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 ?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Filling in where “?” Are present
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
1
40,000
$8
$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
1
$0.80 per pound
60% in the quarter the purchases are made
40% in the quarter following purchase
$81,500
1
1
1
1
?
?
?
?
?
?
?
?|
?
?
?
Year 2 Quarter
2
3
60,000 100,000
?
?
?
?
?
Year 2 Quarter
2
3
2
2
2
2
?
Year 2 Quarter
3
?
?
?
?
?
2
?
Year 2 Quarter
3
?
?
?
?
?
?
?
?
?
?
Year 2 Quarter
3
?
?
?
?
?
?
2
?
?
?
?
?
?
?
?
?|
?
?
?
Year 2 Quarter
3
?
?
4
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
Transcribed Image Text: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 1 40,000 $8 $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 1 $0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase $81,500 1 1 1 1 ? ? ? ? ? ? ? ?| ? ? ? Year 2 Quarter 2 3 60,000 100,000 ? ? ? ? ? Year 2 Quarter 2 3 2 2 2 2 ? Year 2 Quarter 3 ? ? ? ? ? 2 ? Year 2 Quarter 3 ? ? ? ? ? ? ? ? ? ? Year 2 Quarter 3 ? ? ? ? ? ? 2 ? ? ? ? ? ? ? ? ?| ? ? ? Year 2 Quarter 3 ? ? 4 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
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 4 images

Blurred answer
Knowledge Booster
Accounting for Merchandise Inventory
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education