Please show the breakdown.

Balance Sheet as of March 31 2018 Cash Bud April Ma une Assets Beginning Cash Balance$8,500 Cash Accounts Receivable Inventory Plant and Equipment (Net of Depreciation) Total Assets 8,500 $50,000 $22,000 $ 200,000 $280,500 Liabilities Interest Payable Note Payable Accounts Payable Total Liabilities $20,000 $20,000 Equity Ending Cash Balance Capltal Stock Retained Earnings Total Equity Total Liabilites + Equity $180,000 80,500 $260,500 $280,500 Budgeted Sales March Actual April May une Ju $20,000 $45,000 $75,000 90,000 $85,000 Estimated Monthly Expenses: Salaries & Benefits POIS System Fee & Equipmment Maintenance Utilities $8,500 $425 $1,250 $840 nsurance