company (cgc) purchases quality citrus

Citrus Girl Company (CGC) purchases quality citrus produce from local growers and sells the produce via...

Free

60.1K

Verified Solution

Question

Accounting

Citrus Girl Company (CGC) purchases quality citrus produce fromlocal growers and sells the produce via the Internet across theUnited States. To keep costs down, CGC maintains a warehouse, butno showroom or retail sales outlets. CGC has the followinginformation for the second quarter of the year:

1. Expected monthly sales for April, May, June, and July are$220,000, $190,000, $310,000, and $90,000, respectively.

2. Cost of goods sold is 30 percent of expected sales.

3. CGC’s desired ending inventory is 20 percent of the followingmonth’s cost of goods sold.

4. Monthly operating expenses are estimated to be:

Salaries: $30,000.

Delivery expense: 4 percent of monthly sales.

Rent expense on the warehouse: $4,500.

Utilities: $800.

Insurance: $175.

Other expenses: $260.

Required:

1. Compute the budgeted cost of purchases for each month in thesecond quarter.

2. Complete the budgeted income statement for each month in thesecond quarter.

Answer & Explanation Solved by verified expert
3.5 Ratings (355 Votes)

Solution:

April May June July
Sales $220,000 $190,000 $310,000 $90,000
Cost of sales,30% of sales $66,000($220,000 Ă— 30%) $57,000($190,000 Ă—30%) $93,000($310,000 Ă— 30%) $27,000($90,000 Ă— 30%)
Desired ending inventory (20% of following month cost of goods sold) $11,400($57,000 Ă— 20%) $18,600($93,000 Ă— 20%) $5,400($27,000 Ă—20%)
Total inventory needs $77,400 $75,600 $98,400
Less: Beginning inventory -$13,200($66,000 Ă— 20%) -$11,400 -$18,600
Budgeted Purchases $64,200 $64,200 $79,800

2.)

Particulars April May June
Revenue from sales $220,000 $190,000 $310,000
Less: COGS - $66,000 -$57,000 -$93,000
Gross margin $154,000 $133,000 $217,000
Less: monthly operating expenses:
Salaries $30,000 $30,000 $30,000
Delivery expenses (4% of sales) $8,800($220,000 Ă— 4%) $7,600($190,000 Ă— 4%) $12,400($310,000 Ă— 0.04)
Rent of warehouse $4,500 $4,500 $4,500
Utilities $800 $800 $800
Insurance $175 $175 $175
Other expenses $260 $260 $260
Total operating expenses -$44,535 -$43,335 -$48,135
Net income $109,465 $89,665 $168,865

* If you have any query, please ask me.
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Zin AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

8) (1 point) Melanism in Moths. Melanism is the process by which animals produce melanin to...

Statistics
Q

Describe what is similar and what is different about metabolic pathways used by a lithoheterotroph versus...

Biology
Q

The accompanying data represent the total travel tax? (in dollars) for a? 3-day business trip in...

Statistics
Q

What is the function of the coronary circulation?to transport oxygenated blood from the lungs to...

Biology
Q

14 In general a cardboard fan with a greater area does a better job of...

Geometry
Q

x2 5x 14 X 2 1 What is the key word s What does it...

Basic Math
Q

5 15x 8x 1 0

Basic Math
Q

Problem 13-40 (LO. 4) Since Garnet Corporation was formed five years ago, its stock has...

Accounting
Q

Amnons Pizza and Catering has upgraded/expanded their Catering Business. Each event will be a unique...

Accounting
Q

Cepeda Corporation has the following cost records for June 2020. Indirect factory labor Direct materials...

Accounting
Q

Tom's Trashbins Inc. has fixed costs of $226,294. The firm's sales are expected to be...

Finance
Q

Give me your analysis of the S&P 500. Use a 5 year weekly chart with...

Finance