Forecast Sales Volume and Sales Budget
Guardian Framing Inc. prepared the following sales budget for 2016:
Guardian Framing Inc. Sales Budget For the Year Ending December 31, 2016 |
|||||||
Product and Area | Unit Sales Volume |
Unit Selling Price |
Total Sales | ||||
8" × 10" Frame: | |||||||
East | 27,600 | $24 | $662,400 | ||||
Central | 6,600 | 24 | 158,400 | ||||
West | 6,100 | 24 | 146,400 | ||||
Total | 40,300 | $967,200 | |||||
12" × 16" Frame: | |||||||
East | 9,100 | $25 | $227,500 | ||||
Central | 2,200 | 25 | 55,000 | ||||
West | 1,500 | 25 | 37,500 | ||||
Total | 12,800 | $320,000 | |||||
Total revenue from sales | $1,287,200 |
At the end of December 2016, the following unit sales data were reported for the year:
Unit Sales | ||||
8" × 10" | 12" × 16" | |||
East | 28,428 | 9,464 | ||
Central | 6,666 | 2,156 | ||
West | 5,856 | 1,545 |
For the year ending December 31, 2017, unit sales are expected to follow the patterns established during the year ending December 31, 2016. The unit selling price for the 8" × 10" frame is expected to increase to $25 and the unit selling price for the 12" × 16" frame is expected to increase to $27, effective January 1, 2017.
Required:
1. Compute the increase or decrease of actual unit sales for the year ended December 31, 2016, 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 2016 |
Increase (Decrease) Actual Over Budget |
||||||
Budget | Actual Sales | Difference | 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 2017, compute the unit sales volume to be used for preparing the sales budget for the year ending December 31, 2017. Use the minus sign to indicate a decrease in percent. Round budgeted units to the nearest whole unit.
2016 Actual Units |
Percentage Increase (Decrease) |
2017 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, 2017.
Guardian Framing Inc. | |||
Sales Budget | |||
For the Year Ending December 31, 2017 | |||
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 | $ |
Answer to Question 1:
Answer to Question 2:
Answer to Question 3:
Forecast Sales Volume and Sales Budget Guardian Framing Inc. prepared the following sales budget ...
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 26,250 10,282 Central 7,004 3,724 West 6,111 3,060 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...
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" x 10" 12" X 16" Frame Frame East 27,664 15,960 Central 6,528 6,272 5,304 West 5,664 Raphael Frame Company Sales Budget For the Year Ending December 31, 2048 Product and Area Unit Sales Volume Unit Selling Price Total Sales 8" x 10" Frame: East...
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 30,056 10,920 Central 7,956 3,136 West 6,984 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...
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 27,664 15,960 Central 6,528 6,272 West 5,664 5,304 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...
Forecast Sales Volume and Sales Budget For 2018, Raphael Frame Company prepared the sales budget that follows. At the end of December 2048, the following unit sales data were reported for the year: Unit Sales 8" x 10" 12" X 16" Frame Frame East 25,853 9,048 Central 6,363 2,842 West 5,568 2,244 Raphael Frame Company Sales Budget For the Year Ending December 31, 2048 Unit Unit Sales Product and Area Selling Total Sales Volume Price 8" x 10" Frame: ***...
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 32,548 9,152 Central 8,585 2,254 West 7,663 1,632 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...
Forecast Sales Volume and One of the major elements of the income statement budget that indicates the quantity of estimated sales and the expected unit selling price.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 25,725 13,992 Central 6,283 5,292 West 5,432 4,532 Raphael Frame Company Sales Budget For...
WOULD YOU CHECK MY ANSWERS BELOW TO SEE IF CORRECT??????? 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 8,755 3,686 Central 6,510 3,090 West 12,348 5,616 Raphael Frame Company Sales Budget For the Year Ending December 31, 20Y8 Product and Area Unit Sales Volume...
Sheffield Industries had sales in 2016 of $6,880,000 and gross profit of $1,106,000. Management is considering two alternative budget plans to increase its gross profit in 2017. Plan A would increase the selling price per unit from $8.00 to $8.40. Sales volume would decrease by 10% from its 2016 level. Plan B would decrease the selling price per unit by $0.50. The marketing department expects that the sales volume would increase by 102,000 units. At the end of 2016, Sheffield...
Sheffield Industries had sales in 2016 of $6,880,000 and gross profit of $1,106,000. Management is considering two alternative budget plans to increase its gross profit in 2017. Plan A would increase the selling price per unit from $8.00 to $8.40. Sales volume would decrease by 10% from its 2016 level. Plan B would decrease the selling price per unit by $0.50. The marketing department expects that the sales volume would increase by 102,000 units. At the end of 2016, Sheffield...