I included the drop down boxes. Please provide the answer with the same tables. Thanks.

To prepare a master budget for April, May, and June of 2017, management gathers the following information: a. Sales for March total 18,000 units. Forecasted sales in units are as follows: April, 18,000; May, 17,000; June, 20,700; and July, 18,000. Sales of 247,000 units are forecasted for the entire year. The product's selling price is $30.00 per unit and its total product cost is $24.20 per unit. b. Company policy calls for a given month's ending raw materials inventory to equal 50% of the next month's materials requirements. The March 31 raw materials inventory is 4,300 units, which complies with the policy. The expected June 30 ending raw materials inventory is 4,700 units. Raw materials cost $20 per unit. Each finished unit requires 0.50 units of raw materials. c. Company policy calls for a given month's ending finished goods inventory to equal 80% of the next month's expected unit sales. The March 31 finished goods inventory is 14,400 units, which complies with the policy. d. Each finished unit requires 0.50 hours of direct labor at a rate of $22 per hour. e. Overhead is allocated based on direct labor hours. The predetermined variable overhead rate is $3.40 per direct labor hour. Depreciation of $27,850 per month is treated as fixed factory overhead. f. Sales representatives' commissions are 8% of sales and are paid in the month of the sales. The sales manager's monthly salary is $3,700. g. Monthly general and administrative expenses include $19,000 administrative salaries and 0.6% monthly interest on the long-term note payable. h. The company expects 20% of sales to be for cash and the remaining 80% on credit. Receivables are collected in full in the month following the sale (none are collected in the month of the sale). i. All raw materials purchases are on credit, and no payables arise from any other transactions. One month's raw materials purchases are fully paid in the next month. j. The minimum ending cash balance for all months is $55,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance. k. Dividends of $17,000 are to be declared and paid in May. 1. No cash payments for income taxes are to be made during the second calendar quarter. Income tax will be assessed at 40% in the quarter and paid in the third calendar quarter. m. Equipment purchases of $137,000 are budgeted for the last day of June. ZIGBY MANUFACTURING Selling Expense Budget April, May, and June 2017 April May Budgeted sales Sales commissions Sales commission percent Sales salaries Total budgeted selling expenses ZIGBY MANUFACTURING General and Administrative Expense Budgets April, May, and June 2017 April May June Total budgeted G&A expenses Depreciation expense Equipment purchases Interest on long-term note Land purchase Salaries Cash budget. (Negative balances and Loan repayment amounts (if any) should be indicated Calculation of Cash receipts from customers: April May June Total budgeted sales Cash sales Sales on credit 20% 80% Total cash receipts from customers April May June Current month's cash sales Collections of receivables ZIGBY MANUFACTURING Cash Budget April, May, and June 2017 April May June Beginning cash balance Total cash available Cash payments for: 0 0 0 Total cash payments Preliminary cash balance Ending cash balance Loan balance April May June Loan balance - Beginning of month Additional loan (loan repayment) Loan balance - End of month Additional loan (loan repayment) 1 Cash receipts from customers Direct labor Dividends General & administrative salaries Loan interest Long-term note interest Maintenance expense Merchandise Purchase of land Purchases of equipment Raw materials Rent Sales commissions Sales salaries Budgeted income statement for the entire second quarter (not for each month separately). (Round you nearest whole dollar.) ZIGBY MANUFACTURING Budgeted Income Statement For Three Months Ended June 30, 2017 Operating expenses Total operating expenses 0 Accounts payable Accounts receivable Accumulated depreciation Advertising expense Bank loan interest expense Equipment General administrative salaries Income tax Income taxes payable Inventory Long-term note interest Rent expense Retained earnings Salaries payable Sales Salaries payable Sales Sales commissions Sales salaries Equipment, net Gross profit Income before taxes Net income Net loss Operating expenses Total assets Total current assets Total current liabilities Total liabilities Total liabilities Total Liabilities and Equity Total operating expenses ZIGBY MANUFACTURING Budgeted Balance Sheet June 30, 2017 Assets Total current assets Equipment, net Total assets Liabilities and Equity Liabilities Total current liabilities Stockholders' Equity Total Stockholders' Equity Total Liabilities and Equity Accounts payable Accounts receivable Accumulated depreciation Bank loan interest expense Bank loan payable Cash Common stock Cost of goods sold Depreciation expense Equipment Finished goods inventory Income tax expense Income taxes payable Land Long-term note payable Merchandise Inventory Other cash expenses Raw materials inventory Retained earnings Salaries expense Salaries expense Salaries payable