Question

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, “=B5” 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 a 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:B12)” 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. January February March 3 Data 4 Actual January and February and expected March sales: 5 Cash sales 6 Sales on account Total Sales $ 1,600 25,000 26.600 $ 3,750 $ 5,100 __30,000 40,000 $ 33,750 $45.100 Ś 15% 10 11 9 Accounts Receivable Collections: Month of sale Month following sale Second month following sale 13 Uncollectible 60% 22% 3% $10,500 $23,500 15 Accounts payable for inventory purchases, March 1 balance 16 Budgeted inventory purchases in March 17 Inventory payments: 18 Month of purchase 19 Month following purchase 60% 40% 21 Total budgeted selling & administrative expenses in March 22 Budgeted selling & administrative depreciation in March $12,500 $3,200 24 Other hudretad rach dichurcaments in March ... Budget Data Schedules and Cash Budget ... +

Prepare the following - (1-3) See picture please

Answer 1

Answer is given below

you have not given the format tab screen shot. Hence answer given below in general format

if format is different please try to fit in the workings given below

1 Schedule of cash collections for March Sales % Collectible 22% January sales February sales March sales Total Cash collections $25,000 $30,000 $40,000 60% Cash collected $5,500 $18,000 $6,000 $29,500 15% 2 Schedule of expected cash disbursements for Inventory purchase February purchase $10,500 March purchase $14,100 ($23,500*60%) Total cash payments for vendors $24,600 3 Cash Budget for March month Opening Balance of Cash Cash sales Cash collections from customers Total cash available $11,500 $5,100 $29,500 $46,100 Less: Disbursements Merchandise purchase Selling and administrative expense Purchase of Equipment Dividend Total Cash disbursements Excess (Deficiency)of cash available over disbursements Financing: Borrowing Repayment Interest Total financing Closing cash balance $24,600 $9,300 ($12,500-$3,200) $14,000 $2,000 $49,900 -$3,800 $13,800 $13,800 $10,000