Cash Accounts receivable 453,500 1.Cash $6000 2. Inventories $337,200 3.Account Receivable $453500 4.Accounts payable $145000

The budget is to be based on the following assumptions: Each month's sales are billed on the last day of the month. Customers are allowed a 3% discount if their payment is made within 10 days after the billing date. Receivables are booked at gross. The company collects 60% of the billings within the discount period, 25% by the end of the month after the date of sale, and 9% by the end of the second month after the date of sale, 6% prove uncollectible. It pays 54% of all materials purchases and the selling, general, and administrative expenses in the month purchased and the remainder in the following month. Each month's units of ending inventory are equal to 130% of the next month's units of sales The cost of each unit of inventory is $20. Selling, general, and administrative expenses, of which $2,200 is for depreciation, are equal to 15% of the current month's sales. Actual and projected sales are as follows:

sales. units November. $387000. 12900 December. 396000. 13200 January. 390000. 13000 February. 372000. 12400 March. 393000. 13100 April. 399000. 13300