8 16 Paste FILE Coboard 12 13 24 20 . &.. Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW excel S&P Enterprises needs a cash budget for March. The following information is available. 2 1 Calibri BIU- Data 4 Actual January and February and expected March sales: 5 Cash sales 6 sales on account 7 Total Sales 30 Month of sale Accounts Receivable Collections: Month following sale Second month following sale Uncollectible 15 Accounts payable for inventory purchases, March 1 balance Budgeted 26 entory purchases in March 17 Inventory payments: 18 Month of purchase 19 Month following purchase 4 Equipment purchases Dividends to be paid READY Attempt(s) 11 21 Total budgeted selling & administrative expenses in March 22 Budgeted selling & administrative depreciation in March 23 24 Other budgeted cash disbursements in March 25 26 27 28 Minimum cash balance to be maintained 29 March 1 cash balance 30 March 1 outstanding borrowings 31 March 1 interest due 32 D -AA &.. Cells A Alignment Number Conditional Format as Cell Table Styles Styles Formattg pg. .... Budget Data January February 3,750 $ 5,100 $1,600 $3,750 25.000 30.000 40,000 $ 25,500 $33.250 5.45.100 15% 60% 22% 3% $10,500 $23,500 60% 40% $12.500 $3,200 $14,000 $2,000 $10,000 $11,500 50 50 Schedules and Cash Budget D ... *** March 4 E E L ?3-5 Ⓡ M Editing 1 Hint Sign H 75% Show Me 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 a blank cell on the Budget Data tab, "=815-816" 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,B11,812) 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. 日ち FILE n Paste E- ✓ Clipboard C30 2 2-1 Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Calori BIU V 1 -11 Font February sales March sales 1 Expected cash collections: 2 March cash collections 3 March collections on account: January sales & A A A ✓ Su A T 4 5 6 7 Total cash collections 8 9 Payments to suppliers: 10 Accounts payable for inventory purchases, beginning balance 11 March purchases 12 Total cash payments B % M Alignment Number Conditional Format as Cell Cells Editing Formatting Table Styles- Styles $ B 5,100 5,500 18,000 6,000 $ 34,600 $ 10,500 14,100 $ 24,600 C ? ?-6 D E Flexcel Sheet pg.2 5 Sign In cont. below J PICCOLLAGE
Hi,
I need help completing the following "Preparing a
The three cells (highlighted yellow) still requiring input are: C30, C33, C34
Notes:
- Because this is an Excel problem, please provide the cell reference for each value.
- The hint displayed on the second attached image is for cell C30 (outlined in red). The value for this cell *may* be $13,800, but I'm ultimately not sure.
Thank you for your help.
![X
FILE
Paste
*
Coboard
HOME
13
14
Calibri
INSERT
BIU-
Sales on account
Total Sales
9 Accounts Receivable Collections:
10 Month of sale
11
Month following sale
12 Second month following sale
Uncollectible
Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel
FORMULAS
PAGE LAYOUT
REVIEW
VIEW
excel
A
1 S & P Enterprises needs a cash budget for March. The following information is available.
2
3 Data
4 Actual January and February and expected March sales:
5 Cash sales
6
7
8
11
Month of purchase
Month following purchase
READY
Attempt(s)
A A
15 Accounts payable for inventory purchases, March 1 balance
16 Budgeted inventory purchases in March
17 Inventory payments:
18
19
A-
2
21 Total budgeted selling & administrative expenses in March
24 Other budgeted cash disbursements in March
25
Equipment purchases
26 Dividends to be paid
22 Budgeted selling & administrative depreciation in March
23
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
%
Alignment Number Conditional Format as Cell Cells
Formatting Table Styles.
sheet pg
February March
3,750 $5,100
$ 1,600 $
25,000
30,000
40.000
$ 26,600 $ 33,750 $45,100
January
15%
60%
22%
3%
$10,500
$23,500
60%
40%
$12,500
$3,200
$14,000
$2,000
$10,000
$11,500
SO
$0
DATA
Schedules and Cash Budget
+
4
B
?
M
Editing
1
Hint
6
Sign
▸
75%
Show Me
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.
.
XI
FILE
Paste
४
PE
V
C30
HOME
Clipboard 5
Calibri
B
INSERT
IUT H
1
Font
x
1 Expected cash collections:
2 March cash collections
3
4
5
6
7 Total cash collections.
8
Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel
PAGE LAYOUT FORMULAS
DATA
REVIEW VIEW
11
March collections on account:
January sales
February sales
March sales
Α Α΄
fx
A
G
%
Alignment Number
9 Payments to suppliers:
10 Accounts payable for inventory purchases, beginning balance
11 March purchases
12 Total cash payments
Conditional Format as Cell
Formatting Table Styles
Styles
$
B
5,100
5,500
18,000
6,000
$ 34,600
$ 10,500
14,100
$ 24,600
C
Cells
?
M
Editing
D
E
X
Sign In
excel
Sheel
Pg 2
cont
bielow
PICCOLLAGE](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F7e0cecd6-a38e-46fb-aaf5-5b1819c0bafc%2F3649465b-d50e-4bbf-8ab3-2af7d443bf95%2F1itqzh_processed.jpeg&w=3840&q=75)
![日
FILE
Paste
Clipboard
C30
HOME
24
25
Calibri
B I U
INSERT
Font
13
14
15
16
17
18 Cash balance, March 1
19 Add cash receipts:
20 Collections from customers
Cash Budget with Supporting Cash Collections and Disbursements Schedules - Excel
PAGE LAYOUT
FORMULAS
DATA
REVIEW
VIEW
31 Repayments
32 Interest
33 Total financing
11
34 Cash balance, March 31
35
36
A A
21 Total cash available before current financing
22 Less disbursements:
23
Budget Dat
A
Payments to suppliers
Selling and administrative expenses
Equipment purchases
%
Alignment Number
S & P Enterprises
Cash Budget
For the Month of March
26 Dividends paid
27 Total disbursements
28 Excess (deficiency) of cash available over disbursements
29 Financing:
30 Borrowings
Schedules and Cash Budget
Conditional Format as Cell Cells Editing
Formatting Table Styles
Styles
B
$ 24,600
9,300
14,000
2,000
+
田
с
$ 11,500
34,600
46,100
49,900
(3,800)
READY
Attempt(s)
1/3
Step: Borrowings need to be sufficient to achieve the minimum required cash balance.
E
D
E
Hint
E
♫
Sign In
▶
X
100%
Show Me](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F7e0cecd6-a38e-46fb-aaf5-5b1819c0bafc%2F3649465b-d50e-4bbf-8ab3-2af7d443bf95%2Foi0qmu_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
The cash budget is the presentation of all the cash incomes and revenues and all the cash costs and expenses over a specific period of time. It can be prepared for any period, like weekly, monthly, quarterly, or annually, per the company's policy. A cash budget shows whether the company has sufficient cash balance to overcome short-term obligations or continue daily business operations.
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)