work need to show on excel

thank you!

Normal Times New 11 BIU A-N Williams Company sells women's hats for $12 each. Actual and budgeted sales in units for nine months are as follows: January (actual) 25,000 June (budget) 50,000 February (actual) 26,000 July (budget) 30,000 March (actual) 40,000 August (budget) .......... 28,000 April (budget) 65,000 September (budget) ...... 25,000 May (budget) 100,000 The company should have sufficient inventory on hand at the end of each month to supply 40% of the hats sold in the following month. Suppliers are paid $4.50 each for a hat. One half of a month's purchases are paid for in the month of purchase: the other half is paid for in the following month. All sales are on credit, with no discount, and payable within 15 days. The company has found, however, that only 20% of a month's sales are collected in the month of sale. An additional 70% is collected in the following month, and the remaining 10% is collected in the second month following sale. Monthly operating expenses for the company are given below: Expenses are paid in the month incurred, Variable Sales commission 4% of sales Fixed: Advertising..... $190,000 Rent... 22.000 Salaries......... 106.000 Utilities 9,000 Insurance.. 5,000 Depreciation 15,000 *** Nema Times New U - precau. 13,000 Additional information: a. In April the company will pay $53,750 for restructuring costs. b. Insurance is paid on an annual basis, in November of each year. c. The company plans to purchase investments for $161,250 cash in May. d. The company will purchase for cash $40,000 in new equipment during June. e. The company declares dividends of $15,000 each quarter, payable in the first month of the following 1. The company plan to collect $50,000 from common stock issued in May. A listing of the company's ledger accounts as of March 31, is given below: quarter. Assets Cash... $74.000 Accounts Receivable ($31,200 February Sales: $384,000 March sales) 415,200 Inventory 104,000 Prepaid Insurance 15,800 Property and equipment (net) 886.000 Total assets. $1.495.000 Liabilities and Stockholders' Equity Accounts payable. $112,500 Dividends payable.. 15,000 Common Stock... 800,000 Retained earnings. 567.500 Total liabilities and stockholders' equity $1.495.000 The company maintains a minimum cash balance of $50,000. All borrowing is done at the beginning of a month; any repayments are made at the end of a month. The company has an agreement with a bank that allows the company to borrow in increments of $1,000 at the beginning of each month. The interest rate on these loans is 1.5% 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 (in increments of $1,000), while still retaining at least $50,000 in cash. Required: Prepare budgets for the three-month period ending June 30. Include the following detailed budgets: 1. a. A sales budget, by month and for the quarter. b. A schedule of expected cash collections from sales, by month and for the quarter. c. A merchandise purchases budget in units and in dollars. Show the budget by month and for the quarter. d. A schedule of expected cash disbursements for merchandise purchases, by month and for the quarter. 2. A cash budget. Show the budget by month and for the quarter. Determine any borrowings that would be needed 10 maintain the minimum. ubi LSC.000 $50,000 in cash. sall retaining at least Required: Prepare budgets for the three-month period ending June 30. Include the following detailed budgets: 1. a. A sales budget, by month and for the quarter. b. A schedule of expected cash collections from sales, by month and for the quarter. c. A merchandise purchases budget in units and in dollars. Show the budget by month and for the quarter. d. A schedule of expected cash disbursements for merchandise purchases, by month and for the quarter. to 2. A cash budget. Show the budget by month and for the quarter. Determine any borrowings that would be needed maintain the minimum cash balance of $50,000