In: Accounting
Foyert Corp. requires a minimum $7,600 cash balance. If necessary, loans are taken to meet this requirement at a cost of 1% interest per month (paid monthly). Any excess cash is used to repay loans at month-end. The cash balance on October 1 is $7,600 and the company has an outstanding loan of $3,600. Forecasted cash receipts (other than for loans received) and forecasted cash payments (other than for loan or interest payments) follow.
| October | November | December | |||||||
| Cash receipts | $ | 23,600 | $ | 17,600 | $ | 21,600 | |||
| Cash payments | 26,400 | 16,600 | 14,400 | ||||||
Prepare a cash budget for October, November, and December.
(Negative balances and Loan repayment amounts (if any)
should be indicated with minus sign. Round your final answers to
the nearest whole dollar.)
| Oct | Nov | Dec | |
| Beginning Cash Balance | $ 7,600 | $ 7,600 | $ 7,600 | 
| Cash receipts | $ 23,600 | $ 17,600 | $ 21,600 | 
| Total Cash available | $ 31,200 | $ 25,200 | $ 29,200 | 
| Cash payments | $ 26,400 | $ 16,600 | $ 14,400 | 
| Interest Expense | $ 36 | $ 64 | $ 55 | 
| Preliminary Cash balance | $ 4,764 | $ 8,536 | $ 14,745 | 
| Additional Loan (Loan repayment) | $ 2,836 | $ (936) | $ (5,500) | 
| Ending Cash balance | $ 7,600 | $ 7,600 | $ 9,245 | 
| Loan balance - Beginning of month | $ 3,600 | $ 6,436 | $ 5,500 | 
| Additional loan (repayment) | $ 2,836 | $ (936) | $ (5,500) | 
| Loan balance - End of month | $ 6,436 | $ 5,500 | $ - |