Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Forecast sales volume and sales budget For 2 0 Y 8 , Raphael Frame Company prepared the sales budget that follows. At the end of

Forecast sales volume and sales budget
For 20Y8, Raphael Frame Company prepared the sales budget that follows.
At the end of December 20Y8, the following unit sales data were reported for the year:
Line Item Description Unit Sales
8"\times 10"
Frame Unit Sales
12"\times 16"
Frame
East 26,8839,776
Central 7,0703,136
West 6,2402,448
Raphael Frame Company
Sales Budget
For the Year Ending December 31,20Y8
Product and Area Unit Sales
Volume Unit Selling
Price Total Sales
8"\times 10" Frame:
East 26,100 $32 $835,200
Central 7,00032224,000
West 6,50032208,000
Total 39,600 $1,267,200
12"\times 16" Frame:
East 9,400 $33 $310,200
Central 3,20033105,600
West 2,4003379,200
Total 15,000 $495,000
Total revenue from sales $1,762,200
For the year ending December 31,20Y9, unit sales are expected to follow the patterns established during the year ending December 31,20Y8. The unit selling price for the 8"\times 10" frame is expected to increase to $33 and the unit selling price for the 12"\times 16" frame is expected to increase to $35, effective January 1,20Y9.
Required:
Question Content Area
1. Compute the increase or decrease of actual unit sales for the year ended December 31,20Y8, over budget. Use the minus sign to indicate a decrease in amount and percent. Round percents to the nearest whole percent.
Line Item Description Unit Sales,
Year Ended
20Y8 Budget Unit Sales,
Year Ended 20Y8
Actual Sales Increase (Decrease)
Actual Over
Budget Amount Increase (Decrease)
Actual Over
Budget Percent
8"\times 10" Frame:
East fill in the blank 1 of 24
fill in the blank 2 of 24
fill in the blank 3 of 24
fill in the blank 4 of 24
%
Central fill in the blank 5 of 24
fill in the blank 6 of 24
fill in the blank 7 of 24
fill in the blank 8 of 24
%
West fill in the blank 9 of 24
fill in the blank 10 of 24
fill in the blank 11 of 24
fill in the blank 12 of 24
%
12"\times 16" Frame:
East fill in the blank 13 of 24
fill in the blank 14 of 24
fill in the blank 15 of 24
fill in the blank 16 of 24
%
Central fill in the blank 17 of 24
fill in the blank 18 of 24
fill in the blank 19 of 24
fill in the blank 20 of 24
%
West fill in the blank 21 of 24
fill in the blank 22 of 24
fill in the blank 23 of 24
fill in the blank 24 of 24
%
2. Assuming that the increase or decrease in actual sales to budget indicated in part (1) is to continue in 20Y9, compute the unit sales volume to be used for preparing the sales budget for the year ending December 31,20Y9. Use the minus sign to indicate a decrease in percent. Round budgeted units to the nearest whole unit.
Line Item Description 20Y8
Actual
Units Percentage
Increase
(Decrease)20Y9
Budgeted
Units (rounded)
8"\times 10" Frame:
East fill in the blank 1 of 18
fill in the blank 2 of 18
% fill in the blank 3 of 18
Central fill in the blank 4 of 18
fill in the blank 5 of 18
% fill in the blank 6 of 18
West fill in the blank 7 of 18
fill in the blank 8 of 18
% fill in the blank 9 of 18
12"\times 16" Frame:
East fill in the blank 10 of 18
fill in the blank 11 of 18
% fill in the blank 12 of 18
Central fill in the blank 13 of 18
fill in the blank 14 of 18
% fill in the blank 15 of 18
West fill in the blank 16 of 18
fill in the blank 17 of 18
% fill in the blank 18 of 18
Question Content Area
3. Prepare a sales budget for the year ending December 31,20Y9.
Raphael Frame Company
Sales Budget
For the Year Ending December 31,20Y9
Product and Area Unit
Sales
Volume Unit
Selling
Price
Total
Sales
8"\times 10" Frame:
East East
$East
$East
Central Central
Central
Central
West West
West
West
Total Total
$Total
12"\times 16" Frame:
East East
$East
$East
Central Central
Central
Central
West West
West
West
Total Total
$Total
Total revenue from sales $Total revenue from sales

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Cost Accounting A Managerial Emphasis

Authors: Charles T. Horngren, George Foster, Srikant M. Datar

9th Edition

0306457229, 978-0306457227

More Books

Students also viewed these Accounting questions