Amstel, Inc. had the following transactions for the year ended December 31, 2009:
|
Receipts:
|
|
|
Sold equipment
|
$60,000
|
|
Borrowed from bank
|
40,000
|
|
Collections from customers
|
621,000
|
|
Disbursements:
|
|
|
Purchases of inventory for cash
|
225,000
|
|
Paid operating expenses
|
175,000
|
|
Payment of interest expense
|
32,000
|
|
Payment of taxes
|
49,000
|
|
Purchased additional equipment
|
425,000
|
|
Paid dividends
|
63,000
|
Using the information above, prepare a cash budget as of December 31, 2009. The cash balance on January 01, 2009 was $45,300. The minimum cash balance for December is $20,000.