Problem 26-10 Calculating the Cash Budget

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

	April	May	June
Credit sales	$ 319,000	$ 299,000	$ 359,000
Credit purchases	127,000	150,000	175,000
Cash disbursements
Wages, taxes, and expenses	43,900	11,400	62,900
Interest	10,900	10,900	10,900
Equipment purchases	79,000	148,000	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 2022, credit sales were $189,000, and credit purchases were $129,000. Using this information, complete the following cash budget. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)