B C D E F G H i The Master Budget 2 Production Budget 3 Ringer Foods produces specialty soup sold in jars. The projected sales in dollars and jars for each quarter of the 4 upcoming year are as follows: 5 6 NO 1st quarter 2nd quarter 3rd quarter 4th quarter Total sales revenue $180,000 $216,000 $252,000 $192,000 Number of jars sold 150,000 180,000 210,000 160,000 9 10 11 13 14 15 17 12 Ringer anticipates selling the following in the first quarter of the year following the year given in the preceding table: Sales in units (jars) 220,000 Sales revenue $264,000 16 Ringer has a policy that the ending inventory of jars must be: 25% of the following quarter's sales 18 19 Use the blue shaded areas on the ENTERANSWERS tab for inputs, Always use cell references and formulas where appropriate to receive full credit, you copy/paste from the 20 instruction tab you will be marked wrong. Use cell references from prior calculations, if applicable. 22 Requirement 1 Prepare a production budget for the year that shows the number of jars to be produced each quarter and for the 23 year in total Enter all amounts as positive values. Do NOT use parentheses or a minus sign for amounts to be Subtracted 21 24 (Always use cell references and formulas where appropriate to receive full credit. If you copy/paste from the instruction tab you will be marked wrong. Use cell references from prior calculations, if 1 applicable.) 2 3 Ringer Foods Production Budget For the Upcoming Year Quarter 1 Quarter 2 Quarter 3 Quarter 4 Year 5 6 7 Unit sales 8 Plus: Desired ending Inventory 9 Total needed 10 Less: Beginning inventory 11 Number of units to produce 12