Answer:
Some information is missing, specifically the % of credit sales. Similar questions use 80%, so I will use that %. Also, November sales were $85,000 and December sales were $115,000. 
<h2>                               <u>Cash collections budget</u></h2>
                                                 January              February             March
Cash sales                               $30,000            $26,000              $35,000
Collection from Nov. sales      $16,320
Collection from Dec. sales     $36,800             $22,080
Collection from Jan. sales      $24,000            $48,000              $28,800
Collection from Feb. sales                                $20,800               $41,600
<u>Collection from March sales                                                          $28,000</u>
Total cash collections            $107,120             $116,880             $133,400