Please show work in excel.Exercise 10-7

Clinton Industrial has estimated that production for the next five quarters will be:

Production Information

1st quarter, 201742,000 units

2nd quarter, 201738,000 units

3rd quarter, 201745,000 units

4th quarter, 201737,000 units

1st quarter, 201844,000 units

Finished units of production require 6 pounds of raw material per unit. The raw material cost is $5 per pound. There is $214,200 of raw material on hand at the beginning of the first quarter, 2017. Clinton desires to have 17 percent of next quarter's material requirements on hand at the end of each quarter.

Prepare quarterly direct materials purchases budgets for Clinton Industrial for 2017.

Exercise 10-7 Clinton Industrial has estimated that production for the next five quarters will be: Production Information 1st quarter, 2017 42,000 units 2nd quarter, 2017 38,000 units 3rd quarter, 2017 45,000 units 4th quarter, 2017 37,000 units 1st quarter, 2018 44,000 units Finished units of production require 6 pounds of raw material per unit. The raw material cost is $5 per pound. There is $214,200 of raw material on hand at the beginning of the first quarter, 2017. Clinton desires to have 17 percent of next quarter's material requirements on hand at the end of each quarter. Prepare quarterly direct materials purchases budgets for Clinton Industrial for 2017. Clinton Industrial Direct Materials Purchases Budget For the Year Ending December 31, 2017 Quarter 1 Quarter 2 $ : : Quarter 3 $ Quarter 4 $ Year $ $ $ $ $ $ $