Cash Disbursements Assignment

Chapter 8 Applying Excel (B) Saved Help Save & Exit Subm Check my work mode: This shows what is correct or incorrect for the work you have completed so far, It does not indicate completion. w wwww.ea.. Return to question 1 Required information to be used to create your own worksheet version of the Review Problem in the text. The Chapter 8 Form worksheet 1C points 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 2 Data 4 1 50,000 65,000 120,000 65,000 90,000 90,000 Budgeted unit sale8 Selling price per nit A B C D E F G Chapter 8: Applying Excel 3 Data Quarter Year 4 2 3 1 2

Budgeted unit sales 50,000 65,000 120,000 65,000 90,000 90,000 6 Selling price per unit 7 per unit Accounts receivable, beginning balance 65,000 Sales collected in the quarter sales are made 75% Sales collected in the quarter after sales are made 25% 10 Desired to end finished goods inventory is 11 30% of the budgeted unit sales of the next quarter Finished goods inventory, beginning 12 12,000 units 13 Raw materials required to produce one unit 5 pounds of the next quarter's production needs 14 Desired ending inventory of raw materials is 10% Raw materials inventory, beginning 15 23,000 pounds Raw material costs 16 0.80 per pound Raw materials purchases are paid 17 60% in the quarter the purchases are made in the quarter following purchase 18 and 40% Accounts payable for raw materials, beginning balance 81,500 10 points a. What are the total expected cash collections for the year under this revised budget? Answer is complete and correct. Expected cash collections for the $ 2,051,250 year b. What is the total required production for the year under this revised budget? Answer is complete and ccorrect. Total required production for the 315,000-year ints c. What is the total cost of raw materials to be purchased for the year under this revised budget? The answer is complete but not entirely correct Total cost of raw materials to be purchased for the year $1,266,800(X d. What is the total expected cash disbursements for raw materials for the year under this revised budget? The answer is complete but not entirely correct Total expected cash disbursements for raw materials for the 1,233,820X 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 90,000 units any one quarter. Is this a potential problem? No Yes