REQUIRED:

Please prepare the following budgets in an Excel spreadsheet for each month of the first quarter and for the quarter in total. The first six budgets are to be on one tab, separate from the original data, and the last two budgets are to be on a third, separate, tab.

All budgets should be formulae and cell references: there should be no Values directly keyed in any of your budgets. All the numbers in the cells should have algebraic formulae (eg use sum function), or the cells would have a cell reference to the data sheet (eg use =data!C5 to refer to the January sales volume).

1. Sales budget 2. Production budget 3. Direct materials purchases budget

4. Direct labor budget 5. Overhead budget 6. Selling and Admin budget 7. Cash Budget 8. Income Statement

Information for LilNas Budgets. Lilnas produces horse bridles. The bridles sales for the next 5 months are projected to be: January 15,000 February 18,000 March 21,000 April 24,000 May 26,000 The following information pertains to the budget assumptions. a. Finished goods inventory on January 1 is expected to be 5000 units. The desired ending FGI for any month (except for the Dec 31 inventory as noted previously) is expected to be 15% of the following month's sales. b. Data for materials used are: Part A87 4 parts per unit $5.60 per part Part 133 3 parts per unit $4.75 per part Raw materials ending inventory is always budgeted to equal 25% of the following month's production needs. On March 31, the ending inventory of A87 is expected to be 20,000 parts and for D33 is expected to be 10,000 parts. C. Payments for Raw materials purchases are on the following schedules: 20% paid in the month of purchase and 80% in the month following purchase. Accounts payable as of January 1 is $70,000.00 d. Direct labor used per harness is 1.5 hours at a rate of $15/hr. e. Overhead each month is estimated at: Overhead estimates Fixed portion (per month) Supplies Power Maintenance 12500 Supervision 14000 Depreciation 45000 Taxes 4300 Other 86000 variable cost ($ per DLH (cost dri 1 0.2 1.1 1.6 f. Selling and Admin is estimated each to be: Selling and admin per month Fixed portion (per month) 30000 variable cost ($ per unit sold (cost driver)) 1.4 Salaries Commissions Depreciation Shipping Other 5000 2.6 0.6 13000 g. Selling price per harness is $110.00. h. Sales are all on account. 40% of sales are collected in the month of sale and 60% in the month following the sale. Accounts receivable on January 1 is $30,000. i. February is a planned purchase of equipment for $435,000. j. Borrowings are at 6% per year interest, and borrowings are assumed to be at the beginning of the month required and at the end of the month of repayment. January 1 beginning cash is $10,000. Interest on borrowings is paid before any principal can be paid. To the extent possible, the company strives to repay any debt at the end of each month if there is cash available. Minimum cash balance at the end of any month is $10,000