Exercise 20-22 Manufacturing: Cash budget LO P2 Use the following information to prepare the September cash budget for PTO Manufacturing Co. The following information relates to expected cash receipts and cash payments for the month ended September 30 a. Beginning cash balance, September 1, $41,000. b. Budgeted cash receipts from sales in September, $259,000. c. Raw materials are purchased on account. Purchase amounts are: August (actual), $78,000, and September (budgeted), $102000 Payments for direct materials are made as follows, 65%) the month of purchase and 35% in the month following purchase. d. Budgeted cash payments for direct labor in September, $38,000 e. Budgeted depreciation expense for September, $3,900 f. Other cash expenses budgeted for September, $52,000 9. Accrued income taxes payable in September, $10,600 h. Bank loan interest payable in September, $1.200. PTO MANUFACTURING COMPANY Cash Budget For Month Ended September 30 $ 41,000 Beginning cash balance Cash receipts from sales Total cash available $ 41,000 Cash payments for: Direct materials ces Direct labor Other expenses Accrued taxes Interest on bank loan Total cash payments Ending cash balance $ 41,000