Hello, This is the $4$th time i post the same problem and i get the wrong answers, please fill out the missing numbers i have, make it a table so it can be clear and understandable.

a$.$ The company$$s single product is purchased for $$30$ per unit and resold for $$57$ per unit. The inventory level of $5,250$ units on December $31$ is more than management$$s desired level, which is $20\%$ of the next month$$s budgeted sales units. Budgeted sales are January, $7,250$ units; February, $9,000$ units; March, $10,750$ units; and April, $10,500$ units. All sales are on credit.

b$.$ Cash receipts from sales are budgeted as follows: January, $$243,975$; February, $$741,929$; March, $$518,486.$

c$.$ Cash payments for merchandise purchases are budgeted as follows: January, $$70,000$; February, $$327,800$; March, $$147,300.$

d$.$ Sales commissions equal to $20\%$ of sales dollars are paid each month. Sales salaries $($excluding commissions$)$ are $$4,000$ per month.

e$.$ General and administrative salaries are $$13,000$ per month. Maintenance expense equals $$1,800$ per month and is paid in cash.

f$.$ New equipment purchases are budgeted as follows: January, $$36,000$; February, $$91,200$; and March, $$19,200.$ Budgeted depreciation expense is January, $ $6,500$; February, $$7,450$; and March, $$7,650.$

g$.$ The company budgets a land purchase at the end of March at a cost of $$145,000,$ which will be paid with cash on the last day of the month.

h$.$ The company has an agreement with its bank to obtain additional loans as needed. The interest rate is $1\%$ per month and interest is paid at each month$-$end based on the beginning$-$month balance. Partial or full payments on these loans are made on the last day of the month. The company maintains a minimum ending cash balance of $$21,000$ at the end of each month.

i$.$ The income tax rate for the company is $35\%.$ Income taxes on the first quarter$$s income will not be paid until April $15.$