Northern Company has budgeted sales for the upcoming months as follows:

April	$	456,000
May	$	468,000
June	$	491,000
July	$	521,000
August	$	504,000
September	$	481,000

40% of the sales are credit sales, the remainder are cash sales. Credit sales are collected 45% in the month of sale, 35% in the month following the sale, and 7% in the second month following the sale.

a.	Compute Northern Company