1. Prepare a sales budget, including a schedule of expected cash collections. 2. Prepare a direct materials budget, including a schedule of expected cash disbursements for purchases of materials. 3. Prepare a cash budget. Cash Budget with Supporting Cash Collections and Disb... FORMULAS DATA REVIEW VIEW % A AlignmeNumbe Condition Format Cell Cells Formattir as Styles Styles FILE HOME INSERT PAGE Paste Calibri BIU 11 ' ' Clipboard Font D19 A fx Sign In B D E 1 S & P Enterprises needs a cash budget for March. The following information is available. 2 3 Data January 4 Actual January and February and expected March sales: 5 Cash sales February March $ 1,600 $3,750 $ 5,100 25,000 30,000 40,000 6 Sales on account 7 Total Sales 8 9 Accounts Receivable Collections: Month of sale $ 26,600 $ 33,750 $ 45,100 10 15% 11 Month following sale 60% 12 Second month following sale 22% 13 Uncollectible 3% 14 15 Accounts payable for inventory purchases, March 1 balance $10,500 16 Budgeted inventory purchases in March $23,500 17 Inventory payments: 18 Month of purchase 60% 19 Month following purchase 40% 20 21 Total budgeted selling & administrative expenses in March 22 Budgeted selling & administrative depreciation in March $12,500 $3,200 23 24 Other budgeted cash disbursements in March. READY Attempt(s) Budget Data Schedules and Cash E ^ + +100% Hint 19 Month following purchase 40% 20 21 Total budgeted selling & administrative expenses in March 22 Budgeted selling & administrative depreciation in March $12,500 $3,200 23 24 Other budgeted cash disbursements in March 25 Equipment purchases 26 Dividends to be paid 27 $14,000 $2,000 $10,000 $11,500 $0 $0 28 Minimum cash balance to be maintained 29 March 1 cash balance 30 March 1 outstanding borrowings 31 March 1 interest due 32 33 The company has a line of credit available to bolster the cash balance as needed. 34 35 When preparing budgets, the company maintains their data on a separate sheet from the actual budget and schedules. 36 37 Click the Schedules and Cash Budget tab to prepare the following: 38 1. Schedule of expected cash collections for March. 39 2. Schedule of expected cash disbursements for inventory purchases for March. 40 41 42 12 3. Cash budget for March. Indicate in the financing section any borrowing that will be needed in March. Assume that any interest will not be paid until the following month. READY Budget Data Schedules and Cash E ... -+100% Expected cash collections: March cash collections March collections on account: January sales February sales March sales Total cash collections -Payments to suppliers: O Accounts payable for inventory purchases, beginning balance March purchases 2 Total cash payments 3. 4 5 5 7 8 Cash balance, March 1 Add cash receipts: O Collections from customers Total cash available 2 Less disbursements: 3 1 Payments to suppliers Selling and administrative expenses S & P Enterprises Cash Budget For the Month of March 8 Cash balance, March 1 0 Add cash receipts: Collections from customers 1 Total cash available 2 Less disbursements: 3 4 Payments to suppliers Selling and administrative expenses 5 Equipment purchases 6 Dividends paid 7 Total disbursements 8 Preliminary cash balance 9 Financing: 1 2 Additional loan Loan repayments Interest 3 Total financing 4 Cash balance, March 31 5 6 7 8 9 0 1 B E