Answer:
[tex]\left[\begin{array}{ccc}&January&February\\beginning&74040&50560\\receipts&99040&161300\\disbursement&(122520)&(175520)\\interest&0&0\\subtotal&50560&36340\\minimun&35300&35300\\Financing&&\\beginning&0&0\\payment/loan&0&1040\\ending&0&1040\\&&\\ending cash&50560&35300\\\end{array}\right][/tex]
Attached the information for future references as the wording you use is confusing
Explanation:
we add up the collection with the short term proceeds
Then, in expenses we add up each month and subtract the depreciation,
Last step will be checking for financing if below the minimum we will finance until achieve it.