The detailed solution of the following question in the excel spreadsheet

s/ 1. August 3 PR 22-48 Cash budget Mille controller of the next three in OBJ. 5 Mercury Shoes Inc. instructs you to prepare a monthly Cash budget for onths. You are presented with the following budget information: June July August Sales ............................................... 51 60,000 51 85,000 $200,000 Manufacturing costs ................................. 66,000 82,000 105,000 Selling and administrative expenses .................. 40,000 46,000 51,000 Ca pital expenditures ................ , ............... - .- 120,000 The company expects to sell about 10% Of its merchandise for cash. Of sales on aC- count, 60% are expected to be collected in the month following the sale and the remainder the following month (second month after sale). Depreciation, insurance, and property tax expense represent $12,000 of the estimated monthly manufacturing costs. The an- nual insurance premium is paid in February, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month. Current assets as of June 1 include cash of $42,000, marketable securities of $25,000, and accounts receivable of $198,000 ($150,000 from May sales and $48,000 from April sales). Sales on account in April and May were $120,000 and $15 Current liabilities as of June 1 include $13,000 of accounts payable incurred in May for manufacturing costs. All selling and administrative expenses are paid in cash in the period they are incurred. An estimated income tax payment of $24,000 will be made in July. Mercury Shoes' regular quarterly dividend of $15,000 is expected to be declared in July and paid in August. Management desires to maintain a minimum cash balance of $40,000. Instructions 0,000, respectively