a. What are the total expected cash collections for the year under this revised budget?

b. What is the total required production for the year under this revised budget?

c. What is the total cost of raw materials to be purchased for the year under this revised budget?

d. What are the total expected cash disbursements for raw materials for the year under this revised budget?

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?

sheet is to be used to create your own worksheet version of the Rev ew marketing manager who insists that unit sales can be dramatically ing manager would like to use the following projections in the budget: 1 50,000 $7 Year 2 Quarter 2 3 65,000 115,000 4 75,000 Year 3 Quarter 1 2 80,000 100,000 B D 1 2 3 50,000 65,000 115,000 $ ning balance $ 7 per unit 65,000 75% ter sales are made ter after sales are made 25% Prev GOD 2 of 2 Next equired information A B C D E F G Chapter 8: Applying Excel Data Year 3 Quarter 3 4 1 2 2 65.000 Budgeted unit sales 50,000 115,000 75,000 80,000 100,000 $ 7 per unit 65,000 $ 75% 7 Selling price per unit 3 Accounts receivable, beginning balance Sales collected in the quarter sales are made 20 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 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 $ S