Use excel and show your work please

Cash Budget with Supporting Schedules Assignment Smith Products Inc. is a merchandising company that sells binders, paper, and other school supplies. The company is planning its cash needs for the third quarter. the past, Smith Products has had to borrow money during the third quarter to support peak sales of back-to-school materials, which occur during August. The following information has been assembled to assist in preparing a cash budget for the quarter: a. Budgeted monthly absorption costing income statements for July through October are as follows: July August September October $40,000 24,000 $70,000 42.000 28,000 $50,000 30000 20000 $45.000 27,000 18,000 16,000 11700 Sales. Cost of goods sold. Gross margin: Selling and administrative expenses: Selling expense. Administrative expense" Total expenses Operating income. *hdudes $2,000 depreciation each month. 7,200 5600 12,800 $ 3,200 7,200 18,900 $ 9.00 8,500 6,100 14,600 $ 5,400 7,300 5,900 13,200 $ 4800 b. Sales are 20% for cash and 80% on credit. C. Credit sales are collected over a three-month period, with 20% collected in the month of sale, 70% in the month following sale, and 10% in the second month following sale. May sales totalled $30,000, and June sales totalled $36,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases is paid for in the month of purchase. The remaining 50% is paid in the following month. Accounts payable for inventory purchases at June 30 total $11,700. e. The company maintains its ending inventory levels at 75% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $18,000. f. Land costing $14,500 will be purchased in July. g. Dividends of $1,000 will be declared and paid in September. h. The cash balance on June 30 is $8,000; the company must maintain a cash balance of at least this amount at the end of each month. i. The company has an agreement with a local bank that allows the company to borrow up to a total loan balance of $40,000. The interest rate on these loans is 1% per month. If the loan balance exceeds $40,000 interest is charged at 5% on the excess over $40,000. All borrowing is done at the beginning of a month. The company would, as far as it is able, repay the loan at the end of each month. Interest must be paid at the end of each month based on the outstanding loans for that month and is recorded as interest expense. There are no loans outstanding as at June 30. Required: Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total 2. Prepare the following for merchandise inventory: a A merchandise purchases budget for July August and Sentember hill 19C Par 17 1:1:1:2:13:14:15:16:17:18:19: | 10 | 11 | 12 | 13 | 14 | 15 | 16 August September UCLUper JULY Sales... $40,000 24,000 16,000 $70,000 42,000 28,000 $50.000 30000 20.000 $45,000 27,000 18,000 Cost of goods sold... Gross margin Selling and administrative expenses: Selling expense. Administrative expense* Total expenses Operating income. *hdudes $2,000 depreciation each month. 7,200 5,600 12,800 $ 3,200 11,700 7,200 18,900 $ 9,10 8,500 6,100 14,600 $ 5,400 7,300 5,900 13,200 $ 4800 C. e. b. Sales are 20% for cash and 80% on credit. Credit sales are collected over a three-month period, with 20% collected in the month of sale, 70% in the month following sale, and 10% in the second month following sale. May sales totalled $30,000, and June sales totalled $36,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases is paid for the month purchase. The remaining 50% is paid in the following month Accounts payable for inventory purchases at June 30 total $11,700. The company maintains its ending inventory levels at 75% of the cost of the merchandise to be sold in the following month. The merchandise inventory at June 30 is $18,000. f. Land costing $14,500 will be purchased in July. g. Dividends of $1,000 will be declared and paid in September. h. The cash balance on June 30 is $8,000; the company must maintain a cash balance of at least this amount at the end of each month. i. The company has an agreement with a local bank that allows the company to borrow up to a total loan balance of $40,000. The interest rate on these loans is 1% per month. If the loan balance exceeds $40,000 interest is charged at 5% on the excess over $40,000. All borrowing is done at the beginning of a month. The company would, as far as it is able, repay the loan at the end of each month. Interest must be paid at the end of each month based on the outstanding loans for that month and is recorded as interest expense. There are no loans outstanding as at June 30. Required: 1. Prepare a schedule of expected cash collections for July, August, and September and for the quarter in total. 2. Prepare the following for merchandise inventory: a.A merchandise purchases budget for July, August, and September. b.A schedule of expected cash disbursements for merchandise purchases for July, August, and September and for the quarter in total. 3. Prepare a cash budget for July, August, and September and for the quarter in total. 4. Prepare a balance sheet for the end of September. Ignore income taxes