Personal BudgetAt the beginning of the school year, Katherine Malloy decided to prepare a cash budget for the months of September, October, November, and December. The budget must plan for enough cash on December $31$ to pay the spring semester tuition, which is the same as the fall tuition. The following information relates to the budget:Cash balance, September $1($from a summer job$)$$$6,260$Purchase season football tickets in September$90$Additional entertainment for each month$220$Pay fall semester tuition in September$3,400$Pay rent at the beginning of each month$300$Pay for food each month$170$Pay apartment deposit on September $2($to be returned December $15)400$Part$-$time job earnings each month $($net of taxes$)780$Question Content Areaa. $$Prepare a cash budget for September, October, November, and December. Enter all amounts as positive values except an overall cash decrease which should be indicated with a minus sign.KATHERINE MALLOYCash BudgetFor the Four Months Ending December $31$SeptemberOctoberNovemberDecemberEstimated cash receipts from:Part$-$time job$fill in the blank a$48696$ff$3012$fdc$\_1$$fill in the blank a$48696$ff$3012$fdc$\_2$$fill in the blank a$48696$ff$3012$fdc$\_3$$fill in the blank a$48696$ff$3012$fdc$\_4$Depositfill in the blank a$48696$ff$3012$fdc$\_5$Total cash receipts$fill in the blank a$48696$ff$3012$fdc$\_6$$fill in the blank a$48696$ff$3012$fdc$\_7$$fill in the blank a$48696$ff$3012$fdc$\_8$$fill in the blank a$48696$ff$3012$fdc$\_9$Estimated cash payments for:Season football tickets$fill in the blank a$48696$ff$3012$fdc$\_10$Additional entertainmentfill in the blank a$48696$ff$3012$fdc$\_11$$fill in the blank a$48696$ff$3012$fdc$\_12$$fill in the blank a$48696$ff$3012$fdc$\_13$$fill in the blank a$48696$ff$3012$fdc$\_14$Tuitionfill in the blank a$48696$ff$3012$fdc$\_15$Rentfill in the blank a$48696$ff$3012$fdc$\_16$fill in the blank a$48696$ff$3012$fdc$\_17$fill in the blank a$48696$ff$3012$fdc$\_18$fill in the blank a$48696$ff$3012$fdc$\_19$Foodfill in the blank a$48696$ff$3012$fdc$\_20$fill in the blank a$48696$ff$3012$fdc$\_21$fill in the blank a$48696$ff$3012$fdc$\_22$fill in the blank a$48696$ff$3012$fdc$\_23$Depositfill in the blank a$48696$ff$3012$fdc$\_24$Total cash payments$fill in the blank a$48696$ff$3012$fdc$\_25$$fill in the blank a$48696$ff$3012$fdc$\_26$$fill in the blank a$48696$ff$3012$fdc$\_27$$fill in the blank a$48696$ff$3012$fdc$\_28$Overall cash increase $($decrease$)$$fill in the blank a$48696$ff$3012$fdc$\_29$$fill in the blank a$48696$ff$3012$fdc$\_30$$fill in the blank a$48696$ff$3012$fdc$\_31$$fill in the blank a$48696$ff$3012$fdc$\_32$Cash balance at beginning of monthfill in the blank a$48696$ff$3012$fdc$\_33$fill in the blank a$48696$ff$3012$fdc$\_34$fill in the blank a$48696$ff$3012$fdc$\_35$fill in the blank a$48696$ff$3012$fdc$\_36$Cash balance at end of month$fill in the blank a$48696$ff$3012$fdc$\_37$$fill in the blank a$48696$ff$3012$fdc$\_38$$fill in the blank a$48696$ff$3012$fdc$\_39$$fill in the blank a$48696$ff$3012$fdc$\_40$