Sondari Corporation Estimates the Following for 2010 Ending Cash Balance for 2009 Was $150,000

Sondari Corporation estimates the following for 2010:
$\begin{array}{|l|l|} \hline\text { Sales(all on account) } & \$ 600,000 \\\hline \text { Collections of accounts receivable } & 400,000 \\\hline \text { Proceeds from bond issuance } & 200,000 \\\hline \text { Proceeds from sale of common stock } & 300,000 \\\hline \text { Merchendise bought on credit } & 350,000 \\\hline \text { Payments of accounts payable } & 300,000 \\\hline \text { Cash payments of expenses } & 160,000 \\\hline \text { Cash purchase of computerized equipment } & 100,000 \\\hline \text { Depreciation of computerized equipment } & 10,000 \\\hline \text { Payment on notes payable } & 20,000 \\\hline\end{array}$
Ending cash balance for 2009 was $150,000.
Prepare a cash budget to determine the ending cash balance for 2010.