Question

Sonic 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	284		78
Desired inventory (units), June 30	327		68
Expected sales volume (units):
Midwest Region	3,750		4,200
South Region	5,600		4,850
Unit sales price	$135		$200

a. Prepare a sales budget.

Sonic Inc.
Sales Budget
For the Month Ending June 30
Product and Area	Unit Sales Volume	Unit Selling Price	Total Sales
Model: Rumble
Midwest Region		$	$
South Region
Total			$
Model: Thunder
Midwest Region		$	$
South Region
Total			$
Total revenue from sales			$

Feedback

b. Prepare a production budget. For those boxes in which you must enter subtracted or negative numbers use a minus sign.

Sonic Inc.
Production Budget
For the Month Ending June 30
	Units Rumble	Units Thunder
Expected units to be sold
Desired inventory, June 30
Total
Estimated inventory, June 1
Total units to be produced

Answer 1

Answer Sonic Inc. Sales Budget For the Month Ending June 30 Unit Sales Volume Unit Selling Price Total Sales Product and Area Model: Rumble Midwest Region South Region Total 3,750 5,600 9,350 $135 $135 $506,250 $756,000 1,262,250 Model: Thunder Midwest Region South Region Total Total revenue from sales 4,200 4,850 9,050 $200 $200 $840,000 $970,000 1,810,000 $3,072,250 Sonic Inc. Production Budget For the Month Ending June 30 Units Rumble Expected units to be sold 9,350 Desired inventory, June 30 327 Total 9,677 Estimated inventory, June 1 -284 Total units to be produced 9,393 Units Thunder 9,050 68 9,118 -78 9,040