Anggaran
Purchases (60 %of next month sales) 36,000 48,000 51,000 42,000 39,000
Cash Disbursement
Payment of purchase (see worksheet) 36,000 48,000 51,000 42,000
Wages and salaries 4,000 5,000 6,000 4,000
Rent 3,000 3,000 3,000 3,000
Other expenses 1,000 500 1,200 1,500
Interest on existing debt 4,000 200
Taxes 5,200
Purchase of equipment 10,000
Loan Repayment 8,000
total disbursement 58,000 56,500 74,600 50,500