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: Year 3 Quarter Data Budgeted unit sales Selling price per unit Year 2 Quarter 23 70, eee 120,eee 50,000 4 75,900 85,000 90,000 $7 ABC Chapter 8: Applying Excel 1 3 Data Year 3 Quarter 2 3 120,000 50,000 5 Budgeted unit sales 70,000 75,000 85,000 90,000 7 per unit 7 8 . Selling price per unit - Accounts receivable, beginning balance $ S 65,000 Check Required information T Data Year 3 Quarter / 2 3 4 2 - 1 50,000 Budgeted unit sales 70.000 120,000 75,000 85,000 90,00 - S $ . - Selling price per unit - Accounts receivable, beginning balance - Sales collected in the quarter sales are made - Sales collected in the quarter after sales are made - Desired ending finished goods inventory is - Finished goods inventory, beginning - Raw materials required to produce one unit Desired ending Inventory of raw materials is Raw materials inventory beginning - Raw material costs Raw materials purchases are paid and 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 S S Required information 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 years 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 $ 3,428,530 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