Can you help with this excel simulation? Please include the cell by cell formulas/logic used to determine the correct answers!
S&P Enterprises has provided data from the first three months of the year. The Controller has asked you to prepare the Cash Budget and the related Schedules for Expected cash collections and Payments to suppliers. Use the information included in the Excel Simulation and the Excel functions described below to complete the task. Cell Reference: Allows you to refer to data from another cell in the worksheet. From the Excel Simulation below, if in a blank cell on the Budget Data tab, "=85" was entered, the formula would output the result from cell B5, or 1,600 in this example. . Multi-Tab Cell Reference: Allows you to refer to data from another cell in a separate tab in the worksheet. When using the multi-tab cell reference, type the equal sign first, then click on the other tab and then click on the cell you want to reference. The syntax of a multi-tab cell reference looks different than a normal cell reference, since it includes the tab name surrounded by apostrophes and also an exclamation point before the cell location. From the Excel Simulation below, if in a blank cell on the Schedules and Cash Budget tab "='Budget Data"!C7" was entered, the formula would output the result from cell C7 in the Budget Data tab, or 33,750 in this example. Basic Math functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys: + plus sign to add), - (minus sign to subtract), * (asterisk sign to multiply), and / (forward slash to divide). From the Excel Simulation below, if in blank cell on the Budget Data tab, "=B15+B16" was entered, the formula would add the values from those cells and output the result, or 34,000 in this example. If using the other math symbols the result would output an appropriate answer for its function. SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utilize this function. From the Excel Simulation below, if in a blank cell "=SUM(B10,B11,B12)" was entered, the formula would output the result of adding those three separate cells, or 97% in this example. Similarly, if in a blank cell "=SUM(B10:812)" was entered, the formula would output the same result of adding those cells, except they are expressed as a range in the formula, and the result would be 97% in this example. 1 S & P Enterprises needs a cash budget for March. The following information is available. 1 Expected cash collections: 2 2 March cash collections 3 Data January February March 3 March collections on account: 4 Actual January and February and expected March sales: 4 January sales 5 Cash sales $ 1,600 $ 3,750 $ 5,100 5 February sales 6 Sales on account 25,00 30,000 40,000 6 March sales 7 Total Sales S 26,600 $ 33.750 $ 45,100 7 Total cash collections 8 8 Accounts Receivable Collections: 9 Payments to suppliers: 10 Month of sale 15% 10 Accounts payable for inventory purchases, beginning balance 11 Month following sale 60% 11 March purchases 12 Second month following sale 22% 12 Total cash payments 13 Uncollectible 3% 13 14 S & P Enterprises 15 Accounts payable for inventory purchases, March 1 balance $10,500 15 Cash Budget 16 Budgeted inventory purchases in March $23,500 16 For the Month of March 17 Inventory payments: 17 18 Month of purchase 60% 18 Cash balance, March 1 19 Month following purchase 40% 19 Add cash receipts: 20 20 Collections from custo 21 Total budgeted selling & administrative expenses in March $12,50 21 Total cash available before current financing 2 Budgeted selling & administrative depreciation in March $3,20 22 Less disbursements: 23 23 Payments to suppliers 4 Other budgeted cash disbursements in March 24 Selling and administrative expenses 25 Equipment purchases $14,00 25 Equipment purchases 26 Dividends to be paid $2,000 26 Dividends paid 27 27 Total disbursements 28 Minimum cash balance to be maintained $10,000 28 Excess (deficiency) of cash available over disbursements 29 March 1 cash balance $11,500 29 Financing 30 March 1 outstanding borrowings SO 30 Borrowings 31 March 1 interest due SO 31 Repayments 32 32 Interest 33 The company has a line of credit available to bolster the cash balance as needed. 33 Total financing 34 34 Cash balance, March 31 35 When preparing budgets, the company maintains their data on a separate sheet from the actual budget and schedules. 35 36 $7 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 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
