Oneida Company’s operations began in August. August sales were $180,000 and purchases were $125,000. The beginning cash balance for september is $32,000. Oneida’s owner approaches the bank for a $105,000 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.


Budgeted September October November
Sales $ 260,000 $ 395,000 $ 470,000
Merchandise purchases 240,000 220,000 191,000
Cash payments
Salaries 30,400 30,400 30,400
Rent 10,000 10,000 10,000
Insurance 5,900 5,900 5,900
Repayment of loan 105,000
Interest on loan 1,050 1,050 1,050

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.