Guys, please help me finish up my cash budget, and budgeted income statement. Also, fill out some blanks in the budgeted balance sheet. Assume the information that I already filled out is correct.

i. January 1, 1999, cash balance is expected to be $38,000.

j. Marketable securities are expected to be sold for $2,000 cash in the first quarter.

l. Management plans to purchase new factory equipment in the second quarter for $50,000.

m. Management plans to purchase new office computers in the third quarter for $12,000.

n. Assume depreciation on new purchases is accounted for quarterly budgeted depreciation amounts.

o. Management plans to sell old equipment at the end of the fourth quarter for $3,000. Purchase price is $20,000, on January 1, 1996. Depreciation is calculated using the straight-line method, useful life estimated at five years, with no residual value.

p. The company makes equal quarterly payments of its estimated annual income taxes in the amount of $3,000 per quarter.

q. Loans are repaid in the first subsequent quarter in which there is sufficient cash (incuring 8% interest if funds are borrowed.)

r. A minimum cash balance of $20,000 is maintained per quarter.

s. Budgeted balance sheet information as of December 31, 1998 were: Building & Equipment $ 182,000, Common Stock $ 225,000, Accumulated Depreciation$ 28,800 and Retained Earnings of $ 46,480.