Question
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
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:
Unit Sales | ||||
8" 10" Frame | 12" 16" Frame | |||
East | 30,385 | 11,960 | ||
Central | 7,474 | 4,704 | ||
West | 6,596 | 4,017 |
Raphael Frame Company Sales Budget For the Year Ending December 31, 20Y8 | |||||||
Product and Area | Unit Sales Volume | Unit Selling Price | Total Sales | ||||
8" 10" Frame: | |||||||
East | 29,500 | $25 | $737,500 | ||||
Central | 7,400 | 25 | 185,000 | ||||
West | 6,800 | 25 | 170,000 | ||||
Total | 43,700 | $1,092,500 | |||||
12" 16" Frame: | |||||||
East | 11,500 | $40 | $460,000 | ||||
Central | 4,800 | 40 | 192,000 | ||||
West | 3,900 | 40 | 156,000 | ||||
Total | 20,200 | $808,000 | |||||
Total revenue from sales | $1,900,500 |
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" 10" frame is expected to increase to $26 and the unit selling price for the 12" 16" frame is expected to increase to $42, effective January 1, 20Y9.
Required:
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.
Unit Sales, Year Ended 20Y8 | Increase (Decrease) Actual Over Budget | ||||||
Budget | Actual Sales | Amount | Percent | ||||
8" 10" Frame: | |||||||
East | % | ||||||
Central | % | ||||||
West | % | ||||||
12" 16" Frame: | |||||||
East | % | ||||||
Central | % | ||||||
West | % |
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.
20Y8 Actual Units | Percentage Increase (Decrease) | 20Y9 Budgeted Units (rounded) | |||
8" 10" Frame: | |||||
East | % | ||||
Central | % | ||||
West | % | ||||
12" 16" Frame: | |||||
East | % | ||||
Central | % | ||||
West | % |
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" 10" Frame: | |||
East | $ | $ | |
Central | |||
West | |||
Total | $ | ||
12" 16" Frame: | |||
East | $ | $ | |
Central | |||
West | |||
Total | $ | ||
Total revenue from sales | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started