Question

Can you please show me what the sales budget for this information would be in excel. Thank you

The following data relate to the operations of Shilow Company, a wholesale distributor of consumer goods: Current assets as of March 31: Cash Accounts receivable Inventory Building and equipment, net Accounts payable Common stock Retained earnings $ 8,500 $ 24,000 $ 45, 600 $ 121,200 $ 27,300 $ 150,000 $ 22,000 a. The gross margin is 25% of sales. b. Actual and budgeted sales data: March (actual) April May $ 60,000 $ 76,000 $ 81,000 $ 106,000 $ 57,000 June July C. Sales are 60% for cash and 40% on credit. Credit sales are collected in the month following sale. The accounts receivable at March 31 are a result of March credit sales. d. Each month's ending inventory should equal 80% of the following month's budgeted cost of goods sold. e. One-half of a month's inventory purchases is paid for in the month of pu Shase; the other half is paid for in the following month. The accounts payable at March 31 are the result of March purchases of inventory f. Monthly expenses are as follows: commissions, 12% of sales; rent, $3,300 per month; other expenses (excluding depreciation), 6% of sales. Assume that these expenses are paid monthly. Depreciation is $909 per month (includes depreciation on new assets). g. Equipment costing $2,500 will be purchased for cash in April. h. Management would like to maintain a minimum cash balance of at least $4,000 at the end of each month. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $20,000. The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.

Answer 1

x v for April C A B D E F G Shilow Company Sales Budget For April, May and June April May June $ 76,000 $ 81,000 $ 106,000 $ 45,600 $ 48,600 $ 63,600 $ 30,400 $ 32,400 $ 42,400 Total Sales Cash Sales Credit Sales Quarter $ 263,000 $ 157,800 $ 105,200

for formulas and calculations, refer to the image below -

X for April C A B D E F G April Total Sales 76000 Cash Sales =C6*60% Credit Sales =C6*40% Shilow Company Sales Budget For April, May and June May June 81000 106000 =D6*60% =E6*60% =D6*40% =E6*40% Quarter =SUM(C6:56) =SUM(C7:E7) =SUM(C8:E8)

In case you have any query, kindly ask in comments.