You are on page 1of 2

A

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

Cash Budget April to July


Sales Growth
Initial Sales
Begiining Cash

7%
%COD 20%
10,000 % 1mo 30%
20,000 % 2mo 50%
Feb

March

April
Beginning Cash
20,000
Sales
10,000 10,700 11,449
Cash/Check
2,290
One month
3,210
Two months
5,000
Total collections
10,500
Purchases
6,125
Manpower/Fixed
2,290
Loan Repayment
2,000
Total Payments
10,415
Net Cash Flow
85
Unadjusted Cash Balance
20,085
Borrowing
0
Ending Cash
20,085

%Del 0%
% Inv 50%
% Man 20%
May
20,085
12,250
2,450
3,435
5,350
11,235
6,554
2,450
2,000
11,004
231
20,316
0
20,316

June
20,316
13,108
2,622
3,675
5,725
12,021
7,013
2,622
2,000
11,634
387
20,702
0
20,702

Loan rep

2,000

July
Aug
20,702
14,026 15,007
2,805
3,932
6,125
12,863
7,504
2,805
2,000
12,309
554
21,256
0
21,256

You might also like