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 May June $ 437,000 April $ 400,000 177,000 $ 349,000 165,000 198,000 79,500 75,000 103,700 9,200 32,000 9,200 4,500 9,200 145,000 The company predicts that 5 percent of its credit sales will never be collected, 25 percent of its sales will be collected in the month of the sale, and the remaining 70 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 $327,000. 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. April May $ 107,000 Beginning cash balance Cash receipts Cash collections from credit sales Total cash available Cash disbursements Purchases $ 169,000 Wages, taxes, and expenses Interest Equipment purchases Total cash disbursements Ending cash balance June