Calculation of Webster’s preliminary cash balance before loan activity for April:
Beginning Cash balance $36,700
Add: Expected Cash receipts $644,000
Less: Expected Cash Payments for Purchases $611,500
Less: Cash Payment for Selling Expenses $27,300
Less: Cash Payment for general and administrative $33,800
Preliminary cash balance before loan activity for April = $8,100