Please make it all in a table form as given in other questions on chegg.

Notebook Office Supply
Balance Sheet
March 31, 2016
Assets
Current Assets:
Cash	$28,000
Accounts Receivable	32,000
Merchandise Inventory	22,500
Prepaid Insurance	1,300
Total Current Assets		$83,800
Property, Plant, and Equipment:
Equipment and Fixtures	34,000
Less: Accumulated Depreciation	(24,000)	10,000
Total Assets		$93,800

Liabilities
Current Liabilities:
Accounts Payable		$10,000
Salaries and Commissions Payable		8,400
Total Liabilities			$18,400
Stockholders' Equity
Common Stock, no par		23,000
Retained Earnings		52,400
Total Stockholders' Equity			75,400
Total Liabilities and Stockholders' Equity			$93,800

Notebook Office Supply's March 31,2016 , balance sheet follows: (Click the icon to view the balance sheet.) The budget committee of Notebook Office Supply has assembled the following data: (Click the icon to view the data.) Read the requirements. Requirement 1. Prepare Notebook's sales budget for April and May 2016. Round all amounts to the nearest dollar. More info a. Sales in April are expected to be $100,000. Notebook forecasts that monthly sales will increase 2% over April sales in May. June's sales will increase by 4% over April sales. July sales will increase 20% over April sales. Cash receipts are 60% in the month of the sale and 40% in the month following the sale. b. Notebook maintains inventory of $10,000 plus 25% of the cost of goods sold budgeted for the following month. Cost of goods sold equal 50% of sales revenue. Purchases are paid 70% in the month of purchase and 30% in the month following the purchase. c. Monthly salaries amount to $10,000. Sales commissions equal 5% of sales for that month. Salaries and commissions are paid 40% in the month incurred and 60% in the following month. d. Other monthly expenses are as follows: - Rent: $2,200, paid as incurred - Depreciation: $800 - Insurance: $100, expiration of prepaid amount - Income tax: $1,800, paid as incurred Requirements 1. Prepare Notebook's sales budget for April and May 2016. Round all amounts to the nearest dollar. 2. Prepare Notebook's inventory, purchases, and cost of goods sold budget for April and May. 3. Prepare Notebook's selling and administrative expense budget for April and May