please show steps

A cash budget, by quarters, is given below for a retail company (000 omitted). The company requires a minimum cash balance of at least $10,000 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.) Quarter (000 omitted) 2 3 (000 omitted) Year 1 5 9 Cash balance beginning Add collections from customers 111 389 Total cash available 80 Less disbursements 50 60 34 45 30 119 13 9 25 57 2 2 2 2 116 Purchase of inventory Selling and administrative expenses Equipment purchases Dividends Total disbursements Excess (deficiency) of cash available over disbursements Financing Borrowings Repayments (including interest)" Total financing Cash balance, ending "interest will total $1,000 for the year. (5) 12 16 (30)