Answer and Explanation:
The preparation of cash budget is given below:-
Cash Budget
Particulars July August September
Beginning cash balance $9,200 $8,800 $8,800
Cash receipt from customer $24,800 $32,800 $40,800
Total cash available $34,000 $41,600 $49,600
Cash payment (29,200) (30,800) ($32,800)
Interest on loan 1% (40) (20)
Preliminary cash balance $4,800 $10,760 $16,780
Loan repay $4,000 (1,960) (2,040)
Ending cash balance $8,800 $8,800 $14,740
Loan balance
At the beginning 0 $4,000 $2,040
Additional loan $4,000 (1,960) (2,040)
Loan balance at the end $4000 $2040 0