TO Industries prepares monthly cash budgets. The following budget information is available for April and May 2019:
		April	May
	Sales	$650,000	$700,000
	Direct material purchases	220,000	240,000
	Direct labor	175,000	180,000
	Manufacturing overhead	120,000	130,000
	Selling and administrative expenses	150,000	150,000
All sales are credit sales. The company expects to collect 60% from customers in the month of the sale and the remaining 40% in first month following the sale. The company purchases direct materials on account. The company pays for 75% of the purchases in the month of the purchases and the remaining 25% in the first month following the purchase. Direct labor, manufacturing overhead, and selling and administrative expenses are paid in cash in the month incurred.
									Additional information:
									March 2019 credit sales were $600,000
March 2019 purchases of direct materials were $200,000
The companys cash balance on April 1, 2019 is expected to be $90,000
The company wants to maintain a minimum cash balance of $80,000 and has a line of credit in the amount of 1,000,000, with an annual interest rate of 6%, available to borrow if the budgeted cash balance falls below that level. Any amounts borrowed on the line of credit at the end of a month require a cash interest payment in the subsequent month. If the ending cash balance in a month exceeds the minimum balance, the excess amount is used to repay any amounts borrowed on the line of credit.

1. Prepare a cash budget for April and May 2019 in columnar format.