Winged Corp. wants you to prepare a Cash budget for the Christmas period. It has arranged a line of credit with the bank to borrow against whenever cash is needed. Sales are made on credit basis with terms of 1/10 net 30. The collection of accounts are estimated to be: 10% in the month of sale and will take the discount, 75% in the following month and not take the discount, and 15% in the second month following and not take the discount. Purchases are all paid in the following month. Salaries are $4,800 per month and rent is $2,000 per month. A tax payment of $12,000 must be made in December. The current cash on hand is $1,000 but management wants a target minimum balance of $6,000. The sales and purchases for the months are: Sales Purchases October $120,000 $40,000 November $140,000 $40,000 December $160,000 $20,000 January $80,000 $20,000 February $40,000 $20,000 Prepare a cash budget for December, January, and February.

please solve in a clear way on excel