Please show work clearly

Mike Tackett, manager of the Troopers Cafe, has asked for your assistance preparing the monthly budget for January 20 times 8. He provides you with the prior January actuals as follows: Assume for 20 times 8 sales are expected to increase by 10 percent, fixed costs will increase by 5 percent, and variable costs will remain at the same percentage of sales as experienced in the prior January. Required: Prepare the budget for January 20 times 8