blanks on #3 need to be filled in too

Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet as of April 30 is given below: MINDEN COMPANY Balance Sheet April 30 Assets Cash $ 15,000 Accounts receivable 78,000 Inventory 37,750 Buildings and equipment, net of depreciation 232,000 Total assets $362,750 Liabilities and Stockholders' Equity Accounts payable $ 81,500 Note payable 14,000 Common shares 180,000 Retained earnings 87,250 Total liabilities and stockholders' equity $362,750 The company is in the process of preparing a budget for May and has assembled the following data: The company is in the process of preparing a budget for May and has assembled the following data: a Sales are budgeted at $294,000 for May. Of these sales, $88,200 will be for cash: the remainder will be credit sales. One-half of a month's credit sales are collected in the month the sales are made, and the remainder is collected in the following month. All of the April 30 accounts receivable will be collected in May. b. Purchases of inventory are expected to total $21,000 during May. These purchases will all be on account. Forty percent of all purchases are paid for in the month of purchase the remainder are paid in the following month. All of the April 30 accounts payable to suppliers will be paid during May. The May 31 inventory balance is budgeted at $77,000. d. Selling and administrative expenses for May are budgeted at $96,900, exclusive of depreciation. These expenses will be paid in cash. Depreciation is budgeted at $5,000 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $360 in interest. (All of the interest relates to May.) New refrigerating equipment costing $8,800 will be purchased for cash during May 9. During May, the company will borrow $20,900 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year 3. Prepare a budgeted balance sheet as of May 31. Answer is complete but not entirely correct. Minden Company Budgeted Balance Sheet May 31 Assets Cash Accounts payable Inventory Buildings and equipment, net of depreciation 19,040 102,900 77,000 235,800 Total assets $ 434,740 Liabilities and Shareholders' Equity Accounts payable Note payable Common shares Retained earnings 126,000 20,900 180,000 107,240 Total liabilities and shareholders' equity 434,140