Here are some important figures from the budget of Blocher, Inc., for the second quarter of 2013:

	April				May				June
Credit sales		$	478,000			$	416,000			$	522,000
Credit purchases			210,000				196,000				235,000
Cash disbursements
Wages, taxes, and expenses			95,200				89,800				124,200
Interest			11,000				11,000				11,000
Equipment purchases			37,200				4,200				172,300

The company predicts that 5 percent of its credit sales will never be collected, 35 percent of its sales will be collected in the month of the sale, and the remaining 60 percent will be collected in the following month. Credit purchases will be paid in the month following the purchase. In March 2013, credit sales were $390,000.

Required:

Using this information, complete the following cash budget:

	April	May	June
Beginning cash balance	$ 127,000	$	$
Cash receipts
Cash collections from credit sales
Total cash available	$	$	$
Cash disbursements
Purchases	$ 201,000	$	$
Wages, taxes, and expenses
Interest
Equipment purchases
Total cash disbursements	$	$	$
Ending cash balance	$	$	$