Requirement 2: The company has just hired a new marketing manager who insists that unit sales...

Transcribed Image Text:

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 Data Budgeted unit sales Selling price per unit Year 2 Quarter 1 45,000 2 65,000 105,000 65,000 $7 Year 3 Quarter 1 85,000 100,000 L Chapter 8: Applying Excel 2 3 Data 4 5 Budgeted unit sales 6 7 Selling price per unit A B C D E F G Year 3 Quarter 1 2 3 4 1 2 45,000 65,000 105,000 65,000 85,000 100,000 $ 7 per unit $ 65,000 75% 25% B Accounts receivable, beginning balance 9. Sales collected in the quarter sales are made 10 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 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 16 Raw material costs $ 080 per pound 17 Raw materials purchases are paid 16. and 60% in the quarter the purchases are made 40% in the quarter following purchase 19 Accounts payable for raw materials, beginning balance S 81,500 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 Data Budgeted unit sales Selling price per unit Year 2 Quarter 1 45,000 2 65,000 105,000 65,000 $7 Year 3 Quarter 1 85,000 100,000 L Chapter 8: Applying Excel 2 3 Data 4 5 Budgeted unit sales 6 7 Selling price per unit A B C D E F G Year 3 Quarter 1 2 3 4 1 2 45,000 65,000 105,000 65,000 85,000 100,000 $ 7 per unit $ 65,000 75% 25% B Accounts receivable, beginning balance 9. Sales collected in the quarter sales are made 10 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 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 16 Raw material costs $ 080 per pound 17 Raw materials purchases are paid 16. and 60% in the quarter the purchases are made 40% in the quarter following purchase 19 Accounts payable for raw materials, beginning balance S 81,500