and excel Check my work price from $8 to $7. The marketing manager would like to use the following projections in the budget: Year 2 Quarter Year 3 Quartar 45,000 65.000 120,000 75,000 85,000 100.000 Budgeted unit sales Selling price per unit 1 Chapter 8: Applying Excel Data Year 3 Quarter 5 120.000 Budgeted unt sales 75,000 85.000 100.000 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 ofer 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 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 50% in the quarter the purchases are made 40% in the quarter following purchase 81,500 18 and Accounts payable for raw materials, beginning balance 19 $ Required information a. What are the total expected cash collections for the year under this revised budget? Expected cash collections for the year sok b. What is the total required production for the year under this revised budget? ences 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