October	November	December
Credit sales	RM547,200	RM570,240	RM630,720
Credit purchases	211,680	252,720	288,710
Cash disbursement:
Expenses	57,240	69,420	72,430
Interest	16,410	16,410	16,410
Equipment purchases	119,520	131,040	0

In addition, Changloon Hardware has anticipated that 5 percent of its credit sales will never be collected, 35 percent of its sales will be collected in the month of sale, and the remaining 60 percent will be collected in the following month. Moreover, its credit purchases will be paid in the month following the purchase.

Meanwhile, in the month of September, both the credit sales and credit purchases were RM302,400 and RM224,640, respectively. As for August, the credit sales were RM206,100 whereas credit purchases were amounting to RM150,780.

It is noted that the beginning cash balance for October was RM403,200 and minimum cash balance that need to be maintain every month was RM25,000.

You are required to prepare the cash budget for Changloon Hardware for the month of October to November 2020.