HASF Inc a distributor of cosmetics throughout Karachi, is in the process of assembling a cash budget for the first quarter 2015 the following information has been extracted from the company s accounting records

1. All sales divided in equal part between cash and credit sales. 45 % of credit sales are collected in the month of sales 45% are collected in the following month and remaining is uncollectible. Management believes that only 20% of the a/c receivable outstanding on December 2014 will be recovered that the recovery will be in January 2015

2. 65% of Purchase are paid for in the month of purchase the remaining 35% are paid for in the month after acquisition

3. The December 31 2014 balance sheet disclosed the following selected figures cash 20,000 a/c receivable 55,000 and a/c payable 22,000

4. Company Maintains a 20,000 minimum cash balance at all time. Financing is available in 1,000 multiples at an 8% interest rate interest is paid ate the time of repaying principle.

5. Additional date

					Jan	Feb	March
Sales					150,000	180,000	185,000
Purchases					90,000	100,000	140,000
Cash operating cost					31,000	24,000	45,000
Proceeds from the sales of equipment			-				5,000

Required

(a) Total amount of cash will be received at end March 31 ( Jan + Feb + March )

(b) Total amount of total cash disburstment at end of March 31 ( jan + feb + march )

(c) Total amount of loan ( jan + feb + March )

(d) Cash balance at end of March 31