i need to know this is correct $($please do the table$)$

Use the following information to prepare the September cash budget for PTO Company. Ignore the "Loan activity" section of the budget a. Beginning cash balance, September 1, $40,000. b. Budgeted cash receipts from September sales, $255,000 c. Direct materials are purchased on credit. Purchase amounts are August (actual), $80,000; and September (budgeted), $110,000 Payments for direct materials follow: 65% in the month of purchase and 35% in the first month after purchase. d. Budgeted cash payments for direct labor in September, $40,000 e. Budgeted depreciation expense for September, $4,000 f. Budgeted cash payment for dividends in September, $20,000 g. Budgeted cash payment for income taxes in September, $10,000 h. Budgeted cash payment for loan interest in September, $1,000. Cash Budget September Beginning cash balance Add: Cash receipts from sales Total cash available ess: Cash payments for Direct materials Direct labor Dividends Income taxes Interest on loan Total cash payments Ending cash balance 40,000 255,000 295,000 99,500 40,000 60,000 10,000 1 ,ooo 210,500 84,500