In: Accounting
Cash Budget Preparation
PT ABC has sales 50,000 unit in March and 60,000 unit in April. Sales prediction for May, June and July are 70,000,80,000 and 100,000 unit. Cash balance on May 1, is USD 5,000 and minimum cash policy is USD 5,000. Based on the data for May, June, July are as follow:
a. Cash sales 20% on the month sales, 60% received next month and 20% the following (2months later)
b. Other revenues USD 21,000 every month
c. Pay full all purchases in May, June, July for the following USD 50,000. 70,000 dan 80,000.
d. Rent expenses USD 3,000 per month
e. Salary and wages expenses 10% from previous month
f. Paid Cash dividend USD 3,000 in June
g. Paid payable with total principal and interest in June USD 4,000
h. Cash payment paid in full amount USD 6,000 in July
i. Tax will be paid in June USD 6,000