Karim Corp. requires a minimum $9,500 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 July 1 is $9,900 and the company has no outstanding loans. Forecasted cash receipts (other than for loans received) and forecasted cash payments (other than for loan or interest payments) are:
July August September
Cash receipts $ 25,500 $ 33,500 $ 41,500
Cash disbursements 30,250 31,500 33,500
Prepare a cash budget for July, August, and September.