| Unisyms Company | Unisyms Company |
| Schedule of Collections from Sales | Cash Budget |
| For Two Months Ending April 30 | For Two Months Ending April 30 |
| March | April | March | April |
| Cash Sales: | $157,500 | $182,000 | Estimated Cash receipts from: |
| Cash Sales | $157,500 | $182,000 |
| Sales on Account: | Collections of accounts receivable | $285,000 | $328,900 |
| Collection from month prior sales | $51,000 | $58,500 | Total cash receipts | $442,500 | $510,900 |
| Collection from current month's sales | $234,000 | $270,400 | Estimated cash payments for: |
| Total Sales on Account | $285,000 | $328,900 | Manufacturing costs | $174,500 | $305,000 |
| Selling and administrative expenses | $37,000 | $37,500 |
| Capital additions | $250,000 |
| Unisyms Company | Note Payable |
| Schedule of Payments for Manufacturing Costs | Dividends |
| For Two Months Ending April 30 | Income taxes | $40,000 |
| March | April | Total cash payments | $461,500 | $382,500 |
| Payments of prior month's manufacturing costs | $102,000 | $217,500 | Cash increase (decrease) | ($19,000) | $128,400 |
| Payments of current month's manufacturing costs | $72,500 | $87,500 | Cash balance at beginning of month | $45,000 | $26,000 |
| Total Payments | $174,500 | $305,000 | Cash balance at end of month | $26,000 | $154,400 |
| Minimum cash balance | $20,000 | $20,000 |
| Excess (deficiency) | $6,000 | $134,400 |
| Unisyms Company |
| Schedule of Payments for Selling & Admin Expenses |
| For Two Months Ending April 30 |
| March | April |
| Payments of prior month's manufacturing costs | $19,500 | $17,500 |
| Payments of current month's manufacturing costs | $17,500 | $20,000 |
| Total Payments | $37,000 | $37,500 |
| March | April |
| Sales: | $450,000 | $520,000 |
| Manufacturing Costs: | $290,000 | $350,000 |
| Selling & Admin Expenses: | $41,400 | $46,400 |
| Capital Additions: | $250,000 |
| Total Sales on Account: | $292,500 | $338,000 |
| March 1 Current Assets: |
| Cash: | $45,000 |
| Accounts Receivable: | $51,000 |
| March 1 Current Liabililities: |
| Accounts Payable: | $121,500 |
| Materials Purchased: | $102,000 |
| Operating Expenses: | $19,500 |