I have already completed part c$,$ I just need help with part d$.$ PLEASE SHOW WORK

c$.$ Prepare a sample sales budget and a schedule of expected cash receipts using the following assumptions. Getaway estimates January

sales will be $$400,000,$ of which $$100,000$ will be cash and $$300,000$ will be credit. The ratio of cash sales to sales on account is

expected to remain constant over the three$-$month period. The company expects sales to increase $10$ percent per month. The company

expects to collect $100$ percent of the accounts receivable generated by credit sales in the month following the sale. Use this information

to determine the amount of accounts receivable that Getaway would report on the March $31$ pro forma balance sheet and the amount

of sales it would report on the first quarter pro forma income statement.

d$.$ Prepare a sample inventory purchases budget using the following assumptions. Cost of goods sold is $60$ percent of sales. The company

desires to maintain a minimum ending inventory equal to $25$ percent of the following month's cost of goods sold. Getaway makes all

inventory purchases on account. The company pays $70$ percent of accounts payable in the month of purchase. It pays the remaining $30$

percent in the following month. Prepare a schedule of expected cash payments for inventory purchases. Use this information to

determine the amount of cost of goods sold Getaway would report on the first quarter pro forma income statement and the amounts of

ending inventory and accounts payable it would report on the March $31$ pro forma balance sheet.