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 First Quarter $190,000 95,000 95,000 19,000 $ 76,000 Second Quarter $220,000 110,000 110,000 22,000 $ 88,000 Third Quarter $230,000 115,000 115,000 23,000 $ 92,000 Fourth Quarter $280,000 140,000 140,000 28,000 $112,000 Total $920,000 460,000 460,000 92,000 $368,000 Historically, cost of goods sold is about 50 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 15 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 10 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 forma income statement including quarterly budgets for the coming year using Ms. Banks's 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 Mr. Arvada's estimate. First Quarter Second Quarter Third Quarter Fourth Quarter Total T Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income 0 0 e 0 0 0 0 0 0 $ 0 $ 0 $ 0 $ 0 $ - Required A Required B > Required A Requiredre Prepare a pro forma income statement including quarterly budgets for the coming year using Ms. Banks's estimate. First Quarter Second Quarter Third Quarter Fourth Quarter Total Sales revenue 0 0 0 0 Cost of goods sold Gross profit Selling & administrative expenses Net income O $ 0 $ 0 $ 0 $