please fill in ALL BOXES for thumbs up

Daniel Jackson, Waterway & Paul Fabricators' budget director, has received budget information from several managers and is preparing the company's cash budget. January February March Quarter O Collections from sales 477,200 561,860 636,720 1.675.780 Payments for direct materials 80,505 253,125 280,730 614,360 Payments for direct labor 98,640 103,680 116,640 318,960 Payments for manufacturing overheads 78,490 78,980 80,240 237,710 Payments for Selling & administrative expenses 111,400 116,440 123,160 351,000 In addition to the information he received from these managers, Daniel knows the following: . Waterway & Paul plans to have $32,400 in its cash account on January 1. Waterway & Paul plans to purchase and pay cash for a piece of land in January at a cost of $85,000. Waterway & Paul plans to make a cash purchase of equipment in March at a cost of $31,000. . Waterway & Paul's income taxes from last quarter totaling $26,400 will be paid in January. . Waterway & Paul is required to maintain a minimum cash balance of $50,000 in its account at First National Bank. Waterway & Paul has negotiated with the First National Bank to provide a $175,000 line of credit that can be borrowed against in $1,000 increments on the first day of the month. Any repayments on the line of credit must also be made in $1,000 increments and are made on the last day of the month when cash is available. The annual interest rate on this line of credit is 6%. Any time a principal payment is made, all accrued interest to date is repaid. Prepare Waterway & Hill's cash budget for the first quarter. (Round answers to O decimal places, e.g. 5,275. Enter answers in necessary fields only. Leave other fields blank. Do not enter O. Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Dividends Manufacturing overhead Cash excess (needed) Borrowings Land and Equipment purchases Ending cash balance Repayments Income taxes Selling & administrative expenses Beginning cash balance Minimum cash balance Payments for direct materials Direct labor Cash excess (deficiency) Collections from sales Interest V V $ January $ February $ $ March 100000 7020 $ Quarter