Here are some important figures from the budget of Nashville Nougats, Inc., for the second quarter of 2015: April May June Credit sales $ 316,000 $ 296,000 $ 356,000 Credit purchases 124,000 147,000 172,000 Cash disbursements Wages, taxes, and expenses 43,600 11,100 62,600 Interest 10,600 10,600 10,600 Equipment purchases 76,000 142,000 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 2015, credit sales were $186,000 and credit purchases were $126,000. Using this information, complete the following cash budget: (Do not round intermediate calculations. Leave no cells blank - be certain to enter "0" wherever required.) April May June Beginning cash balance $ 119,000 $ $ 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 $ $ $