I am calculating the balance sheet incorrectly. CAn someone walk me through the steps.

BUS +4061 QuickBooks FarrJennifer_Assessment8part a- I - Microsoft Excel Home 0231 Total Administration salaries EQ iom owned 12'31'2017 Equipm Equipm Equipm Total Equipm h Budget Add: cash receipts from Total cash Olsb Insert Page Layout d Administrative Expense Formulas Review View d Administrative Expens , and March 2018 9.000 9.000 5.083 5.083 Depreciation Expense d Expense hased in Jan 2018 Total Total cash Disburseme Purchase of Land Repa.ment o Oan toBank Loan Balance end M Part A Ready $80,750 337500 9.000 $75,825 508250 28125 5.344 508250 28125 75000 8.094 72.000 72.000 178.125 582.500 740.825 224.250 87.500 9.000 72.000 378.000 382.825 5.083 508250 28125 75000 22500 112.500 $ 134.100 582.500 333.750 898.250 109.750 82.500 9.000 21.800 112.500 148.350 747.900 27.000 4.500 48.889 17.758 120.800 112500 233.100 Capital Expenditures ,.Fb and March 2018 27.000 27.000 cas F b , . and March 2018 32.400 178.125 210.525 80.000 52.500 9.000 27.000 153.883 58.882 (13.500)