Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

  1. 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 30,660 15,052
    Central 8,137 3,528
    West 7,008 2,472
    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 29,200 $32 $934,400
    Central 7,900 32 252,800
    West 7,300 32 233,600
    Total 44,400 $1,420,800
    12" 16" Frame:
    East 14,200 $33 $468,600
    Central 3,600 33 118,800
    West 2,400 33 79,200
    Total 20,200 $666,600
    Total revenue from sales $2,087,400

    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 $33 and the unit selling price for the 12" 16" frame is expected to increase to $35, 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 $

Check My Work5 more Check My Work uses remaining.

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

The ASQ Auditing Handbook

Authors: J. P. Russell

3rd Edition

0873896661, 978-0873896665

More Books

Students also viewed these Accounting questions