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

cash budget

a compny expected to have 32000 cash in hand 1-4-2019 prepare the cash budget

Month sales Purchases wages Expenses


feb 70,000 44,000 6,000 5,000
mar 80,000 56,000 9,000 6,000
apl 96,000 60,000 9,000 7,000
may 100,000 68,000 11,000 9,000
june 120,000 62,000 14,000 9,000

openig balance cash april may june


opening balance 32,000 57,000 75,000
Receipts
cash sale 25% 24,000 15,000 2,250
credit sales 1 month 75% 60,000 75,000 75,000
116,000 147,000 152,250

Payments
Purchases 2 month 44,000 56,000 60,000
wages and exp 1 month delay 15,000 16,000 20,000
income tax 28000

59,000 72,000 108,000

57,000 75,000 44,250

You might also like