Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

TOWFIIQ GENERAL TRADING COMPANY

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

Clsoing Balance 5,000 11,750 20,000

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

You might also like