please use the example numbers to show problem 3 (prepare a selling and administrative expense budget) and if time allows also number 5

***show how it would look on excel spread sheet (WITH FORMULAS!!!)***

Prepare the following budgets for a merchandising company. Decide on a name for this company. Follow the format of the budgets shown in chapter 8 of your textbook. The budgets should be in proper format. That is, each budget should be properly labeled and should start and end on one page without having page breaks in the middle of a budget. There can be more than one budget or budget schedules on the same page (For example, the Sales Budget and the Schedule of Cash Collections can be on the same page) so long as they completely fit on that same page. You need to put your name and your ID \# on the first page of your assignment. This is important as some points may be deducted if this information is missing 1. Prepare a sales budget for January through March and for the Quarter in total. The selling price per unit is $60.00. Use the last five digits in your ID number as basis for the data for budgeted sales in units. Budgeted sales are obtained by multiplying each number in the ID by 10,000 . However, note that if your ID # contains the number 0 use 10 instead (i.e, a 0 is equal to 100,000. For example, if the last five digits in your student ID are 14607 , the budgeted sales in units would be: 2. Prepare a purchases budget and the schedule for Disbursements for Purchases for January through March and for the first quarter in total. Assume that the company only sells one product that can be purchased at $45.00 per unit. The market for this product is very competitive and customers highly value quality and on time delivery of the product. Also assume that currently it is company policy that ending inventory should equal 50% of next month's projected sales. 3. Prepare a Selling and Administrative Expense budget 4. Prepare a cash budget for January through March and for the first quarter in total. The company maintains a minimum cash balance of $100,000 and this was the ending cash balance in the cash account on December 31 . 5. Prepare the Budgeted Income Statement based on data including pertinent computed data from relevant budgets prepared above Additional Data: - Past experience shows that 40% of sales are collected in the month of the sale, and 60% in the month following the sale. - Other expenses include $165,000 per month for rent, $704,000 for advertising, and $176,000 per month for depreciation. - All costs are paid in the current month except inventory purchases, which are paid in the month following the purchase (i.e. January purchases of inventory are paid in February). - The company has an open line of credit with a bank and can borrow at an annual rate of 12%. For simplification assume that all loans are made at the beginning of the month when a borrowing need is identified and repayments are made at the end of a month when the company has excess cash(i.e. this company does not take out additional loans to pay current loans.) - Also, interest associated with a loan is only paid at the time when that loan is paid (i.e, a loan is only paid if there is enough cash to pay off the whole loan, any interest associated with it, and the company still has enough cash left over to meet its requirement for the minimum cash balance.) Interest expense if it exist, however, should be reported in the income statement even when it has not been paid off (please note this instruction is different from what was discussed in the video so take note)