Answer:
Mike's Motors Corp.
Cash Budget
July August September
Beginning balance $41,000 $30,000 $30,000
Cash receipts 92,000 118,000 157,000
Total cash available $133,000 $148,000 $187,000
Cash payments 120,000 106,900 134,400
Interest/Loan repayment 11,100 6,602
Cash balance 13,000 30,000 45,998
Cash to borrow 17,000 0 0
Minimum cash balance $30,000 $30,000 $30,000
Explanation:
a) Data and Calculations:
Minimum cash balance = $30,000
Interest rate on borrowings = 3% per month
Beginning cash balance = $41,000
Cash Budget
July August September
Beginning balance $41,000 $30,000 $30,000
Cash receipts 92,000 118,000 157,000
Total cash available $133,000 $148,000 $187,000
Cash payments 120,000 106,900 134,400
Interest/Loan repayment 11,100 6,602
Cash balance 13,000 30,000 45,998
Cash to borrow 17,000 0 0
Minimum cash balance 30,000 30,000 30,000
Loan repayment:
In August:
Interest is paid = $510 ($17,000 * 3%)
Loan is repaid = 10,590
Total paid = $11,100
Balance of loan unpaid = $6,410 ($17,000 - 10,590)
In September:
Interest on loan = $192 ($6,410 * 3%)
Loan repaid = 6,602 ($6,410 + 192)
