The following trial balance was drawn from the records of Jordan Company as of October 1, year 2.

Cash	$	20,500
Accounts receivable		69,000
Inventory		44,500
Store equipment		290,000
Accumulated depreciation					$	78,600
Accounts payable						76,500
Line of credit loan						190,000
Common stock						59,000
Retained earnings						19,900
Totals	$	424,000			$	424,000

Required

a-1. Based on the following information, prepare a sales budget and a schedule of cash receipts for October, November, and December. Sales for October are expected to be $240,000, consisting of $49,000 in cash and $191,000 on credit. The company expects sales to increase at the rate of 10 percent per month. All accounts receivable are collected in the month following the sale.

a-2. Based on the following information, prepare a purchases budget and a schedule of cash payments for inventory purchases for October, November, and December. The inventory balance as of October 1 was $44,500. Cost of goods sold for October is expected to be $76,500. Cost of goods sold is expected to increase by 10 percent per month. The company expects to maintain a minimum ending inventory equal to 20 percent of the current month cost of goods sold. Eighty percent of accounts payable is paid in the month that the purchase occurs; the remaining 20 percent is paid in the following month.

a-3. Based on the following selling and administrative expenses budgeted for October, prepare a selling and administrative expenses budget for October, November, and December.

Sales commissions (10% increase per month)	$	7,800
Supplies expense (10% increase per month)		2,300
Utilities (fixed)		3,100
Depreciation on store equipment (fixed)		2,500
Salary expense (fixed)		38,500
Rent (fixed)		6,900
Miscellaneous (fixed)		1,900

Cash payments for sales commissions and utilities are made in the month following the one in which the expense is incurred. Supplies and other operating expenses are paid in cash in the month in which they are incurred.

b. Supply the missing information in the following pro forma income statement and balance sheet for the fourth quarter of year 2. The statements are prepared as of December 31, year 2.

c. Indicate whether Jordan will need to borrow money during October by preparing October's Cash Budget.