Requirement 2: The company just hired a new marketing manager who insists 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 1 Chapter 8: Applying Excel A 50,000 $7 Year 2 Quarter 2 Year 3 Quarter 1 2 65,000 120,000 65,000 80,000 100,000 B C D E F G 2 3 Data 4 5 Budgeted unit sales 2 3 4 50,000 65,000 120,000 65,000 6 7 Selling price per unit 8 •Accounts receivable, beginning balance Sales collected in the quarter sales are made S 7 per unit 65,000 75% 9 Sales collected in the quarter after sales are made 10 Desired ending finished goods inventory is 25% 30% of the budgeted unit sales of the next quarter 11 Finished goods inventory, beginning 12,000 units 12 Raw materials required to produce one unit 13 Desired ending inventory of raw materials is 14 Raw materials inventory, beginning 5 pounds 10% of the next quarter's production needs 23,000 pounds 15 Raw material costs S 0.80 per pound 16 Raw materials purchases are paid 60% in the quarter the purchases are made 17 and 18 Accounts payable for raw materials, beginning balance S 40% in the quarter following purchase 81,500 19 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 Year 3 Quarter 1 2 80,000 100,000 e. After seeing this revised budget, the production manager cautioned that due to the limited availability of a complex milling machine, the plant can produce no more than 90,000 units in any one quarter. Is this a potential problem? Yes
Requirement 2: The company just hired a new marketing manager who insists 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 1 Chapter 8: Applying Excel A 50,000 $7 Year 2 Quarter 2 Year 3 Quarter 1 2 65,000 120,000 65,000 80,000 100,000 B C D E F G 2 3 Data 4 5 Budgeted unit sales 2 3 4 50,000 65,000 120,000 65,000 6 7 Selling price per unit 8 •Accounts receivable, beginning balance Sales collected in the quarter sales are made S 7 per unit 65,000 75% 9 Sales collected in the quarter after sales are made 10 Desired ending finished goods inventory is 25% 30% of the budgeted unit sales of the next quarter 11 Finished goods inventory, beginning 12,000 units 12 Raw materials required to produce one unit 13 Desired ending inventory of raw materials is 14 Raw materials inventory, beginning 5 pounds 10% of the next quarter's production needs 23,000 pounds 15 Raw material costs S 0.80 per pound 16 Raw materials purchases are paid 60% in the quarter the purchases are made 17 and 18 Accounts payable for raw materials, beginning balance S 40% in the quarter following purchase 81,500 19 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 Year 3 Quarter 1 2 80,000 100,000 e. After seeing this revised budget, the production manager cautioned that due to the limited availability of a complex milling machine, the plant can produce no more than 90,000 units in any one quarter. Is this a potential problem? Yes
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
100%
None
Transcribed Image Text:Requirement 2:
The company just hired a new marketing manager who insists 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
1 Chapter 8: Applying Excel
A
50,000
$7
Year 2 Quarter
2
Year 3 Quarter
1
2
65,000
120,000
65,000
80,000
100,000
B
C
D
E
F
G
2
3
Data
4
5
Budgeted unit sales
2
3
4
50,000
65,000
120,000
65,000
6
7
Selling price per unit
8
•Accounts receivable, beginning balance
Sales collected in the quarter sales are made
S
7 per unit
65,000
75%
9
Sales collected in the quarter after sales are made
10
Desired ending finished goods inventory is
25%
30% of the budgeted unit sales of the next quarter
11
Finished goods inventory, beginning
12,000 units
12
Raw materials required to produce one unit
13
Desired ending inventory of raw materials is
14
Raw materials inventory, beginning
5 pounds
10% of the next quarter's production needs
23,000 pounds
15
Raw material costs
S
0.80 per pound
16
Raw materials purchases are paid
60% in the quarter the purchases are made
17
and
18
Accounts payable for raw materials, beginning balance
S
40% in the quarter following purchase
81,500
19
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
Year 3 Quarter
1
2
80,000
100,000
e. After seeing this revised budget, the production manager cautioned that due to the limited availability of a complex milling machine,
the plant can produce no more than 90,000 units in any one quarter. Is this a potential problem?
Yes
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education