I am unsure on how to complete the final cash budget sheet for the second quarter and find the accounts payable

Problem 5-35 Vaughn Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firm's marketing director, has completed the following sales forecast. Sales Month Sales Month January February $1,005,800 August March April $1,504,200 51,504,200 $908,300 September $1,606,500 $1,606,500 $1,252,100 November $1,504,200 $1,707,200 $908,300 July $1,153,500 October June 51.409 900 Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. He has gathered the following All sales are made on credit. Vaughn's excellent record in accounts receivable collection is expected to continue, with 60% of billings collected in the month after sale and the remaining 40% collected two months after the sale. Cost of goods sold, Vaughn's largest expense, is estimated to equal 40% of sales dollars. Seventy percent of inventory is purchased one month prior to sale and 30% during the month of sale. For example, in April, 30% of April cost of goods sold is purchased and 70% of May cost of goods sold is urchased All purchases are made on account. Historically, 75% of accounts payable have been paid during the month of purchase, and the remaining 25% in the month following purchase. Hourly wages and fringe benefits, estimated at 30% of the current month's sales, are paid in the month incurred. .General and administrative expenses are projected to be $1,561,000 for the year. A breakdown of the expenses follows. All expenditures are paid monthly throughout the year, with the exception of property taxes, which are paid in four equal installments at the end of each quarter. Salaries and fringe benefits Advertisi Property taxes Insurance Utilities 5321,600 373,600 141,700 190,500 180,800 352,800 1,561,000 ing Total Operating income for the first quarter of the coming year is projected to be $323,700. Vaughn is subject to a 40% tax rate. The company pays 100% of its estimated taxes in the month following the end of each quarter Vaughn maintains a minimum cash balance of $50,000. If the cash balance is less than $50,000 at the end of the month, the company borrows against its 1290 line of credit in order to maintain the balance. All borrowings are made at the beginning of the month, and all repayments are made at the end of the month (in increments of $1,000). Accrued interest is paid in full with each principal repayment. The projected cash balance on April 1 is $51,500. Prepare the cash receipts budget for the second quarter. (Enter answers in necessary fields only. Leave other fields blank. Do not enter 0.) Cash Receipts Budget Total Cash Receipts 402,320 908,300 1,153,500 751,260 April May June February sales 402,320 March sales April sales May sales 544,980 363,320 692,100 461,400 751,260 Totals 947,300 1,055,420 s1,212,660 3,215,380