Need help with the following attachment. Please show work.

25) Sales Cash Collections Budget. All sales for Malik and Associates are on credit. Accounts receivable at the end of last quartertotaled $100,000. Credit sales for the first quarter of the upcoming period are expected to be $300,000. The company expects to collect 70 percent of sales in the quarter of the sale, and 30 percent the quarter following the sale. Prepare a sales cash collections budget for the first quarter of the upcoming period using the top of Figure 9.11 "Cash Budget for Jerry's Ice Cream" as a guide (Hint: you are preparing a sales cash collections budget for the first quarter only.)