he following schedule shows the excess of cash receipts over cash disbursements projected for the Zoptic Company for 2021:

	Q1			Q2			Q3			Q4			Year
Excess (deficiency) of cash available over disbursements	$	(132,300	)	$	(50,680	)	$	136,780		$	51,300		$	5,100

The company borrows and repays from an open line of credit in round $100 amounts. Loan related payments are made in periods when cash is available with interest paid on only the portion of any principal being repaid. The current balance (principal plus accrued interest) in the line of credit account is $3,328 for the borrowing that occurred in the last quarter of the previous year. The annual interest rate is 16%. A minimum cash reserve of $600 must be maintained each quarter. The opening balance for the year is expected to be $1,680.

Required:

Prepare a cash budget for each quarter and for the year in total and calculate the annual interest expense on the line of credit that would appear on the budgeted income statement for the year 2021. (Any "Repayments" and "Interest" should be indicated by a minus sign.)