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,$$$47,000.$

b$.$ Budgeted cash receipts from September sales, $$258,000.$

c$.$ Direct materials are purchased on credit. Purchase amounts are August $($actual$),$ $$74,000$; and September $($budgeted$),$ $$108,000.$ Payments for direct materials follow: $70\%$ in the month of purchase and $30\%$ in the first month after purchase.

d$.$ Budgeted cash payments for direct labor in September, $$30,000.$

e$.$ Budgeted depreciation expense for September, $$3,400.$

f$.$ Budgeted cash payment for dividends in September, $$51,000.$

g$.$ Budgeted cash payment for income taxes in September, $$10,800.$

h$.$ Budgeted cash payment for loan interest in September, $$1,200.$

$\backslash$table$[[$PTO COMPANY$],[$Cash Budget$],[$Beginning cash balance,$],[,],[$Total cash available,$],[,],[,],[,],[,],[,],[,],[,],[$Total cash payments,$],[$Ending cash balance,$