I need only part d and e

Esquire Products Incorporated expects the following monthly sales: Cash sales are 40 percent in a given month, with the remainder going into accounts receivable. All receivables are collected in the month following the sale. Esquire sells all of its goods for $2 each and produces them for $1 each. Esquire uses level production, and average monthly production is equal to annual production divided by 12. a. Generate a monthly production and inventory schedule in units. Beginning inventory in January is 19,000 units. Note: Input all your answers as positive numbers. b. Prepare a cash receipts schedule for January through December. Assume that dollar sales in the prior December were $20,000. Prepare a cash payments schedule for January through December. The production costs ( $1 per unit produced) are paid for in t month in which they occur. Other cash payments (besides those for production costs) are $8,100 per month. d. Construct a cash budget for January through December using the cash receipts schedule from part b and the cash payments schedule from part c. The beginning cash balance is $3,000, which is also the minimum desired. Note: Negative amounts should be indicated by a minus sign. Leave no cells blank be certain to enter ' 0 ' wherever required. e. Determine total current assets for each month. Include cash, accounts receivable, and inventory. The accounts receivable for a given month is equal to 60 percent of that month's sales. Inventory is equal to ending inventory (part a) times the cost of $1 per unit