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: 1st Quarter 2nd Quarter 3rd Quarter 4th Quarter Total cash receipts $ 340,000 $ 460,000 $ 390,000 $ 410,000 Total cash disbursements $ 386,000 $ 356,000 $ 346,000 $366,000 The company's beginning cash balance for the upcoming fiscal year will be $24,000. 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 (Cash deficiency, repayments and interest should be indicated by a minus sign.) * Answer is complete but not entirely correct. Year Garden Depot Cash Budget 1st Quarter $ 24,000 340,000 364,000 (386,000) (22,000) 2nd 3rd Quarter Quarter $ 10,000$ 81,040 460,000 390,000 470,000 471,040 (356,000) (346,000) 114,000 125,040 4th Quarter 125,040 410,000 535,040 (366,000) 169,040 $ 240,080 1,600,000 1,840,080 (1,454,000) 386,080 Beginning cash balance Total cash receipts Total cash available Total cash disbursements Excess (deficiency) of cash available over disbursements Financing: Borrowings Repayments Interest Total financing Ending cash balance 32,000 32,000 960 32,960 $ 146,960 32,000 32,000 960 64,960 $ 385,120 0 32,000 $ 10,000 0 $ 125,040 $ 169,040