Prepare a Cash Budget from the data given below for a period of six months $($July to December$)$

$\backslash$table$[[(1)$ Month,Salcs,Raw Materials$],[$May$,75,000,37,500],[$June$,75,000,37,500],[$July$,1,50,000,52,500],[$August$,2,25,000,3,67,500$