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. FILE 3.2 HOME INSERT * Calibri Paste BIU Clipboard Font A1 Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel ? PAGE LAYOUT 11 A A 7 Total Sales 8 9 Accounts Receivable Collections: 10 11 Month of sale Month following sale fx A FORMULAS % DATA REVIEW VIEW Sign In Alignment Number Conditional Format as Cell Formatting Table Styles Styles Cells Editing S&P Enterprises needs a cash budget for March. The following information is B C D E $ 26,600 $ 33,750 $ 45,100 15% 60% 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 19 Month following purchase 60% 40% 20 21 Total budgeted selling & administrative expenses in March $12,500 22 Budgeted selling & administrative depreciation in March $3,200 23 24 Other budgeted cash disbursements in March 25 Equipment purchases 26 Dividends to be paid 27 28 Minimum cash balance to be maintained 29 March 1 cash balance 30 March 1 outstanding borrowings $14,000 $2,000 $10,000 $11,500 30 March 1 outstanding borrowings 31 March 1 interest due 32 $0 $0 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 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. 42 43 44 45 Budget Data Schedules and Cash Budget | A B C D E 1 Expected cash collections: 2 March cash collections 3 March collections on account: 456N January sales February sales March sales 7 Total cash collections 8 9 Payments to suppliers: 10 Accounts payable for inventory purchases, beginning balance 11 March purchases 12 Total cash payments 13 14 15 16 17 18 Cash balance, March 1 19 Add cash receipts: 20 Collections from customers 21 Total cash available 22 Less disbursements: 23 Payments to suppliers Selling and administrative expenses 25 Equipment purchases 26 Dividends paid 27 Total disbursements 28 Preliminary cash balance 29 Financing: S & P Enterprises Cash Budget For the Month of March 30 Additional loan 31 Loan repayments 32 Interest 33 Total financing 34 Cash balance, March 31 35 36