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 materials cost Raw materials purchases are paid and Accounts payable for raw materials, beginning balance Enter the formula into each of the cells marked with a? below. Review Problem: Budget Schedules Construct the sales budget Budgeted unit sales Saling price per unit Total sales Construct the schedule of expected cash collections Beginning balance accounts receivable First-quarter sales Second-quarter sales Third-quarter sales Fourth-quarter sales Total cash collections Construct the production budget Budgeted unit sales Add desired ending finished goods inventory Total needs Less beginning finished goods inventory Required production in units Construct the raw materials purchases budget Required production (units) Raw materials required to produce one unit (pounds) Production needs (pounds) Add desired units of ending raw materials inventory (pounds) Total needs (pounds) Less beginning inventory of raw materials (pounds) Raw materials to be produced (pounds) Cost of raw materials per pound Cost of raw materials to be purchased Construct the schedule of expected cash payments Beginning balance accounts payable First-quarter purchases Second-quarter purchases Third-quarter purchases Fourth-quarter purchases Total cash disbursements 40,000 $8 $65,000 75% 25% 30% of the budgeted unit sales of the next quarter 12,000 units 1 5 pounds 10% of the next quarter's production needs 23,000 pounds 1 $0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase $81,500 1 1 1 ? ? ? ? ? ? ? ? ? ? ? ? ? Year 2 Quarter 2 60,000 ? ? ? ? ? Year 2 Quarter 2 3 2 2 2 2 ? ? ? ? ? Year 2 Quarter 3 ? ? ? ? ? ? 3 100,000 ? ? ? Year 2 Quarter 3 ? ? ? ? ? ? ? ? ? ? ? ? Year 2 Quarter 3 ? ? ? ? ? ? ? ? ? ? ? ? Year 2 Quarter 3 ? ? 50,000 ? ? 4 4 4 4 4 ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? 2 Year 3 Quarter 2 1 70,000 1 Year 3 Quarter 2 Year Year Year Year ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? 80,000 ? Year 3 Quarter 1 ? Year 3 Quarter 1 ? ? 2 ?