Prepare the Cash Budget for a project of Mega Enterprises for the period 01 June 2023 to 31 August 2023. (Note: The Cash budget must reflect separate monetary columns for each month.)

INFORMATION The following budgeted information was supplied by Mega Enterprises for one of its projects: 1. A favourable bank balance of R200 000 is expected on 31 May 2023. 2. The expected monthly sales are as follows:

May	4 000 units
June	6000 units
July	6500 units
August	5000 units

The selling price per unit is R300. All the units produced are sold in the same month. 3. Cash sales usually make up 60% of the total sales. The balance of the sales is on credit. Debtors pay in the month after the sale. 4. Material purchases are expected to be as follows:

May	R480 000
June	R600 000
July	R640 000
August	R540 000

Forty percent (40%) of the material purchases is for cash and balance is paid for in the following month.

5. Labour costs amount to R70 per unit and are paid in the month in which they are incurred.

6. Manufacturing overheads are budgeted at R74 000 per month, excluding R6 000 for depreciation on machinery. Manufacturing overheads are payable in the month in which they are incurred.

7. Selling and administrative costs contain a fixed portion of R80 000 per month and a variable component of 20% of the monthly sales value. These costs are paid by the end of the applicable month.

8. Equipment with a cost price of R700 000 is to be purchased during June 2023. A deposit of 20% of the purchase price will be paid in the month of the purchase and the balance plus finance charges of R40 000 will be paid in twelve equal monthly instalments commencing July 2023.

9. Ten percent (10%) of the sales value for each month will be invested in the following month.