THE INFO IN THE FIRST PICTURE IS USED TO ADJUST THE EXCEL SHEET (PICTURES 2,3,&4) SEND THAT PICTURE ONCE COMPLETED.
THEN YOU MOVE ON TO PICTURE AND NOW USING THE EXCEL SPREADSHEET YOU ADJUST AD THE NEW INFOR AND ANSWER THE REST OF THE QUESTIONS. THERE IS NO OTHER INFORMATION TO GIVE.
Download the Applying Excel form and enter formulas in all cells that contain question marks. For example, in cell B26 enter the formula "=B5". Check your worksheet by changing the budgeted unit sales in Quarter 2 of Year 2 in cell C5 to 75,000 units. The required production for the year should be 274,000 units. The cost of raw materials to be purchased for the year should be $1,106,800, whereas the total cash disbursements for the year should be $1,095,980. If you do not get this answer, find the errors in your worksheet and correct them. 1 Chapter 8: Applying Excel 3 Data Year 2 Quarter 2 3 60,000 100,000 4 50,000 Year 3 Quarter 1 2 70,000 80,000 40,000 S8 5 Budgeted unit 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 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 16 . Raw material costs 17 . Raw materials purchases are paid 18 and 19. Accounts payable for raw materials, beginning balan $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 20 21 Enter a formula into each of the cells marked with a ? below 22 Review Problem: Budget Schedules 23 24 Construct the sales budget Year 2 Quarter 2 3 Year 3 Quarter 1 2 25 1 4 26 Budgeted unit sales 27 Selling price per unit 28 Total sales ce Year 2 Quarter 12 Year ? ? 30 Construct the schedule of expected cash collection 31 32 Beginning balance accounts receivable 33 First-quarter sales 34 Second-quarter sales 35 Third-quarter sales 36 Fourth-quarter sales 37 Total cash collections 38 39 Construct the production budget cos ? ? ? ? 40 1 4 Year 3 Quarter 12 Year ? 41 Budgeted unit sales 42 Add desired ending finished goods inventory 43 Total needs 44 Less beginning finished goods inventory 45 Required production in units ? ? ? ? Year 2 Quarter 2 3 ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? 46 Year 3 Quarter Year 2 Quarter 3 4 Year 47 Construct the raw materials purchases budget 48 49 Required production (units) 50 Raw materials required to produce one unit (pounds) 51 Production needs (pounds) 52 Add desired ending inventory of raw materials (pound 53 Total needs (pounds) 54 Less beginning inventory of raw materials (pounds) 55 Raw materials to be purchased (pounds) 56 Cost of raw materials per pound 57 Cost of raw materials to be purchased ? ? ------ ---------------- Year 2 Quarter Year ? 2 ? 59 Construct the schedule of expected cash payments 60 61 Beginning balance accounts payable 62 First quarter purchases 63 Second-quarter purchases 64 Third-quarter purchases 65 Fourth-quarter purchases 66 Total cash disbursements 67 68 ? ? ? ? ? ? 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 2 Quarter Year 3 Quarter Data Budgeted unit sales Selling price per unit 70,000 45,000 $7 105,000 65,000 90,000 95.000 I B C D E F G 1 Chapter 8: Applying Excel 2 3 Data 1 45,000 2 70,000 3 105,000 Year 3 Quarter 4 4 65,000 90,000 5 Budgeted unit sales 95,000 $ 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 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 16 Raw material costs 17_. Raw materials purchases are paid and 19.A 2. 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 18 S 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 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 80,000 units in any one quarter. Is this a potential problem? Yes O No
