please i need to finish out the remaing months of this problem sloution to which went from May through October and finish for out the things that are necessary in order, then to be able the requirement is prepare a cash budget for some for august and have to be in excel. please do it in Excel sheet with all the steps and with forumal how get the number. thank you

Sheet1 605451762.40:13 oft Sheet1 2. Sung Corporation has prepared the following sales budget: Collections are 40% in the month of sale, 45% in the month following the sale and 10% two months after the sale. The remaining 5% is expected to be uncollectible. The average selling price of the company's products is $100 per unit. The average purchase cost of each unit is $70. Target ending inventories are 25% of the next month's sales. 10% purchases are paid in full in the month of purchase and get a 2% cash discount. The remaining 90% are paid in full in the following month. Total selling, general and administrative costs amount to $4,000 per month, of which $650 is depreciation. Cash in the bank on August 1 is $10,000. Inventory on hand on May 1 is 1,500 units. Prepare the cash budget for Sung Corporation for August