Flames restaurant expects to begin operations in 2020. An estimate of receipts and payments has been projected for the first four months, January to April. i. Opening balance is estimated at $45 500 ii. Cash sales will be $120 000 in January and will increase by 20% each month iii. A loan of $45 000 will be obtained in January and 12% interest per year will be paid on the loan beginning in March iv. Credit sales will be 80% of cash sales each month v. Furniture will be purchased in April for $50 000 vi. Purchases will be 60% of the total sales each month vii. Rental will be $80 000 each month viii. Utilities will be $24 000 in January, $26 000 in February, $28 000 in March and $38 000 in April ix. Other expenses will total $48 000 for the four-month period; equal payment will be made each month. Required: Prepare the four-month cash budget. (All calculations are to be done to the nearest $)