Student L is tasked with preparing a cash budget for Company Phi for the upcoming quarter. Given the following information:

• Beginning Cash Balance: $50,000
• Expected Cash Receipts: $100,000
• Expected Cash Disbursements: $80,000
• Desired Ending Cash Balance: $70,000 Prepare the cash budget for Company Phi.