Forecast Sales Volume and Sales Budget

For 20Y8, Raphael Frame Company prepared the sales budget thatfollows.

At the end of December 20Y8, the following unit sales data werereported for the year:

	Unit Sales
	8" × 10" Frame		12" × 16" Frame
East	27,501		10,504
Central	6,464		3,822
West	5,723		3,193

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		26,700		$27		$720,900
Central		6,400		27		172,800
West		5,900		27		159,300
Total		39,000				$1,053,000
12" × 16" Frame:
East		10,100		$28		$282,800
Central		3,900		28		109,200
West		3,100		28		86,800
Total		17,100				$478,800
Total revenue from sales						$1,531,800

For the year ending December 31, 20Y9, unit sales are expectedto follow the patterns established during the year ending December31, 20Y8. The unit selling price for the 8" × 10" frame is expectedto increase to $28 and the unit selling price for the 12" × 16"frame is expected to increase to $30, effective January 1,20Y9.

Required:

1. Compute the increase or decrease of actualunit sales for the year ended December 31, 20Y8, over budget. Usethe minus sign to indicate a decrease in amount and percent. Roundpercents 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 inactual sales to budget indicated in part (1) is to continue in20Y9, compute the unit sales volume to be used for preparing thesales budget for the year ending December 31, 20Y9. Use the minussign to indicate a decrease in percent. Round budgeted units to thenearest 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 theyear 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			$