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	$ 350,000	$ 470,000	$ 400,000	$ 420,000
Total cash disbursements	$ 393,000	$ 363,000	$ 353,000	$ 373,000

The company's beginning cash balance for the upcoming fiscal year will be $20,000. 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.

1	1st Quarter	2nd Quarter	3rd Quarter	4th Quarter	Year
Beginning Cash Balance
Total Cash Receipts
Total Cash Available
Total Cash Disbursements
Excess (deficiency) of cash available over disbursements
Financing:
Borrowing
Repayments
Interest
Total Financing
Ending Cash Balance