Answered step by step
Verified Expert Solution
Question
1 Approved Answer
PART A Cool-Ices balance sheet for 30 November follows. Use it and the following information to prepare a cash budget for Cool-Ice for December. 80%
PART A
- Cool-Ices balance sheet for 30 November follows. Use it and the following information to prepare a cash budget for Cool-Ice for December.
- 80% of sales are on account, of which half are collected in the month of the sale, 49% are collected the following month and 1% are never collected and are written off as bad debts.
- All purchases of materials are on account. Cool-Ice pays for 70% of purchases in the month of purchase and 30% in the following month.
- All other costs are paid in the month incurred.
- Cool-Ice is making monthly interest payments of 1% (12% per year) on a $20 000 long-term loan.
- Cool-Ice plans to pay the $500 of taxes owed as of 30 November in the month of December. Income tax expense for December is zero.
- 40% of processing and set-up costs, and 30% of marketing and general administration costs, are depreciation.
Cool-Ice
Balance sheet as of 30 November
Assets
Cash |
|
|
| $587 |
|
Accounts receivable | $4 800 |
|
| ||
Less: Allowance for bad debts | 96 | 4 704 |
| ||
Inventories |
|
|
|
|
|
Direct materials |
|
|
| 169 |
|
Finished goods |
|
|
| 974 |
|
Fixed assets | $190 000 |
|
| ||
Less: Accumulated depreciation | 55 759 | 134 241 |
| ||
Total assets |
|
|
| $140 675 |
|
Liabilities and equity |
|
|
|
|
|
|
|
|
|
| |
Accounts payable |
|
|
| $696 |
|
Taxes payable |
|
|
| 500 |
|
Interest payable |
|
|
| 200 |
|
Long-term debt |
|
|
| 20 000 |
|
Ordinary shares |
|
|
| 10 000 |
|
Retained earnings |
|
|
| 109 279 |
|
Total liabilities and equity |
|
|
| $140 675 |
|
|
|
|
|
|
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started