Unique Ltd. developed the following data for the month of October.

Cash balance, October 1st$92,250Cash sales in October450,000Credit sales for the month of:August300,000September225,000October375,000Purchases for the month of:September337,500October300,000Other expenses in October:Salaries243,750Utilities24,750Depreciation75,000

70% of credit sales are collected in the month of sale, 15% in the following month, and 10% in the second month following the sale.

25% of purchases are paid in the month of purchase and the remaining 75% in the following month.

100% of other expenses are paid in the month recorded.

Required:

Prepare a cash collections and cash payment schedule as well as a cash budget for the month.

Total cash sales and collections on account for the month are $____________.

Total cash available for the month is $_______________.

Payments for purchases during the month are $______________.

Payments for other expenses during the month are $___________ .

The ending cash balance for the month is $__________________.