Bagas Aji P. (C1H018030) Budgeting Sales Budget.pdf - Bagas Aji P C1H018030 Year 2012 2013 2014 2015 2016 Year 2012 2013 2014 2015 2016 Sum Sales Price

# Bagas Aji P. (C1H018030) Budgeting Sales Budget.pdf - Bagas...

This preview shows page 1 out of 1 page.

Bagas Aji P. C1H018030 Year Sales Price Per Ton 2012 165 130 2013 155 130 2014 185 133 2015 165 135 2016 195 137 Year Sales (Y) X X 2 XY 2012 165 -2 4 -330 2013 155 -1 1 -155 2014 185 0 0 0 2015 165 1 1 165 2016 195 2 4 390 Sum 865 10 70 a = 173 b = 7 Y' = 173 + 7X 1. Sales forecast 2017 = 173 + 7(3) = 194 Distribution: Jakarta = 0.7 x 194 = 135,8 Surabaya = 0.3 x 194 =58,2 Quarter Jakarta Surabaya I 33,95 14,55 II 40,74 17,46 III 33,95 14,55 IV 27,16 11,64 Saled budget price increase 15% = 137 x 115% = 157,55 Unit Price Total Unit Price Total Q I

#### You've reached the end of your free preview.

Want to read the whole page?

• Fall '17

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern