Sandhill Corporation is projecting a cash balance of $29,400 in its December 31, 2021, balance sheet

Sandhill Corporation is projecting a cash balance of $29,400 in its December 31, 2021, balance sheet. Sandhill's schedule of expected collections from customers for the first quarter of 2022 shows total collections of $181,300. The schedule of expected payments for direct materials for the first quarter of 2022 shows total payments of $42,140. Other information gathered for the first quarter of 2022 is sale of equipment $2,940; direct labor $68.600, manufacturing overhead $34,300, selling and administrative expenses $44,100; and purchase of securities $13,720. Sandhill wants to maintain a balance of at least $24,500 cash at the end of each quarter. 
Prepare a cash budget for the first quarter.