Ainsworth Enterprises has provided the following estimates relating to the first quarter of 2018. Cash sales $91,540 Credit sales 183,876 Receipts from accounts receivable 142,285 Cash payments: Wages 107,460 Office furniture 25,074 Utilities expenses 7,562 Administrative expenses 28,059 Depreciation Office furniture 627 Receipt of loan 29,850 Credit purchases 130,544 105,271 Payments to accounts payable The cash balance at 1 January 2018 was $22,388. Prepare a cash budget for the quarter ending 31 March 2018. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).)