Skip to content

Appendix E—Arithmetic Steps

I. Example Illustrating Aggregate Analysis

Assumptions

Disbursements:

$360 for school taxes disbursed on September 20

$1,200 for county property taxes:

$500 disbursed on July 25

$700 disbursed on December 10

Cushion: One-sixth of estimated annual disbursements

Settlement: May 15

First Payment: July 1

Step 1—Initial Trial Balance

  Single-item
TaxesSchool taxes
pmtdisbbalpmtdisbbal
June000000
July100500−40030030
August1000−30030060
September1000−20030360−270
October1000−100300−240
November10000300−210
December100700−600300−180
January1000−500300−150
February1000−400300−120
March1000−300300−90
April1000−200300−60
May1000−100300−30
June100003000

 

Step 2—Adjusted Trial Balance

[Increase monthly balances to eliminate negative balances]

  Single-item
TaxesSchool taxes
pmtdisbbalpmtdisbbal
Jun0060000270
Jul100500200300300
Aug1000300300330
Sep1000400303600
Oct100050030030
Nov100060030060
Dec100700030090
Jan1000100300120
Feb1000200300150
Mar1000300300180
Apr1000400300210
May1000500300240
Jun1000600300270

 

Step 3—Trial Balance With Cushion

  Single-item
TaxesSchool taxes
pmtdisbbalpmtdisbbal
Jun0080000330
Jul100500400300360
Aug1000500300390
Sep10006003036060
Oct100070030090
Nov1000800300120
Dec100700200300150
Jan1000300300180
Feb1000400300210
Mar1000500300240
Apr1000600300270
May1000700300300
Jun1000800300330

 

Banker Tools View All

A collection of useful resources for various areas of the bank which have been developed by members of the BankersOnline staff or have been created and contributed by users of the BankersOnline site.

Banker Tools

Penalties View All

Banker Store View All

From training, policies, forms, and publications, to office products and occasional gifts, it’s available here:

Banker Store

hot right now

image description

Looking for effective, convenient training on a particular subject?

BOL Learning Connect offers more than 200 courses ON-DEMAND or on CD ROM from AML to Reg Z and every topic in between.

Search Regulations

View Regulations

CFPB Letter Classification

FRB Letter Classification