Professional Documents
Culture Documents
JANA
JANA
CASH BUDGET
For the Quarter ending 31st December, 1990
ParticularsOctober November December
$ $ $
Receipts:
Opening cash balance 2500 5000 11750
Cash sales (1/2) 15000 15000 15000
Collection From detor 10250 14500 15000
Total 27,750 34,500 41,750
Payments:
Cash purcahses (5%) 14250 14250 14250
Wages and Salaries 5000 5000 5000
Cash Expenses 1500 1500 1500
Selling Expenses 1000 1000 1000
Administrative Exp. 1000 1000 ….
Total 22750 22750 21750
Explanatory Notes
1.calculations of collection from Debtors is made as follows:
ParticularsAugust SeptemberActober November December
Credit Sal $ $ $ $ $
(1/2) 12500 10000 15000 15000 15000
Collections
90% 9000 (0.9*1000) 13500 (.9*15000) 13500 (.9*15000)
10% 1250(0.1*12500)1000(0.1*10000) 1500(0.1*15000)
Total 10250 14500 15000