Bonita Instruments, a rapidly expanding electronic parts distributor, is formulating its plans for 2022. Robert Williams, the firm's director of marketing, has completed his 2022 forecast and is confident that the company will meet or exceed sales estimates. The following sales figures show the growth that is expected and are the basis for planning in the other corporate departments: Month Forecast Sales Month Forecast Sales January $2,884,000 July 4.120,000 February 3.090,000 August 4,120,000 March 2.884,000 September 4,326,000 April 3,296,000 October 4,326,000 May 3,605,000 November 4.120,000 June 3,914,000 December 4.532,000 William Jones, assistant controller, is responsible for the cash flow projection, a critical element during a period of rapid expansion. She will use the following information in preparing her cash analysis: 1 Bonita has experienced an excellent record in accounts receivable collection and expects this trend to continue The company collects 50%% of billings in the month after the sale and 50%% in the second month after the sale. Uncollectible accounts are nominal and can be ignored in the analysis. 2. The purchase of electronic parts is Bonita's largest expenditure; the cost of these items is equal to 60%% of sales. Bonita receives 40%% of the parts one month before it sells them and 60% during the month of sale. 3. Historically, Bonita has cleared 60%% of the accounts payable one month after it receives its purchases, and the remaining 40%% two months after. 4 Hourly wages, including fringe benefits, depend on the sales volume: they are equal to 20%% of the current month's sales. The company pays these wages in the month incurred. 5. General and administrative expenses are projected to be $2,832,500 for 2022. The composition of these expenses is given below. The company incurs all of these expenses uniformly throughout the year, except for property taxes. It pays the property taxes in four equal instalments in the last month of each quarter: Salaries $504.700 Promotion 690.104 Property taxes 257.496 Insurance 381,100 Utilities 360.500 Depreciation 638.600 $2,832,5005. Bonita makes income tax payments in the first month of each quarter based on income for the prior quarter. The tax rate is 30%. The net income for the first quarter of 2022 is projected to be $772,500. 7. Bonita has a corporate policy of maintaining an end-of-month cash balance of $206,000. It invests or borrows cash monthly. as necessary, to maintain this balance. B. Bonita uses a calendar-year reporting period. Prepare a schedule of Cash Receipts and Disbursements for Bonita Instruments, by month, for the second quarter of 2022. Be sure that all receipts, disbursements, borrowing, and investing amounts are presented on a monthly basis. Ignore the interest expense and income from borrowing and investing. (Round answers to 0 decimal places, eg. 125.)BONITA INSTRUMENTS Cash Budget For the Second Quarter Ended June 30, 2022 April May Beginning cash balance $ Cash disbursements for wages v Property tax Excess of cash available over cash disbursements Financing Cash receipts Cash disbursements for general and administrative expenses Investment Total financing Disbursements Beginning cash balance Total cash receipts Total disbursements Borrowing Income tax Cash disbursements for parts Purchase of Land Total cash available From 2 months prior Ending cash balance Disbursements Total disbursements Excess of cash available over cash disbursements Borrowing Investment Financing Total financing Ending cash balanceBONITA INSTRUMENTS Cash Budget For the Second Quarter Ended June 30, 2022 Quarter April May June Total $ $ $