Vaughn Design provided the following budgeted information for April through July:

	April	May	June	July
Projected sales	$103800	$122800	$114900	$132100
Projected merchandise purchases	$81500	$92000	$78200	$65900

• The cash balance on June 1 is $12000. The company pays 30% of merchandise purchases in the month purchased and 70% in the following month.
• General operating expenses are budgeted to be $30600 per month of which depreciation is $3000 of this amount. Management pays operating expenses in the month incurred.
• The company makes loan payments of $4000 per month of which $610 is interest and the remainder is principal.

How much are budgeted cash disbursements for June?