Vibrant 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 1 217 54
Desired inventory (units), June 30 249 47
Expected sales volume (units):
North Region 2,200 1,950
South Region 4,900 4,250
Unit sales price $120 $195
a. Prepare a sales budget.

Vibrant Inc.
Sales Budget
For the Month Ending June 30

Product and Area Unit
Sales
Volume Unit
Selling
Price Total
Sales
Model Rumble:
North Region fill in the blank c161bf01206504e_1
$fill in the blank c161bf01206504e_2
$fill in the blank c161bf01206504e_3
South Region fill in the blank c161bf01206504e_4
fill in the blank c161bf01206504e_5
fill in the blank c161bf01206504e_6
Total fill in the blank c161bf01206504e_7
$fill in the blank c161bf01206504e_8
Model Thunder:
North Region fill in the blank c161bf01206504e_9
$fill in the blank c161bf01206504e_10
$fill in the blank c161bf01206504e_11
South Region fill in the blank c161bf01206504e_12
fill in the blank c161bf01206504e_13
fill in the blank c161bf01206504e_14
Total fill in the blank c161bf01206504e_15
$fill in the blank c161bf01206504e_16
Total revenue from sales $fill in the blank c161bf01206504e_17
b. Prepare a production budget.

Vibrant Inc.
Production Budget
For the Month Ending June 30
Units
Model
Rumble Units
Model
Thunder
Expected units to be sold fill in the blank 83296cf96fe3fce_1
fill in the blank 83296cf96fe3fce_2
Less desired inventory, June 30
fill in the blank 83296cf96fe3fce_4
fill in the blank 83296cf96fe3fce_5
Total units required fill in the blank 83296cf96fe3fce_6
fill in the blank 83296cf96fe3fce_7
Less desired inventory, June 30
fill in the blank 83296cf96fe3fce_9
fill in the blank 83296cf96fe3fce_10
Total units to be produced fill in the blank 83296cf96fe3fce_11
fill in the blank 83296cf96fe3fce_12