For example, in cell B26 enter the formula "=35" Check your worksheet by changing the budgeted unit sales in Quarter 2 of Year 2 in cell C5 to 75,000 units. The required production for the year should be 274,000 units. The cost of raw materials to be purchased for the year should be $1106,800, whereas the total cash disbursements for the year should be $1,095,980. If you do not get this answer find the errors in your worksheet and correct them. Chapter 8 Excel Homework Home Insert Draw Page Layout Formulas Data Review View Tell me Arial 10 - A A = Wrap Text Custom Paste > Morge & Center CS fx75000 A D E G H 1 Chapter 8: Applying Excel 1 40,000 Year 2 Quarter 2 3 75 000 100,000 Year 3 Quarter 1 2 70,000 80,000 50.000 S8 per unit $65.000 75% 25% 30% of the budgeted unt sales of the next quarter 12,000 units 5 pounds 10% of the next quarter's production needs 23,000 pounds $0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase $81,500 3 Data 4 5 Budgeted unit salos 6 7 . Selling priceperunt 8 - Accounts receivable, beginning balance 9 . Sales collected in the quarter sales are made 10 - Sales collected in the quarter after sales are made 11 - Desired ending finished goods inventory is 12 Finished goods inventory beginning 13. Raw materials required to produce one unit 14. Desired ending inventory of raw materials is 15. Raw materials inventory beginning 16 - Raw material costs 17 - Raw materials purchases are paid 18 and 19. Accounts payable for raw materials, beginning balance 20 21 Enter a formula into each of the cells marked with a 7 below 22 Review Problem: Budget Schedules 23 24 Construct the sales budget 25 26 Budgeted unit sales 27 Seling price per unit 28 Total sales 29 30 Construct the schedule of expected cash collections 31 32 Accounts receivable, beginning balance 33 First quarter sales 34 Second quarter sales 35 Third-quarter sales 36 Fourth quarter sales 37 Total cash collections 4 F Year 2 Quarter 2 3 ? ? ? ? 7 ? ? ? 2 ? Year 3 Quarter 2 ? ? 2 ? 2 2 Year 2 Quarter 2 3 4 Year 2 2 2 2 2 2 ? 7 ? ? ? ? ? Year 2 39 Construct the production budget 40 41 Budgeted unt sales 42 Add desired finished goods inventory 43 Total needs 44 Less beginning inventory 45 Required production 46 Year 2 Quarter 2 3 2 2 2 2 Year 3 Quarter 2 ? 2 ? ? 7 7 ? 2 ? 2 2 ? Year 3 Quarter 4 Year 1 7 2 Year 2 Quarter 2 3 ? ? 2 ? 2 ? ? ? ? ? ? ? ? 2 ? ? ? ? 7 ? ? 2 ? ? ? 2 ? ? ? ? 2 ? ? ? ? ? ? ? 2 ? ? ? ? ? 7 Construct me raw materials purchases budget B 9 Required production (units) O Raw materials required to produce one unit 1 Production needs (pounds) 2 Add desired ending inventory of raw materials (pounds) 3 Total needs (pounds) 4 Less beginning inventory of raw materials (pounds) 5 Raw materials to be purchased 6 Cost of raw materials per pound 7 Cost of raw materials to be purchased 8 9 Construct the schedule of expected cash payments 0 1 Accounts payable, beginning balance 2 First-quarter purchases 3 Second quarter purchases 4 Third-quarter purchases 5 Fourth quarter purchases 6 Total cash disbursements 7 58 Year 2 Quarter 2 3 Year - ? ? ? 7 ? 2 2 ? ? ? ? ? ? ? ? ? "O Chapter 8: Applying Excel: Exercise (Part 2 of 2) Requirement 2: The company has just hired a new marketing manager who insists that unit sales can be dramatically increased by dropping the selling price from $8 to $7. The marketing manager would like to use the following projections in the budget: ok ht Year 2 Quarter 2 65,000 120,000 Data Budgeted unit sales Selling price per unit Year 3 Quarter 1 90,000 90,000 nces 45,000 $7 75,000 A D E F G 1 Chapter 8: Applying Excel 2 3 Data Year 3 Quarter 1 4 1 2 5 Budgeted unit sales 2 65,000 3 120,000 45,000 75,000 90,000 90,000 6 s $ 7 - Selling price per unit 8 - Accounts receivable, beginning balance 9 - Sales collected in the quarter sales are made 10 Sales collected in the quarter after sales are made 11 Desired ending finished goods inventory is 12 - Finished goods inventory beginning 13 - Raw materials required to produce one unit 14 Desired ending inventory of raw materials is 15 - Raw materials inventory, beginning 16 - Raw material costs 17 - Raw materials purchases are paid 18 and 19 - Accounts payable for raw materials, beginning balance 7 per unit 65,000 75% 25% + 30% of the budgeted unit sales of the next quarter 12,000 units 5 pounds 10% of the next quarter's production needs 23,000 pounds 0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase 81,500 $ $ of 2 a. What are the total expected cash collections for the year under this revised budget? Expected cash collections for the year ut b. What is the total required production for the year under this revised budget? nces Total required production for the year c. What is the total cost of raw materials to be purchased for the year under this revised budget? Total cost of raw materials to be purchased for the year of 2 a. What are the total expected cash collections for the year under this revised budget? Expected cash collections for the year ut b. What is the total required production for the year under this revised budget? nces Total required production for the year c. What is the total cost of raw materials to be purchased for the year under this revised budget? Total cost of raw materials to be purchased for the year d. What are the total expected cash disbursements for raw materials for the year under this revised budget? Total expected cash disbursements for raw materials for the year e. After seeing this revised budget, the production manager cautioned that due to the current production constraint, a complex milling machine, the plant can produce no more than 90,000 units in any one quarter. Is this a potential problem? Yes O No