Using the information above fill in the blank table by calculating the total cash receipts, total cash payments, cash balance at end of each month, cash balance at the start of the month of February. Fill in all the necessary information in the table provided

To complete the cash flow statement, we will calculate the cash receipts, cash payments, and the cash balance at the end of each month. Assumptions: "Cash sales each month" (K10 000) are the only cash receipts. "Wages" (K1 500), "Drawings" (K1 600), and "Loan repayment" (K300) are recurring cash payments each month. For "Other payments", we assume the K1 500 for fundraising is a one-time payment occurring in January, and the K100 is a recurring payment each month. Therefore, "Other payment" for January is K1 500 + K100 = K1 600, and for subsequent months, it is K100. Calculations: January (Jan) Balance at start of Month: K5 000 Sales: K10 000 Total Cash Receipt: K10 000 Wages: K1 500 Drawings: K1 600 Loan Repayment: K300 Other payment: K1 500 (fundraising) + K100 = K1 600 Total Cash Payment: K1 500 + K1 600 + K300 + K1 600 = K5 000 Cash Balance at end of month: K5 000 + K10 000 - K5 000 = K10 000 February (Feb) Balance at start of Month: K10 000 (from end of Jan) Sales: K10 000 Total Cash Receipt: K10 000 Wages: K1 500 Drawings: K1 600 Loan Repayment: K300 Other payment: K100 Total Cash Payment: K1 500 + K1 600 + K300 + K100 = K3 500 Cash Balance at end of month: K10 000 + K10 000 - K3 500 = K16 500 March (March) Balance at start of Month: K16 500 (from end of Feb) Sales: K10 000 Total Cash Receipt: K10 000 Wages: K1 500 Drawings: K1 600 Loan Repayment: K300 Other payment: K100 Total Cash Payment: K1 500 + K1 600 + K300 + K100 = K3 500 Cash Balance at end of month: K16 500 + K10 000 - K3 500 = K23 000 April (April) Balance at start of Month: K23 000 (from end of March) Sales: K10 000 Total Cash Receipt: K10 000 Wages: K1 500 Drawings: K1 600 Loan Repayment: K300 Other payment: K100 Total Cash Payment: K1 500 + K1 600 + K300 + K100 = K3 500 Cash Balance at end of month: K23 000 + K10 000 - K3 500 = K29 500 Filled Cash Flow Table: | | Jan (K) | Feb (K) | March (K) | April (K) | | :-------------------------- | :------ | :------ | :-------- | :-------- | | Balance at start of Month | 5 000 | 10 000 | 16 500 | 23 000 | | Sales | 10 000 | 10 000 | 10 000 | 10 000 | | Cash Receipt | 10 000| 10 000| 10 000 | 10 000 | | Wages | 1 500 | 1 500 | 1 500 | 1 500 | | Drawings | 1 600 | 1 600 | 1 600 | 1 600 | | Loan Repayment | 300 | 300 | 300 | 300 | | Other payment | 1 600 | 100 | 100 | 100 | | Cash Payment | 5 000 | 3 500 | 3 500 | 3 500 | | Cash Balance at end of month | 10 000| 16 500| 23 000 | 29 500 | Got more? Send 'em!