Help with below question

Alpha-Tech, a rapidly growing distributor of electronic components, is formulating its plans for 20x5. Carol Jones, the firm's marketing director, has completed the following sales forecast.

ALPHA-TECH

20x5 Forecasted Sales

(in thousands)

Month Sales

January $8,000

February 9,000

March 8,000

April 10,500

May 11,500

June 13,000

July 14,000

August 14,000

September 15,000

October 15,000

November 14,000

December 16,000

Phillip Smith, an accountant in the Planning and Budgeting Department, is responsible for preparing the cash flow projection. The following information will be used in preparing the cash flow projection.

• Alpha-Tech's excellent record in accounts receivable collection is expected to continue. Seventy percent of billings are collected the month after the sale, and the remaining 30 percent two months after.
• The purchase of electronic components is Alpha-Tech's largest expenditure, and each month's cost of goods sold is estimated to be35 percent of sales. Seventy percent of the parts are received by Alpha-Tech one month prior to sale, and 30 percent are received during the month of sale.
• Historically, 80 percent of accounts payable has been paid one month after receipt of the purchased components, and the remaining 20 percent has been paid two months after receipt.
• Hourly wages and fringe benefits, estimated to be 30 percent of the current month's sales, are paid in the month incurred.
• General and administrative expenses are projected to be $15,820,000 for the year. The breakdown of these expenses is presented in the following schedule. All cash expenditures are paid uniformly throughout the year, except the property taxes, which are paid in four equal installments at the end of each quarter.

20x5 Forecasted General and Administrative Costs

(in thousands)

Salaries and fringe benefits. $3,300

Promotion 3,800

Property taxes 1,450

Insurance 1,810

Utilities 1,800

Depreciation 3,660

Total $15,820

• Income-tax payments are made at the beginning of each calendar quarter based on the income of the prior quarter. Alpha-Tech is subject to an income-tax rate of 40 percent. Alpha-Tech's operating income for the first quarter of 20x5 is projected to be $3,300,000. The company pays 100 percent of the estimated tax payment.
• Alpha-Tech maintains a minimum cash balance of $540,000. If the cash balance is less than $540,000 at the end of each month, the company borrows amounts necessary to maintain this balance. All amounts borrowed are repaid out of the subsequent positive cash flow. The projected April 1, 20x5, opening balance is $540,000.
• Alpha-Tech has no short-term debt as of April 1, 20x5.
• Alpha-Tech uses a calendar year for both financial reporting and tax purposes.

1. Make cash budget for Alpha-Tech by month for the second quarter of 20x5. For simplicity, ignore any interest expense associated with borrowing.(Negative amounts should be indicated by a minus sign.)

ALPHA-TECH

Cash Budget

For the Second Quarter of 20x5

April May June

Beginning balance _________, _________, __________

Collections:

February sales _________, _________, _________

March sales _________, _________, _________

April sales _________, _________, _________

May sales _________, _________, _________

Total receipts _________, _________, _________

Total cash available _________, _________, _________

Disbursements:

Accounts payable _________, _________, _________

Wages _________, _________, _________

General and administrative _________, _________, _________

Property taxes _________, _________, _________

Income taxes _________, _________, _________

Total disbursements _________, _________, _________

Cash balance _________, _________, _________

Cash borrowed _________, _________, _________

Cash repaid _________, _________, _________

Ending balance _________, _________, _________