Can someone demonstrate to me how I would answer this question in an excel file? Thank you.

P!1-2 BUDGETING AT RITZ-CARLTON The Ritz-Carlton has four hotels and resorts in the Caribbean and Mexico. Suppose that for one of these hotels, management expects occupancy rates to be 95 percent in December, January, and February; 85 percent in November, March, and April; and 70 percent the rest of the year. This hotel has 300 rooms and the average room rental is $290 per night. Of this, on average 10 percent is received as a deposit the month before the stay, 60 percent is received in the month of the stay, and 28 percent is collected the month after. The remaining 2 percent is never collected. Most of the costs of running the hotel are fixed. The variable costs are only $30 per occupied room per night. Fixed salaries (including benefits) run $400,000 per month, depre- ciation is $350,000 a month, other fixed operating costs are $120,000 per month, and interest expense is $600,000 per month. Variable costs and salaries are paid in the month they are incurred, depreciation is recorded at the end of each quarter, other fixed operating costs are paid as incurred, and interest is paid each June and December. 1. Prepare a monthly cash budget for this Ritz-Carlton Hotel for the entire year. For sim- plicity, assume that there are 30 days in each month. 2. How much would the hotel's annual profit increase if occupancy rates increased by 5 per- cent each month in the off-season (that is, from 70 percent to 75 percent in May through October)