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

	April	May	June
Credit sales	$ 410,000	$ 359,000	$ 447,000
Credit purchases	187,000	175,000	208,000
Cash disbursements
Wages, taxes, and expenses	80,500	76,000	104,700
Interest	10,200	10,200	10,200
Equipment purchases	37,000	9,500	155,000

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 $337,000.

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.