Deitz Corporation is projecting a cash balance of $33,300 in its December 31,2019 , balance sheet. Deitz's schedule of expected collections from customers for the first quarter information gathered for the first quarter of 2020 is sale of equipment $3,330; direct labor $77,700, manufacturing overhead $38,850, selling and administrative expenses $49,950; and purchase of securities $15,540. Deitz wants to maintain a balance of at least $27,750 cash at the end of each quarter. Prepare a cash budget for the first quarter