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 Year 2 Quarter 2 3 70,000 105,000 1 50,000 $ 7 4 60,000 Year 3 Quarter 1 2 90,000 100,000 Budgeted unit sales Selling price per unit A B D E F G 1 Chapter 8: Applying Excel 2 3 Data Year 3 Quarter 4 1 2 3 4 1 2 5 Budgeted unit sales 50,000 70,000 105,000 60,000 90,000 100,000 6 7. Selling price per unit $ 7 7 per unit 65,000 8 Accounts receivable, beginning balance $ 9 Sales collected in the quarter sales are made 75% 10 Sales collected in the quarter after sales are made 25% 11 30% of the budgeted unit sales of the next quarter 12,000 units 5 pounds 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 10% of the next quarter's production needs 23,000 pounds $ 0.80 per pound 60% in the quarter the purchases are made 18 and 40% in the quarter following purchase 19 Accounts payable for raw materials, beginning balance $ 81,500 a. What are the total expected cash collections for the year under this revised budget? Expected cash collections for the year b. What is the total required production for the year under this revised budget? 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? Total expected cash disbursements for raw materials for the year