please show all work

Problem 3 Company B is preparing its cash budget for the month of January. The budgeted beginning cash balance is $20,000. Budgeted cash receipts total $111,000 and budgeted cash disbursements total $92,000. The desired ending cash balance is $55,000. The company can borrow up to a maximum of $80,000 at any time from a local bank, with interest not due until the following month. The company just paid off its last notes payable in December Complete the company's cash budget below: ? ? ? Company B Cash Budget For the Month of January Beginning cash balance Total Collections (Receipts) from sales Total cash available Total cash disbursements (payments) Cash Surplus (Deficit) Financing: Borrowing note Repayments-note Interest Total financing Ending cash balance (desired) 2