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 Total cash disbursements $280,000 $330,000 $430,000 $300,000 $310,000 $290,000 $330,000 $310,000 The company's beginning cash balance for the upcoming fiscal year will be $40,000. 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 company's cash budget for the upcoming fiscal year. (Repayments, and interest, should be indicated by a minus sign.) Garden Depot Beginning cash balance Total cash receipts Cash Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year $ 40,000 $ 10,000 280,000 430,000 $ 40,000 310,000 330,000 1,350,000 Total cash available 320,000 440,000 310,000 330,000 Total cash disbursements 330,000 300,000 290,000 1,390,000 310,000 1,230,000 Excess (deficiency) of cash available over disbursements (10,000) 140,000 20,000 20,000 160,000 Required: Prepare the company's 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 Quarter Year Beginning cash balance $ 40,000 $ 10,000 $ 40,000 Total cash receipts 280,000 Total cash available 320,000 440,000 310,000 430,000 310,000 330,000 1,350,000 330,000 1,390,000 es Total cash disbursements 330,000 300,000 290,000 310,000 1,230,000 Excess (deficiency) of cash available over disbursements (10,000) 140,000 20,000 20,000 160,000 Financing: Borrowings Repayments Interest Total financing Ending cash balance $ 10,000 $120,000 $20,000 $20,000 20,000 0 0 0 20,000 0 (20,000) 0 0 (20,000) 0 0 0 20,000 (20,000) 0 0