Please answer using excel and don't use screenshoot/image

A meat supplier company presents the following data relating to the expected operations for the months of January to March 2021 Jan Feb March Credit Sales 175,000 350,000 323,000 Receipts from account receivable 80,000 40,000 70,000 Cash sales 13,900 14,500 16,600 Cash received from sale of old equipment 42,000 Salaries 21,000 21,000 21,000 Depreciation on equipment 50,500 45.500 14,500 Amortization of franchise fee 17,500 17,500 17,500 Payment fo supplies 2,200 9,000 5,600 Cash purchase of new equipment 45,000 Administration cost 7,000 7,000 7,000 Credit purchase of supplies 114,050 256,780 230,200 Required: Prepare a cash budget on a monthly basis for the three months ending March 2021. The cash balance at 31 Dec 2020 was $15,000 2 (10 p