Hi, please help with the question below! Please provide the detailed solution of how you get these answers, and make sure the answer follow EXACTLY SAME as the chart below. Thanks.

QS 22-24 Manufacturing: Cash budget LO P2 Use the following information: a. Beginning cash balance on March 1, $75,000. b. Cash receipts from sales, $303,000. c. Budgeted cash payments for direct materials,$134,000. d. Budgeted cash payments for direct labor $71,000. e. Other budgeted cash expenses, $44,000 f. Cash repayment of bank loan, $11,000. Prepare a cash budget for the month ended on March 31 for Gado Company. The budget should show expected cash receipts and cash disbursements for the month of March and the balance expected on March 31. GADO COMPANY Cash Budget For Month Ended March 31 Total cash available Cash payments for: Total cash payments