Caroline commenced business on 1 January 2016 trading as Carolines kitchen Cabinets selling 3-K Kitchen furniture. She had opened a business bank account on 15 December 2015, paying P25 000 into it as her opening capital. On 21 December 2015, she rented premises, paying the first quarters rent, due on 25 December 2015, P1 200. Other expenditure in the same month was for the purchase of fixed assets for cash, P8 000, and inventory P20 000 which was bought on one months credit. Caroline Estimates that her other purchases and the sales for the year to 31 December 2016 will be as follows:

- All purchases and sales will be on one months credit

- Other expenditure in 2016 will be as follows:

- January 5, purchase of motor van for cash P5 000, the van is to be depreciated annually at the rate of 20% on cost

- Wages of P2 000 per month paid currently

- Caroline will draw P500 per month for living expenses. She plans to sell her private car in June for P3 500, and to pay the proceeds in to the business as additional capital. A friend has also promised to lend the business P6 000 in September 2016.

- Carolines bank has agreed to allow overdraft facilities if they are required with interest at 10% per annum. Interest will be debited in the bank statements on the last day of each half year and will be calculated on the average overdraft, if any for the half year. For this purpose, the overdraft on the last day of the immediately preceding quarter is to be taken as the average for the half year.

Required: Prepare Carolines cash budget for the year to 31 December 2016

3monthstoMarch31June30September30December31PurchasesBWP12000180002100015000SalesBWP15000240003000036000