Here are some important figures from the budget of Nashville Nougats, Inc., for the second quarter of 2015:

	April			May			June
Credit sales	$	321,000		$	301,000		$	361,000
Credit purchases		129,000			152,000			177,000
Cash disbursements
Wages, taxes, and expenses		44,100			11,600			63,100
Interest		11,100			11,100			11,100
Equipment purchases		81,000			152,000			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 2015, credit sales were $191,000 and credit purchases were $131,000. 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	$	124,000	$		$
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	$		$		$