Jacob Long, the controller of Arvada Corporation, is trying to prepare a sales budget for the coming year. The income statements for the last four quarters follow: Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net Income Firut Quarter $175,000 122.500 52,500 17,500 $ 35,000 Second Quarter $205,000 143,500 61,500 20.500 $ 41,000 Third Quarter $215,000 150,500 64,500 21,500 $ 43,000 Fourth Quarter $265,000 185,500 79,500 26,500 $ 53,000 Total $860,000 602,000 258,000 86,000 $172,000 Historically, cost of goods sold is about 70 percent of sales revenue. Selling and administrative expenses are about 10 percent of sales revenue. Fred Arvada, the chief executive officer, told Mr. Long that he expected sales next year to be 10 percent for each respective quarter above last year's level. However, Rita Banks, the vice president of sales, told Mr. Long that she believed sales growth would be only 5 percent. Required a. Prepare a pro forma Income statement including quarterly budgets for the coming year using Mr. Arvada's estimate b. Prepare a pro formo income statement including quarterly budgets for the coming year using Ms. Banks' estimate Complete this question by entering your answers in the tabs below." Required A Required B Prepare a proforma Income statement including quarterly budgets for the coming year using Mr. Arvada's estimate First Quarter Second Quarter Third Quarter Fourth Quarter Total Sales revenue Cost of goods sold Gross profit Seling & administrative expenses Net Income a. Prepare a pro forma income statement including quarterly budgets for the coming year using Mr. Arvada's estimate. b. Prepare a pro forma income statement including quarterly budgets for the coming year using Ms. Banks' estimate. Complete this question by entering your answers in the tabs below. Required A Required B Prepare a pro forma income statement including quarterly budgets for the coming year using Ms. Banks' estimate. First Quarter Second Quarter Third Quarter Fourth Quarter Total Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net Income