question 2: need full answers for cash budget

Exercise 10.28 Pink Martini Corporation is projecting a cash balance of $27,000 in its December 31, 2019, balance sheet. Pink Martini's schedule of expected collections from customers for the first quarter of 2020 shows total collections of $180,000. The schedule of expected payments for direct materials for the first quarter of 2020 shows total payments of $36,000. Other information gathered for the first quarter of 2020 is as follows: sale of equipment $3,000; direct labour $71,000, manufacturing overhead $33,000; selling and administrative expenses $45,000; and purchase of securities $15,000. Pink Martini wants to maintain a balance of at least $23,000 cash at the end of each quarter Prepare a cash budget for the first quarter. PINK MARTINI CORPORATION Cash Budget For the First Quarter Ending March 31, 2020