Did I do the Cash budget correct? Please help!

You have been asked to prepare a December cash budget for Ashton Company, a distributor of exercise equipment. The following information is available about the company's operations a. The cash balance on December 1 will be $40,000 b. Actual sales for October and November and expected sales for December are as follows October $ 61,000 Sales on account 409,000 November $ 67,000 529,000 December $ 83,300 595,000 Cash sales Sales on account are collected over a three-month period in the following ratio: 18% collected in the month of sale, 62% collected in the month following sale, and 19% collected in the second month following sale. The remaining 1% is uncollectible C. Purchases of inventory will total $281.000 for December, 30% of a month's inventory purchases are paid during the month of purchase. The accounts payable remaining from November's inventory purchases total $163,000, all of which will be paid in December. d. Selling and administrative expenses are budgeted at $429,000 for December. Of this amount, $49,000 is e. A new Web server for the Marketing Department costing $75,000 will be purchased for cash during f. The company must maintain a minimum cash balance of $19,000. An open line of credit is available for depreciation. These are paid in the period incurred December, and dividends totalling $8,800 will be paid during the month from the company's bank to bolster the cash position, as needed. Required: 1. Prepare a schedule of expected cash collections for December. ASHTON COMPANY Schedule of Expected Cash Collections December cash sales 83,300 Collections on account October sales November sales December sales 77,710 327,980 107,100 $ 596,090 Total cash collections 2. Prepare a schedule of expected cash disbursements for materials during December to suppliers for inventory purchases ASHTON COMPANY Schedule of Expected Cash Disbursements Payments to suppliers November purchases (accounts payable) December purchases 163,000 84,300 247,300 Total cash payments