Answer:
Mike's Motors Corp.
Cash Budget for July, August, and September:
July August September Total
Beginning balance $32,000 $30,000 $30,000 $32,000
Cash receipts 83,000 109,000 148,000 340,000
Bank borrowings 26,000 0 0 26,000
Total receipts 141,000 139,000 178,000 $398,000
Cash Payments 111,000 97,900 125,400 334,300.00
Interest 520 308.40 828.40
Loan repayment 10,580 15,420 26,000.00
Total payments 111,000 109,000 141,128.40 361,128.40
Minimum cash balance 30,000 30,000 36,871.60 36,871.60
Explanation:
a) Data and Calculations:
Cash Receipts Cash Payments
July $ 83,000 $ 111,000
August 109,000 97,900
September 148,000 125,400
Minimum cash balance = $30,000
Interest on borrowings = 2% per month
July ending:
Borrowing to maintain minimum cash balance = $26,000
Interest for August = $520 ($26,000 * 2%)
August ending:
Loan balance = $15,420 ($26,000 - $10,580)
Interest for September = $308.40 ($15,420 * 2%)
