There are many answers for this exercise, but no assertive and correct answers.

Wildhorse Instruments, a rapidly expanding electronic parts distributor, is formulating its plans for 2022. Daniel Jackson, 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: Mark White, 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. Wildhorse 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 Wildhorse's largest expenditure; the cost of these items is equal to 60% of sales. Wildhorse receives 40% of the parts one month before it sells them and 60% during the month of sale. 3. Historically. Wildhorse 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 $3,080,000 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: 6. Wildhorse 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 $840,000. 7. Wildhorse has a corporate policy of maintaining an end-of-month cash balance of $224,000. It invests or borrows cash monthly, as necessary, to maintain this balance. 8. Wildhorse uses a calendar-year reporting period. Prepare a schedule of Cash Receipts and Disbursements for Wildhorse Instruments, by month, for the second quarter c that all receipts, disbursements, borrowing and imvesting amounts are presented on a monthly basis. Ignore the interes ipcome from borrowing and investing. (Round answers to 0 decimal places, e.g. 125.) WIDHORSE INSTRUMENTS Cash Budget For the Second Quarter Ended June 30, 2022 April $ May Beginning cash balance Add Cash recelpts From 1 month prlor From 2 months prlor Total cash recelpts Total cash avallable Less Dlsbursements Cash dlsbursements for parts Cash dlsbursements for wages Cash dlsbursements for general and adminlstratlive expenses Property tax Income tax Income tax 252000 Total dlsbursements Excess of cash avallable over cash disbursements Financing Less : Borrowing Less : Imvestment Total financing Ending cash balance