! Required information The Chapter 8 Form worksheet is to be used to create your own worksheet version of the Review Problem in the text Requirement 2: The company has just hired a new marketing manager who insists that unlt 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 Data budgeted unit sales Selling price per unit Year 2 Quarter 2. 70,000 115,000 Year 3 Quarter 1 80,000 100,000 45,000 $7 75,000 B D E F G 1 4 2 70.000 45.000 3 115,000 1 Chapter 8: Applying Excel 2 3 Data 4 5 Budgeted unt sales 6 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 for sales are made 11 Desired ending finished goods inventory is 12 Finished goods inventory beginning Year 3 Quarter + 80.000 75,000 2 100.000 5 5 7 per unit 65,000 75% 25% 30% of the budgeted unit sales of the next quarter 12.000 unit + in 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 $ 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 o. What are the total expected cash collections for the year under this revised budget? Capacitacions for the year b. What is the total required production for the year under this revised budget? Total quedouction for the 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 your d. What are the total expected cash disbursements for raw materials for the year under this revised budget? Tots expected clubursements for raw materials for the 1.180.620 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? No Yes ! Required information The Chapter 8 Form worksheet is to be used to create your own worksheet version of the Review Problem in the text Requirement 2: The company has just hired a new marketing manager who insists that unlt 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 Data budgeted unit sales Selling price per unit Year 2 Quarter 2. 70,000 115,000 Year 3 Quarter 1 80,000 100,000 45,000 $7 75,000 B D E F G 1 4 2 70.000 45.000 3 115,000 1 Chapter 8: Applying Excel 2 3 Data 4 5 Budgeted unt sales 6 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 for sales are made 11 Desired ending finished goods inventory is 12 Finished goods inventory beginning Year 3 Quarter + 80.000 75,000 2 100.000 5 5 7 per unit 65,000 75% 25% 30% of the budgeted unit sales of the next quarter 12.000 unit + in 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 $ 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 o. What are the total expected cash collections for the year under this revised budget? Capacitacions for the year b. What is the total required production for the year under this revised budget? Total quedouction for the 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 your d. What are the total expected cash disbursements for raw materials for the year under this revised budget? Tots expected clubursements for raw materials for the 1.180.620 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? No Yes
