Can you use excel and take a picture of the formulas used after you are done

Required: 1. Read the case "Cravat Sales Company". 2. Prepare the following budgets and schedules for the second quarter (April- June) using MS Excel. A Sales budget, by month and in total. A Schedule of expected cash collections from sales, by month and in total. A Merchandise purchases budget in units and in dollars. Show the budget by month and in total. A Schedule of expected cash disbursements for merchandise purchases by month and in total. An Operating expenses budget, by month and in total. A Schedule of expected cash disbursements for operating expenses, by month and in total. A Cash budget; Show the budget by month and in total. A Budgeted income statement for the three-month period ending June 30 (Use the contribution approach). You must have separate and clearly marked input and output sections. 3. 4. You may enter the details in the repayments and interest lines of the cash budget manually. This is because the programming skills required to perform this function are quite complicated. Apart from repayments and interest, there is to be no manual input into the Output Section. All cells are to contain formula. 6 For this project use the exact amount of borrowing. For example: Cash Deficiency Minimum Cash Requirement Borrowing Read the helpful hints given below 7. (51,500) 40,000 91,500 8. CRAVET SALES COMPANY You have just been hired as a management trainee by Cravat Sales Company, a nationwide distributor of a designer's silk ties. The company has an exclusive franchise on the distribution of the ties, and sales have grown so rapidly over the last few years that it has become necessary to add new members to the management team. You have been given responsibility for all planning and budgeting. Your first assignment is to prepare a master budget for the next throe months, starting April 1. You are anxious to make a favourable impression on the president and have assembled the information below. The company desires a minimum ending cash balance each month of $10,000. The ties are sold to retailers for $8 each. Recent and forecasted sales in units are as follows: January (actual) February (actual) March (actual). April. May 60,000 40,000 36,000 20,000 June... July August September 24,000 28,000 35,000 45,000 32,000 The large buildup in sales before and during June is due to Father's Day. Ending inventories are supposed to equal 90 % of the next month's sales in units. The ties cost the company $5 each. Purchases are paid for as follows: 50 % in the month of purchase and the remaining 50 % in the following month. All sales are on credit, with no discount, and paayable within 15 days. The company has found, however, that only 25 % of a month's sales is collected by month-end. An additional 50 % is collected in the following month, and the remaining 25% is collected in the second month following sale. Bad debts have been negligible. The company's monthly selling and administrative expenses are given below: Variable: Sales commissions... S1 per tie Fired: Wages and salaries.. Utilities $22000 $14,000 $1,200 Insurance Depreciation.. Miscellaneous... $1,500 $3,000 All selling and administrative expenses are paid during the month, in cash, with the exception of depreciation and insurance expired. Land will be purchased during May for $25,000 cash. The company declares dividends of $12,000 each quarter, payable in the first month of the following quarter. The company's balance sheet at March 31 is given below Assets Cash. $ 14,000 Accounts receivable ($48,000 February sales $168,000 March sales).. Inventory (31,500 units) Prepaid insurance. Fixed assets, net of depreciation 216,000 157,500 14,400 172,700 Total assets $574,600 Liabilities and Shareholders' Equity Accounts payable. Dividends payable ... Common shares. Retained earnings.. $85,750 12,000 300,000 176,850 Total liabilities and shareholders' equity.. $574,600 The company has an agreement with a bank that allows it to borrow at the beginning of each month, up to a total loan balance of $140,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. At the end of the quarter, the company would pay the bank all of the accumulated interest on the loan and as much of the loan as possible, while still retaining at least $10,000 in cash. Example: Financing Section Excess (Deficiency) of cash $(30,000) 25,000 (20,000) Financing: $ 40,000 $ 30,000 Borrowings 0 (13,300) Repayments 0 $1,700) ($15,000) $ 10,000 Interest 0 0 Total Financing $30,000 $40,000 $ 10,000 Cash Balance, Ending $ 10,000 *30,000 x 3% + 40,000 x 2%- $1,700