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 × 30%) $57,000($190,000 ×30%) $93,000($310,000 × 30%) $27,000($90,000 × 30%)
Desired ending inventory (20% of following month cost of goods sold) $11,400($57,000 × 20%) $18,600($93,000 × 20%) $5,400($27,000 ×20%)
Total inventory needs $77,400 $75,600 $98,400
Less: Beginning inventory -$13,200($66,000 × 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 × 4%) $7,600($190,000 × 4%) $12,400($310,000 × 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: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Biology
1.2K views

DO NOT PLAGIARIZE, use outside sources, copy and paste, use other solutions that are on here....

Physics
1.2K views

A spaceship of proper length Lp = 500 m moves past a transmitting station at a...

Psychology
1.2K views

In 1968, two members of the US Olympic team were suspended for raising their arms in...

Physics
1.2K views

In a meter bridge the balancing length from the left end standard resistance of two...

Basic Math
1.2K views

1 Solve for x in each exponential equation HINT Make the bases the same on...

Basic Math
1.2K views

Solve the following equation for a. Be sure to take into account whether a letter...

Statistics
1.2K views

Use the following information to answer the next eight exercises Carbon 14 is a radioactive...

Algebra
1.2K views

4 Determine if b is a linear combination of a az az 2 a1 a...

Accounting
1.2K views

ts 2 ? 6 Sleep Tight, Inc., manufactures comforters. The...

Accounting
1.2K views

Campbell Industries has gathered the following information about the actual sales revenues and expenses for...

Accounting
1.2K views

Compute the 13th month pay of one of your friends or family who are working...

Finance
1.2K views

Read the article below and answer the following questions -------------------------------------------------------------------------------------------------------------------------- Airline losses from hedging...