Prepare a cash budget for a merchandising film. Analyze several options to improve cash flow. Compare cash flow and net income trends. Modify the worksheet to include an additional time period. Create a line chart comparing cash receipts and disbursements. On January 1. Sweet Pleasures, Inc., begins business. The company has $14,000 cash on hand and is attempting to project cash receipts and disbursements through April 30 On May 1. a note payable of $10,000 will be due. This amount was borrowed on January 1 to carry the company through its first tour months of operation. The unit purchase cost of the company's single product, a box of Sweet Pleasures chocolates, is $12. The unit sales puce is $28. Projected purchases and sales in units for the first four months are: Sales terms call for a 5% discount if paid within die same month that the sale occurred. It is expected that 50% of the billings will be collected within the discount period, 25% by the end of the month after purchase. 19% in the following month, and 6% will be uncollectible. Approximately 60% of the purchases are paid for in the month purchased. The rest are due and payable in the next month. Total fixed marketing and administrative expenses for each month include cash expenses of $5,000 and depreciation on equipment of $2,000. Variable marketing and administrative expenses total $6 per unit sold. All marketing and administrative expenses are paid as incurred