give me solution to hoe you did it, if possible

rces Minden Company is a wholesale distributor of premium European chocolates. The company's balance sheet on April 30 is as follows: MINDEN COMPANY Balance Sheet April 30 Assets Cash $ 12,600 Accounts receivable, customers 58,500 Inventory 32,700 Buildings and equipment, net of depreciation 225,000 Total assets $328,800 Liabilities and Shareholders' Equity Accounts payable, suppliers $ 68,400 Note payable 16,300 Capital shares, no par 198,000 Retained earnings 46,100 Total liabilities and shareholders' equity $328,800 The company is in the process of preparing budget data for May. A number of budget kems have already been prepared, as follows: a Sales are budgeted at $380,000 for May of these solos, $114,000 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 are collected in the following month. All of the April 30 receivables will be collected in May. b. Purchases of inventory are expected to total $228,000 during May. These purchases will all be on account. 30% 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. c. The May 31 Inventory balance is budgeted at $76,000. d. Operating expenses for May are budgeted at $136,800, exclusive of depreciation. These expenses will be paid in cash, Depreciation is budgeted at $3,800 for the month. e. The note payable on the April 30 balance sheet will be paid during May, with $130 in Interest (All of the interest relates to May) f. New refrigerating equipment costing $8,300 will be purchased for cash during May. 9. During May, the company will borrow $38,000 from its bank by giving a new note payable to the bank for that amount. The new note will be due in one year Required: 1. Prepare a cash budget for May (Any "Repayments" and "Interest" should be indicated by a minus sign.) Required: 1. Prepare a cash budget for May. (Any "Repayments" and "Interest" should be indicated by a minus sign.) MINDEN COMPANY Cash Budget For the Month Ended May 31 Cash balance, beginning Add: Receipts from customers Total cash available Deduct: Disbursements: Purchases of inventory Operating expenses Purchases of equipment Total cash disbursements Excess of receipts over disbursements Financing Borrowings-note Repayment-note Interest 0 Total financing Cash balance, ending 2. Prepare a budgeted income statement for May. MINDEN COMPANY Budgeted Income Statement For the Month Ended May 31 Cost of goods sold: Goods available for sale 0 Cost of goods sold 0 3. Prepare a budgeted balance sheet as of May 31. MINDEN COMPANY Budgeted Balance Sheet as of May 31 Assets Total assets $ 0 Liabilities and Shareholders' Equity Total liabilities and shareholders' equity $ o 0