I need help with this last tab on the work book

Posey's Pet Emporium Selling price 4.99 Less: Target gross margin percentage [Insert formula] Cost of goods sold [Insert formula] Less: DM cost per unit [Insert formula] Additional cost per unit to cover DL and MOH [Insert formula].H'u'u nil-J. r I UJCBI- I \"U JI-CIIIII II-I' You are the cost accountant at Posey's Pet Emporium tasked with preparing quarterly budgets that determine the cash effects of the company's sales and production-related expenditures. The company uses a calendar year, and it is time to prepare the third+quarter budget. You have the following information: 1. The budgeted selling price for the year is $4.99 per unit. Sales volumes are budgeted as follows for the last month of quarter two, for all of quarter three, and for part of quarter four. June July August September October 33,500 32,000 35,200 35,000 34,000 2. Historically, 20% of Posey's sales are cash sales. 0f the remaining credit sales, 45% are collected in the month of sale, while 52% are collected the following month. The remainder is deemed uncollectible. 3. Management sets its ending finished goods inventory goal at 15% of the following month's sales volume. The accounting team expects this policy will be met at the beginning of the second quarter. 4. The target ending inventory for Posey's primary direct material is 20% of the following month's production needs. Each completed unit requires five pounds of direct materials at an expected cost of $0.25 per pound. The budgeted production for October is 34,000. 5. Posey's pays for 40% of its purchases in the month of purchase and 60% the month after purchase. Total budgeted purchases in June are $20,000. 6. Posey's ending cash balance on June 30 was $57,950. 7. Posey's non~production cash disbursements are estimated at $30,000 per month