Here are some important figures from the budget of Nashville Nougats, Incorporated, for the second quarter of 2022: Credit sales Credit purchases Cash disbursements Wages, taxes, and expenses Interest Equipment purchases April $ 357,400 125,100 May $ 342,500 157,300 June $ 402,600 195,500 51,200 64,700 77,300 12,400 84,500 12,400 12,400 131,000 0 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 2022, credit sales were $245,300. Using this information, complete the following cash budget: Note: Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32. Beginning cash balance April May June $ 125,000 $ 99,780 $ 100,895 Cash receipts Cash collections from credit sales 272,270 334,315 346,410 Total cash available $ 397,270 $ 434,095 $ 447,305 Cash disbursements Purchases $ 149,300 125,100 $ 157,300 Wages, taxes, and expenses 51,200 64,700 77,300 Interest 12,400 12,400 12,400 Equipment purchases 84,500 131,000 0 Total cash disbursements $ 297,400 $ 333,200 $ 247,000 Ending cash balance $ 99,780 $ 100,895 200,305