Will you also explain to me how you get the Beginning cash balance for 3rf and 4th quarter.

Exercise 8-7 Cash Budget [LO8-8] 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: Total cash receipts Total cash disbursements 1st Quarter 2nd Quarter $ 260,000 $ 410,000 $ 316,000 $ 286,000 3rd Quarter 4th Quarter $ 290,000 $ 310,000 $ 276,000 $ 296,000 The company's beginning cash balance for the upcoming fiscal year will be $36,000. The company requires a minimum cash balance of $10,000 and may borrow any amount needed from a local bank at a quarterly erest 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 Cash Budget 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Year $ 36,000 $ 10,000 $ 36,000 260,000 410,000 290,000 310,000 1,270,000 296,000 420,000 290,000 310,000 316,000 286,000 276,000 296,000 1,174,000 (20,000) 134,000 14,000 14,000 Beginning cash balance Total cash receipts Total cash available Total cash disbursements Excess of cash available over disbursements Financing Borrowings Repayments Interest Total financing Ending cash balance 30,000 0 0 0 (30,000) 0 0 0 (1.800) 0 0 30,000 (31,800) 0 0 $ 10,000 $ 102,200 $ 14,000 $ 14,000 30,000 (30,000) (1,800) (1,800)