Foyert Corp. requires a minimum $7,900 cash balance. If necessary, loans are taken to meet this requirement at a cost of 2% interest per month (paid monthly). Any excess cash is used to repay loans at month-end. The cash balance on October 1 is $7,900 and the company has an outstanding loan of $3,900. 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 | $ | 23,900 | $ | 17,900 | $ | 21,900 | |||
Cash payments | 26,850 | 16,900 | 14,100 | ||||||
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.)
|
+
FOYERT CORPORATION | |||||
CASH BUDGET | |||||
FOR OCTOBER, NOVEMBER AND DECEMBER | |||||
OCTOBER | NOVEMBER | DECEMBER | |||
Beginning Cash Balance | 7900 | 7900 | 7900 | ||
Add: Expected receipts | 23900 | 17900 | 21900 | ||
Total cash available | 31800 | 25800 | 29800 | ||
Less: Expected payments | 26850 | 16900 | 14100 | ||
Less: Interest on loan | 78 | 139 | 121 | ||
(3900*2%) | (6928*2%) | (6067*2%) | |||
Preliminary cash balance | 4872 | 8761 | 15579 | ||
Add: Additional loan/(repayment) | 3028 | -861 | -6067 | ||
Ending Cash balance | 7900 | 7900 | 9512 | ||
Loan balance | |||||
Loan balance-beginning of month | 3900 | 6928 | 6067 | ||
Additional loan/(Repayment) | 3028 | -861 | -6067 | ||
Loan Balance -End of month | 6928 | 6067 | 0 |
Get Answers For Free
Most questions answered within 1 hours.