1. Prepare a sales budget, including a schedule of expected cash collections. 2. Prepare a direct...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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. Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel ?团 ㄖㄨ Sign In FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Calibri 11 A A 训 % M Paste BIU A Alignment Number Conditional Format as Cell Cells Formatting Table Styles▾ Styles Editing Clipboard A1 Font X fx A S&P Enterprises needs a cash budget for March. The following information is B C 1 S&P Enterprises needs a cash budget for March. The following information is available. 2 D E February March January 3 Data 4 Actual January and February and expected March sales: $ 5 Cash sales 1,600 $ 3,750 $ 5,100 25,000 30,000 40,000 6 Sales on account 7 Total Sales 8 9 Accounts Receivable Collections: Month of sale 10 11 Month following sale $ 26,600 $ 33,750 $ 45,100 15% 60% < < 4 A1 , fx S&P Enterprises needs a cash budget for March. The following information is 10 9 Accounts Receivable Collections: Month of sale A B 11 Month following sale 12 Second month following sale 15% 60% 22% 3% 13 Uncollectible 14 15 Accounts payable for inventory purchases, March 1 balance $10,500 16 Budgeted inventory purchases in March 17 Inventory payments: $23,500 60% 18 Month of purchase 40% 19 Month following purchase 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 31 March 1 interest due 32 Budget Data Schedules and Cash Budget www C $14,000 $2,000 $10,000 $11,500 $0 $0 D E A1 f S&P Enterprises needs a cash budget for March. The following information is A B C D E $3,200 22 Budgeted selling & administrative depreciation in March 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 31 March 1 interest due 32 $14,000 $2,000 $10,000 $11,500 $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. 42 444 43 44 45 Budget Data Schedules and Cash Budget 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. Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel ?团 ㄖㄨ Sign In FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Calibri 11 A A 训 % M Paste BIU A Alignment Number Conditional Format as Cell Cells Formatting Table Styles▾ Styles Editing Clipboard A1 Font X fx A S&P Enterprises needs a cash budget for March. The following information is B C 1 S&P Enterprises needs a cash budget for March. The following information is available. 2 D E February March January 3 Data 4 Actual January and February and expected March sales: $ 5 Cash sales 1,600 $ 3,750 $ 5,100 25,000 30,000 40,000 6 Sales on account 7 Total Sales 8 9 Accounts Receivable Collections: Month of sale 10 11 Month following sale $ 26,600 $ 33,750 $ 45,100 15% 60% < < 4 A1 , fx S&P Enterprises needs a cash budget for March. The following information is 10 9 Accounts Receivable Collections: Month of sale A B 11 Month following sale 12 Second month following sale 15% 60% 22% 3% 13 Uncollectible 14 15 Accounts payable for inventory purchases, March 1 balance $10,500 16 Budgeted inventory purchases in March 17 Inventory payments: $23,500 60% 18 Month of purchase 40% 19 Month following purchase 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 31 March 1 interest due 32 Budget Data Schedules and Cash Budget www C $14,000 $2,000 $10,000 $11,500 $0 $0 D E A1 f S&P Enterprises needs a cash budget for March. The following information is A B C D E $3,200 22 Budgeted selling & administrative depreciation in March 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 31 March 1 interest due 32 $14,000 $2,000 $10,000 $11,500 $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. 42 444 43 44 45 Budget Data Schedules and Cash Budget
Expert Answer:
Answer rating: 100% (QA)
Here are the schedules and cash budget for SP Enterprises for March Schedule of Expected ... View the full answer
Related Book For
Managerial Accounting
ISBN: 978-1259307416
16th edition
Authors: Ray Garrison, Eric Noreen, Peter Brewer
Posted Date:
Students also viewed these accounting questions
-
The balances of selected accounts taken from Dec. 31, 2020 of MM Co. are shown below: AR 674,000 Allowance for doubtful accounts 24,000 The ff. transactions (in summary) affecting AR occurred the...
-
Enviro-Tech has only two retail and two wholesale customers. Information relating to each customer for 2012 follows (in thousands): Enviro-Tech's annual distribution-channel costs are $33 million for...
-
The following transactions are February 2014 activities of Swing Hard Incorporated, which offers indoor golfing lessons in the western Canada. If revenue is to be recognized in February, indicate the...
-
Clear Water Co. reports the following balance sheet accounts as of December 31. Prepare a classified balance sheet. Buildings... Accounts receivable. Land..... Merchandise inventory. Accounts...
-
After returning from a skiing vacation in Vermont, Leslie Adel came down with Legionnaires Disease. He claimed it was from the water drunk at the ski resort and provided by Greensprings of Vermont...
-
Forest City has recently implemented GAAP reporting and is attempting to determine which of the following special revenue funds should be classified as major funds and therefore be reported in...
-
6. MAC =9 The use of energy is one of the major causes of pollution and greenhouse gases that lead to climate change. It is desirable to reduce the emissions from energy use. Suppose there are two...
-
Kerron owns a shop supplying fishing tackle. During March 2014 he returned goods to suppliers that had previously been purchased on credit. Prepare the following accounting records to record these...
-
identify ) the specific date revenue should be recognized and, ii) how much revenue should be recognized on that date. a) On December 31, 2020, Petal agreed to sell a piece of equipment to a customer...
-
Say that you want to establish a scholarship fund that will make fixed payments forever. To fund the scholarship, you plan to make 1 3 annual contributions of $ 9 . 3 k to an investment account with...
-
What in your view are the three most important aspects of Capital Budgeting? Explain why you have chosen these three over other potentially important facets of budgeting. Respond to this to make your...
-
You have the following account balances as on 3 1 / 1 Accounts Payable = 2 0 , 0 0 0 NotesPayable ( due June 2 0 2 3 ) = 1 5 , 0 0 0 Bonds Payable = 5 0 , 0 0 0 ( 5 equal installments are due to pay...
-
You have been asked to estimate the program cost value per life saved of a program intended to place an armed security guard in every public school in the United States. Limit your analysis to first...
-
SMC 60- 25 80 70 50 40 Revenue and cost (dollars) 30 20 10 22 ATC AVC D MR 0 20 40 60 80 100 120 140 160 Output The graph above shows the demand and cost conditions facing a monopolist. What price...
-
The major disadvantage with extreme pressure lubricants is A. Carcinogenic nature of the lubricant. B. Low melting point. C. It is ineffective. D. All of above. (A) () (C) (D) Question 8: In...
-
Evaluate the line integral, where C is the given curve. C x 2 dx + y 2 dy, C consists of the arc of the circle x 2 + y 2 = 4 from (2, 0) to (0, 2) followed by the line segment from (0, 2) to (4, 3)
-
Andretti Company has a single product called a Dak. The company normally produces and sells 60.000 Daks each year at a selling price of $32 per unit. The companys unit costs at this level of activity...
-
Speedy Auto Repairs uses a job-order costing system. The company's direct materials consist of replacement parts installed in customer vehicles, and its direct labor consists of the mechanics' hourly...
-
Milden Company is a distributor who wants to start using a contribution format income statement for planning purposes. The company has analyzed its expenses and developed the following cost formulas:...
-
To explore how student project groups develop through various stages. INSTRUCTIONS 1. Think about the last time you were assigned to a student group to complete a course-related project. 2. Next,...
-
To explore which conflict styles students would use in a variety of workplace scenarios. INSTRUCTIONS 1. Read each of the following workplace scenarios. 2. Next, choose the conflict style being used...
-
The chapter included a paragraph on restaurant managers and staff communication about COVID-19 policies and practices. What would constitute transparency in the downward and upward directions? Data...
Study smarter with the SolutionInn App