Garden Depot is a retailer that is preparing its budget for the upcoming fiscal year. Management has prepared the following summary of its budgeted cash flows:

	1st Quarter		2nd Quarter		3rd Quarter		4th Quarter
Total cash receipts	$	360,000	$	480,000	$	410,000	$	430,000
Total cash disbursements	$	400,000	$	370,000	$	360,000	$	380,000

The companys beginning cash balance for the upcoming fiscal year will be $18,000. The company requires a minimum cash balance of $10,000 and may borrow any amount needed from a local bank at a quarterly interest rate of 3%. The company may borrow any amount at the beginning of any quarter and may repay its loans, or any part of its loans, at the end of any quarter. Interest payments are due on any principal at the time it is repaid. For simplicity, assume that interest is not compounded.

Required:

Prepare the companys cash budget for the upcoming fiscal year. (Repayments, and interest, should be indicated by a minus sign.)

Garden Depot Cash Budget 1st Quarter 2nd Quarter 3rd Quarter 4th QuarterYear $ 18,00010,000 Beginning cash balance Total cash receipts Total cash available Total cash disbursements Excess of cash available over disbursements Financing 360,000 378,000 400,000 (22,000120,000 50,00050,000170,000 480,000 410,000430,0001,680,000 490,000410,000 430,000 1,680,000 370,000 360,000 380,000 1,510,000 Borrowings Repayments Interest 32,000 32,000 0 (32,000) 0(32,000) 32,000(32,000) Total financing Ending cash balance $ 10,000$ 88,000 50,000$ 50,000$ 170,000