A cash budget, by quarters, is given below for a retail company (000 omitted). The company requires a minimum cash balance of at least $5,000 to start each quarter. Fill in the missing amounts. (Enter your answers in thousands of dollars. Cash deficiencies and Repayments should be indicated by a minus sign.)

Cash Budget	Quarter (000 omitted)
	1	2	3	4	Year
Cash balance, beginning	$8
Add collections from customers			102		357
Total cash available	83
Less disbursements:
Purchase of inventory	41	51		33
Selling and administrative expenses		32	30		112
Equipment purchases	13	8	16		47
Dividends	2	2	2	2
Total disbursements		93
Excess (deficiency) of cash available over disbursements	(3)		11
Financing:
Borrowings		11
Repayments (including interest) *				(14)
Total financing
Cash balance, ending
*Interest will total $1,000 for the year.