48ec449cc8e37f7691033677a82dffba Chapter 8: Applying Excel Data • • Budgeted unit sales Selling price per unit • Accounts receivable, beginning balance Sales collected in the quarter sales are made Sales collected in the quarter after sales are made Desired ending finished goods inventory is Finished goods inventory, beginning Raw materials required to produce one unit Desired ending inventory of raw materials is Raw materials inventory, beginning Raw material costs Raw materials purchases are paid and • Accounts payable for raw materials, beginning balance Year 2 Quarter 1 2 3 4 40,000 60,000 100,000 50,000 $8 per unit $65,000 75% 25% 30% of the budgeted unit sales of the next qua 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 Enter a formula into each of the cells marked with a ? below Review Problem: Budget Schedules Construct the sales budget Budgeted unit sales Selling price per unit Total sales Year 2 Quarter 1 2 3 4 ? ? ? ? ? ? ? ? Construct the schedule of expected cash collections Year 2 Quarter 1 2 3 4 Accounts receivable, beginning balance ? First-quarter sales ? ? Second-quarter sales งง ? Third-quarter sales Fourth-quarter sales Total cash collections ? ? 22 ? ? ? ? ? ? Construct the production budget Year 2 Quarter 1 2 3 4 Budgeted unit sales ? ? ? Add desired finished goods inventory Total needs ? ? ? ? ? ? ? Less beginning inventory ? ? ? ? Required production ? ? ? ? Construct the raw materials purchases budget Year 2 Quarter 1 2 3 4 Required production (units) ? ? ? ? Raw materials required to produce one unit ? ? ? Production needs (pounds) ? ? ? ? Add desired ending inventory of raw materials (pounds) Total needs (pounds) ? ? ? ? ? ? ? Less beginning inventory of raw materials (pounds) ? ? ? ? Raw materials to be purchased ? ? ? ? Cost of raw materials per pound ? ? ? ? Cost of raw materials to be purchased Page 1 ? ? ? ?
48ec449cc8e37f7691033677a82dffba Chapter 8: Applying Excel Data • • Budgeted unit sales Selling price per unit • Accounts receivable, beginning balance Sales collected in the quarter sales are made Sales collected in the quarter after sales are made Desired ending finished goods inventory is Finished goods inventory, beginning Raw materials required to produce one unit Desired ending inventory of raw materials is Raw materials inventory, beginning Raw material costs Raw materials purchases are paid and • Accounts payable for raw materials, beginning balance Year 2 Quarter 1 2 3 4 40,000 60,000 100,000 50,000 $8 per unit $65,000 75% 25% 30% of the budgeted unit sales of the next qua 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 Enter a formula into each of the cells marked with a ? below Review Problem: Budget Schedules Construct the sales budget Budgeted unit sales Selling price per unit Total sales Year 2 Quarter 1 2 3 4 ? ? ? ? ? ? ? ? Construct the schedule of expected cash collections Year 2 Quarter 1 2 3 4 Accounts receivable, beginning balance ? First-quarter sales ? ? Second-quarter sales งง ? Third-quarter sales Fourth-quarter sales Total cash collections ? ? 22 ? ? ? ? ? ? Construct the production budget Year 2 Quarter 1 2 3 4 Budgeted unit sales ? ? ? Add desired finished goods inventory Total needs ? ? ? ? ? ? ? Less beginning inventory ? ? ? ? Required production ? ? ? ? Construct the raw materials purchases budget Year 2 Quarter 1 2 3 4 Required production (units) ? ? ? ? Raw materials required to produce one unit ? ? ? Production needs (pounds) ? ? ? ? Add desired ending inventory of raw materials (pounds) Total needs (pounds) ? ? ? ? ? ? ? Less beginning inventory of raw materials (pounds) ? ? ? ? Raw materials to be purchased ? ? ? ? Cost of raw materials per pound ? ? ? ? Cost of raw materials to be purchased Page 1 ? ? ? ?
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
I need help filling in all of the blanks on this Excel sheet. I have to check the worksheet by changing the budgeted unit sales in Quarter 2 of Year 2 in cell C5 to 75,000 units. The total expected cash collections for the year should now be $2,085,000. 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.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
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