Frame It Company Schedule a. - Sales Budget For the Year Ended December 31, 2024 Quarter 1 Quarter 2 Quarter 3 Quarter 4 Total 2024 Unit Sales (s) 55,000 60,000 65,000 70,000 250,000 Sales Price(s) $10.25 $10.25 $10.25 $10.25 $10.25 Sales Revenue(s) $563,750.00 $615,000.00 $666,250.00 $717,500.00 $2,562,500.00 Unit Sales (l) 45,000 50,000 55,000 60,000 210,000 Sales Price (l) $16 $16 $16 $16 $16 Sales Revenue(l) $720,000 $800,000 $880,000 $960,000 $3,360,000 Total Sales Revenue $1,283,750.00 $1,415,000.00 $1,546,250.00 $1,677,500.00 $5,922,500.00 Cash Sales $513,500.00 $566,000.00 $618,500.00 $671,000.00 $2,369,000.00 Sales on Account $770,250.00 $849,000.00 $927,750.00 $1,006,500.00 $3,553,500.00. 4. Frame-It's production manager attempts to end each quarter with enough finished-goods inventory in each product line to cover 25 percent of the following quarter's sales. At December 31, 2023 the finished-goods inventory of S Frames and L Frames was estimated at 11,000 and 9,000 units respectively