Sales are budgeted at $350,000. All sales are on account and a provision for bad debts is made for each month at two percent of sales for the month. Inventory was $101,000 on April 30; an inventory increase of $14,000 is planned for May 31. All inventory is marked to sell at cost plus 40 percent. Estimated cash disbursements for selling and administrative expenses for the month are $65,000. Depreciation for May is projected at $7,700. Brownsville's budgeted cost of goods sold (CGS) in May is: