I keep getting the wrong answer can you help me out?

Watercooler Company's budget committee provides the following information: December 31, 2015, account balances Cash Accounts Receivable Merchandise Inventory Accounts Payable $5,000 Salaries and Commissions Payable 12,000 Budgeted amounts for 2016 : Sales 23,000 Purchases 16,000 Commissions Expense Salaries Expense Rent Expense Depreciation Expense Insurance Expense \begin{tabular}{lll} Income Tax Expense & 1,900 & 1,900 \\ \hline \end{tabular} 41,00041,700 Requirements 1. Prepare the schedule of cash receipts from customers for January and February 2016. Assume cash receipts are 70% in the month of the sale and 30% in the month following the sale. 2. Prepare the schedule of cash payments for purchases for January and February 2016. Assume purchases are paid 30% in the month of purchase and 70% in the month following the purchase. 3. Prepare the schedule of cash payments for selling and administrative expenses for January and February 2016. Assume 25% of the accrual for Salaries and Commissions Payable is for commissions and 75% is for salaries. The December 31 balance will be paid in January. Salaries and commissions are paid 60% in the month incurred and 40% in the following month. Rent and income tax expenses are paid as incurred. Insurance expense is an expiration of the prepaid amount. 4. Prepare the cash budget for January and February 2016. Assume no financing took place