Having a little trouble solving the missing cells in the diagram. A little help please!

Near the end of 2017, the management of Dimsdale Sports Co., a merchandising company, prepared the following estimated balance sheet for December 31, 2017.

DIMSDALE SPORTS COMPANY

Estimated Balance Sheet

December 31, 2017

Assets

Cash $35,500

Accounts receivable $520,000

Inventory $157,500

Total current assets $713,000

Equipment $612,000

Less: accumulated depreciation $76,500

Equipment, net $535,500

Total assets $1,248,500

Liabilities and Equity

Accounts payable $380,000

Bank loan payable $13,000

Taxes payable (due 3/15/2018) $89,000

Total liabilities $482,000

Common stock $470,000

Retained earnings $296,500

Total stockholders equity $766,500

Total liabilities and equity $1,248,500

A master budget for January, February, and March of 2018, management gathers the following information.

a. The companys single product is purchased for $30 per unit and resold for $59 per unit. The expected inventory level of 5,250 units on December 31, 2017, is more than managements desired level, which is 20% of the next months expected sales (in units). Expected sales are: January, 6,750 units; February, 8,750 units; March, 11,250 units; and April, 10,500 units.

b. Cash sales and credit sales represent 25% and 75%, respectively, of total sales. Of the credit sales, 59% is collected in the first month after the month of sale and 41% in the second month after the month of sale. For the December 31, 2017, accounts receivable balance, $130,000 is collected in January and the remaining $390,000 is collected in February.

c. Merchandise purchases are paid for as follows: 20% in the first month after the month of purchase and 80% in the second month after the month of purchase. For the December 31, 2017, accounts payable balance, $60,000 is paid in January and the remaining $320,000 is paid in February.

d. Sales commissions equal to 20% of sales are paid each month. Sales salaries (excluding commissions) are $90,000 per year.

e. General and administrative salaries are $144,000 per year. Maintenance expense equals $2,000 per month and is paid in cash.

f. Equipment reported in the December 31, 2017, balance sheet was purchased in January 2017. It is being depreciated over eight years under the straight-line method with no salvage value. The following amounts for new equipment purchases are planned in the coming quarter: January, $31,200; February, $96,000; and March, $24,000. This equipment will be depreciated under the straight-line method over eight years with no salvage value. A full months depreciation is taken for the month in which equipment is purchased.

g. The company plans to buy land at the end of March at a cost of $160,000, which will be paid with cash on the last day of the month.

h. The company has a working arrangement with its bank to obtain additional loans as needed. The interest rate is 12% per year, and interest is paid at each month-end based on the beginning balance. Partial or full payments on these loans can be made on the last day of the month. The company has agreed to maintain a minimum ending cash balance of $55,000 at the end of each month.

i. The income tax rate for the company is 41%. Income taxes on the first quarters income will not be paid until April 15.

Required 6 Calc Required 6 Cash BudRequired 7 Required 1 Required 2 Required 3 Required 4 Required 5 Required 8 Monthly selling expense budgets DIMSDALE SPORTS COMPANY Selling Expense Budget January, February, and March 2018 March February $ 398,250$516,250 663,750 January Total Budgeted sales 20% 20% ales commission percent Sales commissions Sales salaries 20% 79,650 103,250 132,750$315,650 otal budgeted selling expenses Required 1 Required 2 Required 3Required 4 Required 5 Monthly general and administrative expense budgets Required 6 Calc Required 6 Cash Bud Required 7 Required 8 March February $ 612,000$643,200$ 739,200 January Equipment - beginning of month Equipment purchases Equipment end of month Monthly depreciation expense 31,200 96.000 24,000 $ 643,200$ 739,200$ 763,200 DIMSDALE SPORTS Co General and Administrative Expense Budget January, February, and March 2018 January February March 6,000 aintenance expense Salaries expense Total 2,000 2,000 2,000 2,000 2,000 $ 2,000 S 6,000