need help with managerial accounting homework 1

⦁ Prepare a sales and administrative expense budget for each month in the quarter ending March 31,2018.

⦁ After preparing S&A expense budget, prepare a cash budget. Assume other inputs/values if necessary.:

look at the document i uploaded below