please show with formula

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. Clipboard Font Styles A2 X V A B C D E S & P Enterprises needs a cash budget for March. The following information is available. 2 3 Data January February March 4 Actual January and February and expected March sales: 5 Cash sales $ 1,600 $ 3,750 $ 5,100 6 Sales on account 25,000 30,000 40,000 7 Total Sales $ 26,600 $ 33,750 $ 45,100 Accounts Receivable Collections: 10 Month of sale 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 $12,500 22 Budgeted selling & administrative depreciation in March $3,200 23 24 Other budgeted each dichurcements in March, Total budgeted selling & administrative expenses in March $12,500 - Budgeted selling & administrative depreciation in March $3,200 Other budgeted cash disbursements in March Equipment purchases $14,000 Dividends to be paid $2,000 Minimum cash balance to be maintained $10,000 March 1 cash balance $11,500 March 1 outstanding borrowings $0 - March 1 interest due $0 The company has a line of credit available to bolster the cash balance as needed. ' When preparing budgets, the company maintains their data on a separate sheet from the actual budget and schedules. Click the Schedules and Cash Budget tab to prepare the following: 1. Schedule of expected cash collections for March. 2. Schedule of expected cash disbursements for inventory purchases for March. 3. Cash budget for March. Indicate in the nancing section any borrowing that will be needed in March. Assume that any interest will not be paid until the following month. Clipboard l?- Font l?- Styles A A1 v E " r Expected cash collections: v March cash collections March collections on account: January sales February sales March sales Total cash collections Payments to suppliers: Accounts payable for inventory purchases, beginning balance March purchases Total cash payments S & P Enterprises Cash Budget For the Month of March Cash balance, March 1 Add cash receipts: Collections from customers Total cash available Less disbursements: Payments to suppliers .cnn ' 'anenses | Budget Data Schedules and Cash Budget A B C D E 17 18 Cash balance, March 1 9 Add cash receipts: Collections from customers 1 Total cash available 2 Less disbursements: 23 Payments to suppliers Selling and administrative expenses Equipment purchases 26 Dividends paid 27 Total disbursements 28 Preliminary cash balance 29 Financing: Additional loan 31 Loan repayments Interest Total financing 34 Cash balance, March 31 36 37 38 39 10 Budget Data Schedules and Cash Budget . .. +