Homework Help is Here – Start Your Trial Now!
Business
Accounting
ntain question marks. f Year 2 in cell C5 to 75,000 units. The required production for the year she 10, whereas the total cash disbursements for the year should be $1,095,98

ntain question marks. f Year 2 in cell C5 to 75,000 units. The required production for the year she 10, whereas the total cash disbursements for the year should be $1,095,98

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question

Please include the excel formulas too! If someone can help me I will give a thumbs up! Please help me with the last two sections that are not filled out yet. Thanks! :)

! Required information The Chapter 8 Form worksheet is to be used to create your own worksheet version of the Review Problem in the text. Download the Applying Excel form and enter formulas in all cells that contain question marks. For example, in cell B26 enter the formula "= B5", Check your worksheet by changing the budgeted unit sales in Quarter 2 of Year 2 in cell C5 to 75,000 units. 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. If you do not get this answer, find the errors in your worksheet and correct them.
Transcribed Image Text:! Required information The Chapter 8 Form worksheet is to be used to create your own worksheet version of the Review Problem in the text. Download the Applying Excel form and enter formulas in all cells that contain question marks. For example, in cell B26 enter the formula "= B5", Check your worksheet by changing the budgeted unit sales in Quarter 2 of Year 2 in cell C5 to 75,000 units. 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. If you do not get this answer, find the errors in your worksheet and correct them.
A1 fx Chapter 8: Applying Excel A В D E F G H 1 Chapter 8: Applying Excel 2 3 Data Year 2 Quarter Year 3 Quarter 4 1 3 4 2 5 Budgeted unit sales 40.000 75.000 100,000 50,000 70,000 80,000 6 $8 per unit 7· Selling price per unit • Accounts receivable, beginning balance 9 · Sales collected in the quarter sales are made 8 $65,000 75% 10 · Sales collected in the quarter after sales are made 11 · Desired ending finished goods inventory is 12 · Finished goods inventory, beginning 13 · Raw materials required to produce one unit 14 · Desired ending inventory of raw materials is 15 · Raw materials inventory, beginning 16 · Raw material costs 17 · Raw materials purchases are paid 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 $0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase $81,500 18 and 19 · Accounts payable for raw materials, beginning balance 20 21 Enter a formula into each of the cells marked with a ? below 22 Review Problem: Budget Schedules 23 24 Construct the sales budget Year 2 Quarter Year 3 Quarter 25 1 2 3 4 1 40,000 $8 75.000 26 Budgeted unit sales 27 Selling price per unit 28 Total sales 100,000 $8 80.000 $8 50,000 70,000 $8 $8 $8 $320,000 $600,000 $800,000 $400,000 $560.000 $640,000 29 30 Construct the schedule of expected cash collections Year 2 Quarter 31 1 2 3 4 Year 32 Accounts receivable, beginning balance 33 First-quarter sales 34 Second-quarter sales 35 Third-quarter sales 36 Fourth-quarter sales 37 Total cash collections $ 65,000 $ 65,000 80,000 450,000 $ 150,000 240,000 $ 320,000 600,000 600,000 $ 200,000 800,000 300,000 300.000 $ 305,000 $ 530,000 $ 750,000 $ 500,000 $ 2,085,000 38 39 Construct the production budget Year 2 Quarter Year 3 Quarter Year 265,000 40 1 3 4 1 2 41 Budgeted unit sales 42 Add desired finished goods inventory 43 Total needs 50,000 21,000 71,000 70,000 24,000 40,000 75,000 100,000 80,000 22,500 30,000 15,000 21,000 62,500 105,000 115,000 286,000 94,000 12,000 50,500 44 Less beginning inventory 22,500 15,000 12,000 21,000 30,000 85,000 45 Required production 82,500 56,000 274,000 73,000 46 47 Construct the raw materials purchases budget Year 2 Quarter Year 3 Quarter 48 1 3 4 Year 1 49 Required production (units) 50 Raw materials required to produce one unit 51 Production needs (pounds) 52 Add desired ending inventory of raw materials (pounds) 53 Total needs (pounds) 54 Less beginning inventory of raw materials (pounds) 55 Raw materials to be purchased 56 Cost of raw materials per pound 57 Cost of raw materials to be purchased ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? 58 59 Construct the schedule of expected cash payments Year 2 Quarter 60 1 2 3 4 Year 61 Accounts payable, beginning balance 62 First-quarter purchases 63 Second-quarter purchases 64 Third-quarter purchases 65 Fourth-quarter purchases ? ? ? ? 66 Total cash disbursements ? ? ? ? 67
Transcribed Image Text:A1 fx Chapter 8: Applying Excel A В D E F G H 1 Chapter 8: Applying Excel 2 3 Data Year 2 Quarter Year 3 Quarter 4 1 3 4 2 5 Budgeted unit sales 40.000 75.000 100,000 50,000 70,000 80,000 6 $8 per unit 7· Selling price per unit • Accounts receivable, beginning balance 9 · Sales collected in the quarter sales are made 8 $65,000 75% 10 · Sales collected in the quarter after sales are made 11 · Desired ending finished goods inventory is 12 · Finished goods inventory, beginning 13 · Raw materials required to produce one unit 14 · Desired ending inventory of raw materials is 15 · Raw materials inventory, beginning 16 · Raw material costs 17 · Raw materials purchases are paid 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 $0.80 per pound 60% in the quarter the purchases are made 40% in the quarter following purchase $81,500 18 and 19 · Accounts payable for raw materials, beginning balance 20 21 Enter a formula into each of the cells marked with a ? below 22 Review Problem: Budget Schedules 23 24 Construct the sales budget Year 2 Quarter Year 3 Quarter 25 1 2 3 4 1 40,000 $8 75.000 26 Budgeted unit sales 27 Selling price per unit 28 Total sales 100,000 $8 80.000 $8 50,000 70,000 $8 $8 $8 $320,000 $600,000 $800,000 $400,000 $560.000 $640,000 29 30 Construct the schedule of expected cash collections Year 2 Quarter 31 1 2 3 4 Year 32 Accounts receivable, beginning balance 33 First-quarter sales 34 Second-quarter sales 35 Third-quarter sales 36 Fourth-quarter sales 37 Total cash collections $ 65,000 $ 65,000 80,000 450,000 $ 150,000 240,000 $ 320,000 600,000 600,000 $ 200,000 800,000 300,000 300.000 $ 305,000 $ 530,000 $ 750,000 $ 500,000 $ 2,085,000 38 39 Construct the production budget Year 2 Quarter Year 3 Quarter Year 265,000 40 1 3 4 1 2 41 Budgeted unit sales 42 Add desired finished goods inventory 43 Total needs 50,000 21,000 71,000 70,000 24,000 40,000 75,000 100,000 80,000 22,500 30,000 15,000 21,000 62,500 105,000 115,000 286,000 94,000 12,000 50,500 44 Less beginning inventory 22,500 15,000 12,000 21,000 30,000 85,000 45 Required production 82,500 56,000 274,000 73,000 46 47 Construct the raw materials purchases budget Year 2 Quarter Year 3 Quarter 48 1 3 4 Year 1 49 Required production (units) 50 Raw materials required to produce one unit 51 Production needs (pounds) 52 Add desired ending inventory of raw materials (pounds) 53 Total needs (pounds) 54 Less beginning inventory of raw materials (pounds) 55 Raw materials to be purchased 56 Cost of raw materials per pound 57 Cost of raw materials to be purchased ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? ? 58 59 Construct the schedule of expected cash payments Year 2 Quarter 60 1 2 3 4 Year 61 Accounts payable, beginning balance 62 First-quarter purchases 63 Second-quarter purchases 64 Third-quarter purchases 65 Fourth-quarter purchases ? ? ? ? 66 Total cash disbursements ? ? ? ? 67
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 6 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Financial Information
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.
Similar questions
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
SEE MORE TEXTBOOKS