You are on page 1of 1

SALES BUDGET

20,00% January February March April May June


Sales ET 120 000 140 000 130 000 150 000 120 000 160 000
Output VAT 24 000 28 000 26 000 30 000 24 000 32 000
Sales IT 144 000 168 000 156 000 180 000 144 000 192 000

PURCHASES BUDGET
20,00% January February March April May June
Purchases ET 60 000 80 000 70 000 80 000 90 000 100 000
Input VAT 12 000 16 000 14 000 16 000 18 000 20 000
Purchases IT 72 000 96 000 84 000 96 000 108 000 120 000

VAT BUDGET
20,00% January February March April May June
Output VAT 24 000 28 000 26 000 30 000 24 000 32 000
Input VAT on goods & services 12 000 16 000 14 000 16 000 18 000 20 000
Input VAT on fixed-assets - - 16 000 - 4 000 -
VAT credit 4 000
Due VAT / VAT credit 12 000 12 000 - 4 000 10 000 2 000 12 000
Outflows February March Delayed May June July

January February March April May June


Sales ET 120 000 140 000 130 000 150 000 120 000 160 000
Purchases ET 60 000 80 000 70 000 80 000 90 000 100 000
Fixed-assets ET 80 000 20 000

VAT

You might also like