1. Sales and Production Budgets

   Vibrant Inc. manufactures two models of speakers, Rumble and Thunder. Based on the following production and sales data for June, prepare (a) a sales budget and (b) a production budget:

   	Rumble		Thunder
   Estimated inventory (units), June 1	235		75
   Desired inventory (units), June 30	270		65
   Expected sales volume (units):
   North Region	2,800		3,150
   South Region	4,900		5,550
   Unit sales price	$145		$195

   a. Prepare a sales budget.

   Vibrant Inc. Sales Budget For the Month Ending June 30

   Product and Area	Unit Sales Volume	Unit Selling Price	Total Sales
   Model Rumble:
   North Region	fill in the blank 84ad8cfaf06a033_1	$fill in the blank 84ad8cfaf06a033_2	$fill in the blank 84ad8cfaf06a033_3
   South Region	fill in the blank 84ad8cfaf06a033_4	fill in the blank 84ad8cfaf06a033_5	fill in the blank 84ad8cfaf06a033_6
   Total	fill in the blank 84ad8cfaf06a033_7		$fill in the blank 84ad8cfaf06a033_8
   Model Thunder:
   North Region	fill in the blank 84ad8cfaf06a033_9	$fill in the blank 84ad8cfaf06a033_10	$fill in the blank 84ad8cfaf06a033_11
   South Region	fill in the blank 84ad8cfaf06a033_12	fill in the blank 84ad8cfaf06a033_13	fill in the blank 84ad8cfaf06a033_14
   Total	fill in the blank 84ad8cfaf06a033_15		$fill in the blank 84ad8cfaf06a033_16
   Total revenue from sales			$fill in the blank 84ad8cfaf06a033_17

   b. Prepare a production budget.

   Vibrant Inc. Production Budget For the Month Ending June 30

   	Units Model Rumble	Units Model Thunder
   Expected units to be sold	fill in the blank 47c6baffbff707e_1	fill in the blank 47c6baffbff707e_2
   Less desired inventory, June 30Less estimated inventory, June 1Plus desired inventory, June 30Plus estimated inventory, June 1	- Select -	- Select -
   Total units required	fill in the blank 47c6baffbff707e_6	fill in the blank 47c6baffbff707e_7
   Less desired inventory, June 30Less estimated inventory, June 1Plus desired inventory, June 30Plus estimated inventory, June 1	- Select -	- Select -
   Total units to be produced	fill in the blank 47c6baffbff707e_11	fill in the blank 47c6baffbff707e_12