The Amber Magic Shoppe has forecast its sales revenues and purchases for the last 5 months of 200x to be as follows:

65% of sales are on credit. On the basis of past experience, 50% of the accounts receivable are collected the month after the sale and the remainder are collected 2 months after the sale. Purchases are paid 30 days after they are incurred. The firm had a cash balance of $5,000 as of September 30th, and its minimum required cash balance is $4,000. It had no beginning loan balance. What is a cash budget for October, November and December.