Hector Company reports the following:

	July			August			September
Sales	$	25,000		$	33,000		$	37,000
Purchases		14,250			18,810			25,000

Payments for purchases are made in the month after purchase. Selling expenses are 20% of sales, administrative expenses are 9% of sales, and both are paid in the month of sale. Rent expense of $2,000 is paid monthly. Depreciation expense is $1,500 per month. Prepare a schedule of budgeted cash payments for August and September.