Business Assignment- Week 5 Assignment
AccuWeight Inc.
Production Budget
For The Year Ending July 31, 2015
Expected Units to be sold
Plus desired ending inventory, July 31, 2015
Total
Less estimated beginning inventory, July 1, 2015
Total units to be produced
Units
Small Scale Large Scale
73000
121000
1300
23000
74300
144000
2000
3000
72300
141000
Unit Sales
Year Ended 2014
Budget
Actual Sales
Increase (Decrease)
Actual Over Budget
Amount
Percent
8" x 10" Frame:
East
Central
West
8500
6200
12600
8755
6510
12348
255
310
-252
12" x 16" Frame:
East
Central
West
3800
3000
5400
3686
3090
5616
-286
90
216
2014
Actual
Units
8" x 10" Frame:
East
Central
West
8755
6510
12348
12" x 16" Frame:
East
Central
West
3686
3090
5616
Percentage
Increase
(Decrease)
2015 Budgeted
Units(rounded)
Raphael Frame Company
Sales Budget
For the Year Ending December 31, 2015
Product and Area
Unit Sales Volume
Unit Selling Price
Total Sales
8" x 10" Frame:
East
Central
West
Total
12" x 16" Frame:
East
Central
West
Total
Total Revenue from sales
878403