Deitz Corporation is projecting a cash balance of $37,620 in its December 31, 2016, balance sheet. Deitzs schedule of expected collections from customers for the first quarter of 2017 shows total collections of $231,990. The schedule of expected payments for direct materials for the first quarter of 2017 shows total payments of $53,922. Other information gathered for the first quarter of 2017 is sale of equipment $3,762; direct labor $87,780, manufacturing overhead $43,890, selling and administrative expenses $56,430; and purchase of securities $17,556. Deitz wants to maintain a balance of at least $31,350 cash at the end of each quarter.Prepare a cash budget for the first quarter.