Oneida Companys operations began in August. August sales were $200,000 and purchases were $125,000. The beginning cash balance for september is $34,500. Oneidas owner approaches the bank for a $107,500 loan to be made on September 2 and repaid on November 30. The banks 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.

Budgeted	September	October	November
Sales	$ 240,000	$ 385,000	$ 520,000
Merchandise purchases	225,000	225,000	196,000
Cash payments
Salaries	29,400	29,400	29,400
Rent	11,000	11,000	11,000
Insurance	6,000	6,000	6,000
Repayment of loan			107,500
Interest on loan	1,075	1,075	1,075

All sales are on credit where 73% of credit sales are collected in the month following the sale, and the remaining 27% collected in the second month following the sale. All merchandise is purchased on credit; 83% of the balance is paid in the month following a purchase, and the remaining 17% 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.