80.2K

Verified Solution

Link Copied!

Use the Following Information to Answer the Questions Below The JWOL Corp is preparing their Cash Budget for the Upcoming Month of JUNE. Given the Following; 1. The Corp Estimated that they will PRODUCE 1,000 Bikes and SELL 800 Bikes During the month. 2. The Sales price per Unit is $150 Each per Unit 1.80% of All Sales are on Credit and 20% are Cash Sales. 2.25% of the Credit Sales are collected during the current month and 75% are collected later. 3. Costs Include; 1. Direct material = $20 per unit, Direct Labor=$50 per unit 2. Sales Related Costs =$40 per unit 3.75% of All Variable Costs are paid during the current month and 25% are paid in the Next Month. 4. Manufacturing Salaries = $7,000 per month 5. Factory Rent Costs = $6,000 month. 6. Machinery Depreciation= $5,000 per month 7. SGA Costs = $3,000 per month 8. All Fixed Costs are paid for During the month incurred 4. The Corp Plans To Purchase some new Equipment with Cash during the Month for $11,000. 5. The Estimated Cash Balance for June 1st =$44,000 and the minimum Cash required = $40,000. 6. The Corp can Borrow cash from the Bank at a Rate of 6% via a Line of Credit in 1,000 Increments. Please Answer the Questions Below. Enter All Numbers as Numbers Only with NO Commas, Decimals, Dollar Signs or Other Symbols. Show a Negative Number with Parens as Follows = -10 = (10) 1.Compute the Budgeted Cash Receipts = 48000 2.Compute the Budgeted Available Cash = 92000 3.Compute the Budgeted Variable Cash Disbursements = 75600 4.Compute the Budgeted Total Cash Disbursements = 117500

Answer & Explanation Solved by verified expert

See Answer