Oneida Company's operations began in August. August sales were $170,000 and purchases were $120,000. The beginning cash balance for september is $31,500. Oneida's owner approaches the bank for a $101,000 loan to be made on September 2 and repaid on November 30. The bank's loan officer asks the owner to prepare monthly cash budgets. Its budgeted sales, merchandise purchases, and cash payments for other expenses for the next three months follow. September $ 210,000 225,000 October $ 395,000 200,000 November $ 460,000 198,000 Budgeted Sales Merchandise purchases Cash payments Salaries Rent Insurance Repayment of loan Interest on loan 29,600 10,000 5,200 29,600 10,000 5,200 29,600 10,000 5,200 101,000 1,010 1,010 1,010 All sales are on credit where 75% of credit sales are collected in the month following the sale, and the remaining 25% collected in the second month following the sale. All merchandise is purchased on credit; 85% of the balance is paid in the month following a purchase, and the remaining 15% is paid in the second month. Required: Prepare the following for the months of September, October, and November. 1. Schedule of cash receipts from sales. 2. Schedule of cash payments for direct materials. 3. Cash budget. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Prepare the schedule of cash receipts from sales. ONEIDA COMPANY Schedule of Cash Receipts from Sales September October November $ 210,000 $ 395,000 $ 460,000 Sales Cash receipts from: Prior period sales Two periods prior sales Total cash receipts $ 0 0 $ 0 Required 1 Required 2 > Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Prepare the schedule of cash payments for direct materials. ONEIDA COMPANY Schedule of Cash Payments for Direct Materials September October November Materials purchases $ 225,000 $ 200,000 $ 198,000 Cash payments for Prior period purchases Two periods prior purchases Total cash payments 0 0 Prepare the cash budget. ONEIDA COMPANY Cash Budget September $ 31,500 October $ 112,190 November $ 57,130 Beginning balance Total cash available 31,500 112,190 57,130 Less: Cash payments for 0 0 0 Total cash payments Preliminary cash balance Loan activity Additional loan Repayment of loan Ending cash balance