Here are some important figures from the budget of Cornell Inc. for the second quarter of 2018:

	April			May			June
Credit sales	$	326,000		$	306,000		$	366,000
Credit purchases		134,000			157,000			182,000
Cash disbursements
Wages, taxes, and expenses		44,600			12,100			63,600
Interest		11,600			11,600			11,600
Equipment purchases		86,000			162,000			0

The company predicts that 5 percent of its credit sales will never be collected, 30 percent of its sales will be collected in the month of the sale, and the remaining 65 percent will be collected in the following month. Credit purchases will be paid in the month following the purchase.

In March 2018, credit sales were $196,000 and credit purchases were $136,000. Using this information, complete the following cash budget: (Do not round intermediate calculations. Do not leave any empty spaces; input a 0 wherever it is required. Omit $ sign in your response.)

	April	May	June
Beginning cash balance	$ 129,000	$	$
Cash receipts
Cash collections from credit sales	$
Total cash available		$	$
Cash disbursements
Purchases	$	$	$
Wages, taxes,and expenses
Interest
Equipment purchases
Total cash disbursements	$	$	$
Ending cash balance