X 0 Data Table Tune Printing Supply Balance Sheet March 31, 2024 Assets Current Assets Cash Accounts Receivable + 50,600 12,400 12,600 $ 75,600 Merchandise Inventory Total Current Assets Property. Plant, and Equipment Equipment and Fixtures Less: Accumulated Depreciation 80,400 (12.100) 68,300 143,900 $ Total Assets 0 $ 8.700 Liabilities Current Liabilities Accounts Payable Stockholders' Equity Common Stock, no par 5 Retained Earnings Total Stockholders' Equity 42.000 93,200 135 200 $ Total Liabilities and Stockholders' Equity 143,900 Print Done X i More Info e. a. April dividends of $5,500 were declared and paid. b. April capital expenditures of $16,900 budgeted for cash purchase of equipment c. April depreciation expense, $400. d. Cost of goods sold, 45% of sales. Desired ending inventory for April is $21,200. f. April selling and administrative expenses include salaries of $32,000, 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 10% of sales, all paid in April h. April budgeted sales, $87,000, 65% collected in April and 35% in May i. April cash payments of March 31 liabilities incurred for March purchases of inventory. $8,700 j. April purchases of inventory, $10,550 for cash and $37 200 on account. Half the credit purchases will be paid in April and half in May Print Done + X 0 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 Tune Printing Supply of Baltimore has applied for a loan. Its bank has requested a budgeted income statement for April 2024 and budgeted balance shoot at April 30. 2024 The March 31, 2024, balance sheet follows Click the icon to view the balance sheet) Requirement 1. Prepare the sales budget for April Tune Printing Supply Sales Budget