Cash Budget
Answer
Cash budget of Happy Feet Shoe House
| Cash budget of HAPPY FEET SHOE STORE | |||
| For the three months ending August 2015 | |||
| Particulars | Jun-15 | Jul-15 | Aug-15 |
| Receipts | |||
| Opening cash balance | $8,589.00 | $ (8,340.55) | $(5,815.35) |
| Cash sales | $4,468.00 | $3,952.00 | $4,357.00 |
| Cash received from debtors | $9,440.00 | $9,068.80 | $8,110.40 |
| Total receipts (A) | |||
| Payments | |||
| Cash paid to creditors | $9,600.00 | $8,936.00 | $7,868.00 |
| Electricity | $480.00 | $480.00 | $480.00 |
| Rent | $1,150.00 | $1,150.00 | $1,150.00 |
| Depreciation on fixtures | $125.00 | $125.00 | $125.00 |
| Telephone bill | $741.80 | $688.40 | $730.70 |
| ACC levies | $278.00 | $278.00 | $278.00 |
| Insurance | $1,177.50 | ||
| Advertising | $1,117.00 | $988.00 | $1,089.25 |
| Vehicle expense | $218.75 | $218.75 | $218.75 |
| Miscellaneous expenses | $320.00 | $320.00 | $320.00 |
| Loan repayment | $100.00 | $100.00 | $5,100.00 |
| Drawings | $1,200.00 | $1,200.00 | $1,200.00 |
| Wages | $400.00 | $400.00 | $400.00 |
| GST payment | $2,050.00 | ||
| Total payments (B) | $ 17,780.55 | $ 14,884.15 | $20,137.20 |
| Closing cash balance (A-B) | $ (8,340.55) | $ (5,815.35) | $ (12,026.80) |
| Total | $9,440.00 | $9,068.80 | $8,110.40 |
Customer Testimonials
ABC Assignment Help for one reason became my favorite because they don’t have a very complex signing up process and it’s very simple so everybody can use it. I was able to sign in without any hassle as my Company Law Assignment was due and they did it for me in a very efficient manner and I am very delighted with their service and a heartiest thanks.
Emily, Sydney
I work part time to meet my expenses apart from college and I took this as a decision to not burden my parents. A while later I started feeling great amount of stress in balancing it all together and decided to seek help from ABC Assignment Help for my Commercial Law Assignment and they did my assignment for me and I am super satisfied with their work style. Thank you so much.
Lawrence, Tasmania
I had a harsh week as I was extremely debilitated and every one of my assignments were getting excessively and caused me an incredible mental breakdown. A companion of mine seeing my circumstance asked me to utilize ABC Assignment encourage, their quick and efficient administrations helped me complete my Contract Law Assignment with less stress
Rihana, New South Wales