Question

1. Sales and A budget of estimated unit production.Production Budgets

   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	278		69
   Desired inventory (units), June 30	320		60
   Expected sales volume (units):
   East Region	3,900		3,450
   West Region	5,250		4,550
   Unit sales price	$110		$225

   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:
   East Region		$	$
   West Region
   Total			$
   Model Thunder:
   East Region		$	$
   West Region
   Total			$
   Total revenue from sales			$

   Feedback

   b. Prepare a production budget.

   Sonic Inc.
   Production Budget
   For the Month Ending June 30
   	Units Model Rumble	Units Model Thunder
   Expected units to be sold
   Less estimated inventory, June 1 Plus desired inventory, June 30
   Total units required
   Less estimated inventory, June 1 Plus desired inventory, June 30
   Total units to be produced

Answer 1

Ans.(a)	Statement of 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:
	East Region			3,900	110	429,000
	West Region			5,250	110	577,500
	Total			9,150		$   1,006,500
	Model Thunder:
	East Region			3,450	225	776,250
	West Region			4,550	225	1,023,750
	Total			8,000		$   1,800,000
	Total Revenue from Sales					$   2,806,500
Ans.(b)	Statement of Production Budget
	Sonic Inc.
	Production Budget
	For the Month Ending June 30
					Units Model Rumble	Units Model Thunder
	Expected Units to be sold				9,150	8,000
	Add: Desired inventory, June 30				320	60
	Total Units Required				9,470	8,060
	Less: Estimated inventory, June 1				278	69
	Total Units to be Produced				9,192	7,991