Here are some important figures from the budget of Nashville Nougats, Incorporated, for the second quarter of $2022$:

$\backslash$table$[[,$April,May,June$],[$Credit sales,$$414,000,$$$363,000,$$$451,000],[$Credit purchases,$191,000,179,000,212,000],[$Cash disbursements$],[$Wages$,$ taxes, and expenses,$80,900,76,400,105,100],[$Interest$,10,600,10,600,10,600],[$Equipment purchases,$39,000,11,500,159,000]]$

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 $$341,000.$

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$.,32.$

$\backslash$table$[[,$April,May,June$],[$Beginning cash balance,$$,,],[$Cash receipts,,,$],[$Cash collections from credit sales,,,$],[$Total cash available,,,$],[$Cash disbursements,,,$],[$Purchases$,,,],[$Wages$,$ taxes, and expenses,,,$],[$Interest$,,,],[$Equipment purchases,,,$],[$Total cash disbursements,,,$],[$Ending cash balance,,,$]]$