Richards Corporation has the following budgeted sales for the first half of next year:

	Cash Sales	Credit Sales
January	$80,000	$180,000
February	$85,000	$200,000
March	$36,000	$160,000
April	$41,000	$136,000
May	$51,000	$230,000
June	$110,000	$260,000

The company is in the process of preparing a cash budget and must determine the expected cash collections by month. To this end, the following information has been assembled:

Collections on credit sales:

55% in month of sales

30% in month of following sales

15% in second month following sales

The accounts receivable balance on January 1 is $66,000. Of this amount, $54,000 represents uncollected December sales and $12,000 represents uncollected November sales.

What is the budgeted accounts receivable balance on May 30?

- $103,500

- $123,900

- $177,900

- $54,000