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 $250,000$400,000$280,000$300,000

Total cash disbursements $309,000$279,000$269,000$289,000

The company?s beginning cash balance for the upcoming fiscal year will be $34,000. 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:Complete the company's cash budget for the upcoming fiscal year.(Cash deficiencies, disbursements, repayments, and interest should be indicated by a minus sign.)

Cash Budget

Cash Budget 1st 2nd Quarter Quarter Beginning cash balance Total cash receipts Total cash available Less total cash disbursements Excess of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance 3rd Quarter 4th Quarter Year