need help with this question

Perez Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1 , year 1. The company president formed a planning committee to prepare a master budget for the first three months of operation, As budget coordinator, you have been assigned the following tasks. Required 0. October sales are estimated to be $220.000, of which 45 percent will be cash and 55 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget. b. The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale; Prepare a schedule of cash receipts. c. The cost of goods sold is 60 percent of sales. The company desires to maintain a minimum ending inventoty equal to 10 percent of the next month's cost of goods sold. However. ending inventory of December is expected to be $13,000. Assume that all purchases are made on account. Prepare an inventory purchases budget. d. The company pays 80 percent of accounts payable in the month of purchase and the remaining 20 percent in the following month. Prepare a cash payments budget for inventory purchases. e. Budgeted selling and administrative expenses per month follow. \begin{tabular}{lc|} Salary expense (fixed) & $19,000 \\ Seles comissiono & 55 of sales \\ Supplies expensn & 26 of Sales \\ Utilities (fixed) & $2,400 \\ Depreciation on itore fixtures (fixed)* & 55,000 \\ Aeot (fixed) & $5,600 \\ Hiscellaneous (41xed) & 82,200 \end{tabular} 'The capital expenditures budget indicates that Perez will spend $210,000 on October 1 for store foxtures, which are expected to have a 530,000 salvage value and a three-year 36 -month) useful life Use this information to prepare a selling and administrative expenses budget. 1. Utilities and soles commissions are paid the month after they are incurred; all other expenses are paid in the month in which they . are incurred. Prepare o cash payments budget for selling and administrative expenses. 9. Perez borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in any amount avaiable. The company aso pays its vendors on the last day of the month. it pays interest of 1 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain o 522.000 cash cushion. Prepare a cash budget. h. Prepare a pro forma income statement for the quarter. 1. Prepare a pro forma bolance sheet at the end of the guarter. J. Prepare o pro forma tatement of cash flows for the quarter