Required $A$

Complete the monthly cash budgets for the second quarter of $2022$ using the following format. Note that the ending cash balance for June is provided as a check figure.

Note: Use $360$ days year for calculations.

$\backslash$table$[[$SEATECH INCORPORATED$],[$Cash Budget$],[$For the Months of April, May, and June $2022],[,$April,May,June$],[$Beginning cash balance,S $11,200,,],[$Cash Receipts:,,,$],[$From cash sales made in current month,,,$],[$From credit sales made in February,,,$],[$From credit sales made in March,,,$],[$From credit sales made in April,,,$],[$From credit sales made in May,,,$],[$Total cash available,,,$],[$Cash Disbursements:,,,$],[$For cost of goods sold$/$operating expenses incurred in March,,,$],[$For cost of goods sold$/$operating expenses incurred in April,,,$],[$For cost of goods sold$/$operating expenses incurred in May,,,$],[$For cost of goods sold$/$operating expenses incurred in June,,,$],[$For payment of note payable and interest,,,$],[$For capital expenditures,,,$],[$For payment of income taxes,,,$],[$For payment of dividends,,,$],[$Total disbursements,,,$],[$Ending cash balance,,,$ $21,760]]$