Graham Potato Company has projected sales of $20,400 in September, $22,000 in October, $30,400 in November, and $26,400 in December. Of the company's sales, 30 percent are paid for by cash and 70 percent are sold on credit. Experience shows that 40 percent of accounts receivable are paid in the month after the sale, while the remaining 60 percent are paid two months after. Determine collections for November and December. Also assume Grahams cash payments for November and December are $25,500 and $18,000, respectively. The beginning cash balance in November is $5,000, which is the desired minimum balance.

a. Prepare a cash receipts schedule for September, october, November and December.

b. Prepare a cash budget with borrowing needed or repayments for september, october, November and December. (Negative amounts should be indicated by a minus sign. Assume the November beginning loan balance is $0.)