Given:

Fill out grey cells (same formatting please)

\begin{tabular}{|c|c|} \hline & First Year of Operations - 2024 \\ \hline Quarterly Sales Budget & Each Quarter \\ \hline Budgeted Sales in Units & 10,000 \\ \hline Unit Selling Price & 9 \\ \hline Percentage of sales collected in the quarter of sale & 60% \\ \hline Percentage of sales collected in the quarter after sale & 40% \\ \hline \multicolumn{2}{|l|}{ Quarterly Merchandise Purchases Budget } \\ \hline Cost of each unit & 2 \\ \hline Desired Ending Merchandise Inventory in units & 5,000 \\ \hline \multicolumn{2}{|l|}{ Quarterly SG\&A Expense Budget } \\ \hline Variable SG\&A expense per unit & $ \\ \hline \multicolumn{2}{|l|}{ Fixed SG\&A Expenses per quarter: } \\ \hline Advertising & 100 \\ \hline Owner/Operator Salary & 200 \\ \hline Insurance & 300 \\ \hline Headquarters Rent & 400 \\ \hline Depreciation & 500 \\ \hline Property Tax & 600 \\ \hline \multicolumn{2}{|l|}{ Capital Expenditures Budget } \\ \hline Purchases of fixed assets & 10,000 \\ \hline \end{tabular}