pls show steps

Prepare Master Budget Flying Fish Kite Company, a small Woy Woy, Australia, firm that sells kites on the Web, wants a master budget for the 3 months beginning January 1. 20X2. It desires the ending minimum cash balance of 515.000 each month Sales are forecasted at an average wholesale selling price of $14 per kite Merchandise cost average $5 per kite. All sales are on credit, payable within 30 days, but experience has shown that 40% of current sales are collected in the current month, 10% in the next month, and 50% in the month thereafter. Bad debts are negligible In January, Flying Fish Kite is beginning just-in-time (JIT) deliveries from suppliers, which means that purchases will equal expected sales. On January 1, purchases will cease until inventory decreases to $22.000, after which time purchases will equal sales. Purchases during any given month are paid in full during the following month Monthly operating expenses are as follows Wages and salaries $80,000 Insurance expired 150 Depreciation 900 Miscellaneous 4,000 Rent $500/month + 5% of quarterly sales over $50,000 Cash dividends of $2,400 are to be paid quarterly, beginning January 15, and are declared on the fifteenth of the previous month. All operating expenses are paid as incurred, except insurance, depreciation, and rent Rent of $500 is paid at the beginning of each month, and the additional 5% of sales is settled quarterly on the tenth of the month following the end of the quarter. The next rent settlement date is January 10. The company plans to buy some new fixtures for $4,000 cash in March. Money can be borrowed and repaid in multiples of $2,000. Management wants to minimize borrowing and repay rapidly. Simple interest of 9% per annum is computed monthly but paid when the principal is repaid. Assume that borrowing occurs at the beginning, and repayments at the end, of the months in question. Compute interest to the nearest dollar. Assests as of Liabilities and Owners' Equities as December 31, 20X1 of December 31, 20X1 Cash $30,000 Accounts payable (merchandise) $151,500 Accounts receivable 180,600 Inventory* 153,000 Dividends payable 2,400 Unexpired insurance 5,400 Rent payable 27,950 Fixed assets, net 62,000 Owners' equity 249,150 $431,000 $431,000 "November 30 inventory balance = $59,000