Fling Company has budgeted the following unit sales for 4 months in 2006:

April 21,000

May 24,000

June 31,000

July 30,000

Of the units budgeted, 40% are sold in the Western Region at an average price of $75 per unit, and the remainder are sold by the Eastern Region at an average price of $80 per unit.

Prepare sales budget with columns for each region and for the company in total for the month of June.