The treasurer estimated that the December 31, 19×1, balance in accounts payable would be $52,100. Based on these data input and data from the raw material purchases budget (Chapter 7, Schedule 26), a schedule of budgeted cash required for purchases of raw materials was prepared as shown in budget Schedule 51. The computations are rounded to the nearest $10, and cash requirements are developed by interim periods. Notice that Schedule 51 is primarily computations. This schedule is included in the annual profit plan.