i Data Table | Cash Accounts Receivable 50,500 14,200 11,700 $ 76,400 Merchandise Inventory Total Current Assets Property. Plant, and Equipment Equipment and Fixtures Less. Accumulated Depreciation 80,700 (12,600) 68,100 144,500 $ Total Assets Liabilities Current Liabilities Accounts Payable $ 7,900 Stockholders' Equity Common Stock, no par $ 35,000 101,600 Retained Earnings Total Stockholders' Equity 136 600 $ 144,500 Total I abilities and Stockholders! Fruit x i Requirements 1. Prepare the sales budget for April. 2. Prepare the inventory, purchases, and cost of goods sold budget for April 3. Prepare the selling and administrative expense budget for April. 4. Prepare the schedule of cash receipts from customers for April. 5. Prepare the schedule of cash payments for selling and administrative expenses for April 6. Prepare the cash budget for April. Assume the company does not use short-term financing to maintain a minimum cash balance. 7. Prepare the budgeted income statement for April. 8. Prepare the budgeted balance sheet at April 30, 2024. Print Done i More Info e. a. April dividends of $3,000 were declared and paid. b. April capital expenditures of $16,100 budgeted for cash purchase of equipment. C. April depreciation expense, $400. d. Cost of goods sold, 40% of sales. Desired ending inventory for April is $29,500. f. April selling and administrative expenses include salaries of $35,000, 40% of which will be paid in cash and the remainder paid next month. g. Additional April selling and administrative expenses also include miscellaneous expenses of 15% of sales, all paid in April. h. April budgeted sales, $84,000, 80% collected in April and 20% in May. i. April cash payments of March 31 liabilities incurred for March purchases of inventory, $7.900. 1. April purchases of inventory, $13,900 for cash and $37,500 on account. Half the credit purchases will be paid in April and half in May Print Done