Complete part d please and thank you & October sales are estimated to be $340,000, of which 40 percent will be cash and 60 percent will be credit. The company expectssales to increase at the rate of 20 percent per month. Prepare a sales budget.& 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 70 percent of sales. The company desires to maintain a minimum ending inventory equal to 20 percent ofthe next month's cost of goods sold. However, ending inventory of December is expected to be $12,900. Assume that all purchasesare made on account. Prepare an inventory purchases budget.d. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the following month.Prepare a cash payments budget for inventory purchases.e. Budgeted selling and administrative expenses per month follow:Salary expense (fixed)Sales commissionsSupplies expenseUtilitien (fixed)Depreciation on store fixtures (fixed)*Rent (fixed)Miscellaneous (fixed)"The capital expenditures budget indicates that Munoz will spend $146,600 on October 1 for store fixtures, which are expected tohave a $29,000 salvage value and a two-year (24-month) useful life.Use this information to prepare a selling and administrative expenses budget.Required A£. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in which theyare incurred. Prepare a cash payments budget for selling and administrative expenses.Munoz borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in anyamount available. The company also pays its vendors on the last day of the month. It pays interest of 2 percent per month in cashon the last day of the month. To be prudent, the company desires to maintain a $21,000 cash balance. Prepare a cash budget.Required B$ 18,900Complete this question by entering your answers in the tabs below.$ 2,300$ 4,900$ 5,700$ 2,100Required DRequired CSchedule of Cash Payments Budget for InventoryPurchasesPayment of current month's accounts payablePayment for prior month's accounts payableTotal budgeted payment for inventory$The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the followingmonth. Prepare a cash payments budget for inventory purchases.Note: Round your final answers to the nearest whole dollar amounts.Required EOctober$ 206.584of Sales< Required C0206.584Required F$NovemberRequired GDecember0 $Required E >

Budget means the expected value for future. Budget is prepared for future and actual value is…

Required A Required B Required The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the following month. Prepare a cash payments budget for inventory purchases. Note: Round your final answers to the nearest whole dollar amounts. Schedule of Cash Payments Budget for Inventory Purchases Payment of current month's accounts payable Payment for prior month's accounts payable Total budgeted payment for inventory October S 206.584 S Required C 0 206,584 November $ December 0 $ Required E >