Here are some important figures from the budget of Nashville Nougats, Inc., for the second quarter of $2018$:

April May June

Credit sales $ $322,000$ $ $302,000$ $ $362,000$

Credit purchases $130,000153,000178,000$

Cash disbursements

Wages, taxes, and expenses $44,20011,70063,200$

Interest $11,20011,20011,200$

Equipment purchases $82,000154,0000$

The company predicts that $5$ percent of its credit sales will never be collected, $40$ percent of its sales will be collected in the month of the sale, and the remaining $55$ 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 $$192,000$ and credit purchases were $$132,000.$ Using this information, complete the following cash budget