I need help with the spreadsheets. Using the presidents new assumptions, prepare a cash budget for April, May, and June, and for the quarter in total.

April $ 490,000 343,000 147,000 May $1,020,000 714,000 306,000 June $ 470,000 329,000 141,000 July $ 370,000 259,000 111,000 Sales Cost of goods sold Gross margin Selling and administrative expenses: Selling expense Administrative expense Total selling and administrative expenses Net operating income 95,000 43,500 138,500 $ 8,500 97,000 58,400 155,400 $ 150,600 58,000 36,200 94,200 $ 46,800 37,000 35.000 72,000 $ 39,000 *Includes $19,000 of depreciation each month. b. Sales are 20% for cash and 80% on account. c. Sales on account are collected over a three-month period with 10% collected in the month of sale; 70% collected in the first month following the month of sale; and the remaining 20% collected in the second month following the month of sale. February's sales totaled $185,000, and March's sales totaled $235,000. d. Inventory purchases are paid for within 15 days. Therefore, 50% of a month's inventory purchases are paid for in the month of purchase. The remaining 50% is paid in the following month. Accounts payable at March 31 for inventory purchases during March total $100,100. e. Each month's ending inventory must equal 20% of the cost of the merchandise to be sold in the following month. The merchandise inventory at March 31 is $68,600. f. Dividends of $27,000 will be declared and paid in April. g. Land costing $35,000 will be purchased for cash in May. h. The cash balance at March 31 is $49,000; the company must maintain a cash balance of atleast $40,000 at the end of each month. i. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $200,000 The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter. The company's president is interested in knowing how reducing inventory levels and collecting accounts receivable sooner will impact the cash budget. He revises the cash collection and ending inventory assumptions as follows: 1. Sales continue to be 20% for cash and 80% on credit. However, credit sales from April, May, and June are collected over a three- month period with 25% collected in the month of sale, 65% collected in the month following sale, and 10% in the second month following sale. Credit sales from February and March are collected during the second quarter using the collection percentages specified in the main section. 2. The company maintains its ending inventory levels for April, May, and June at 15% of the cost of merchandise to be sold in the following month. The merchandise inventory at March 31 remains $68,600 and accounts payable for inventory purchases at March 31 remains $100,100