Vernon, Incorporated sells fireworks. The company's marketing director developed the following cost of goods sold budget for May, June, and July. Vernon had a beginning inventory balance of $3,800 on April 1 and a beginning balance in accounts payable of $14,200. The desires to maintain an ending inventory balance equal to 15 percent of the next period's cost of goods sold. Vernon makes all purchases on account. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 per the month following purchase. Required a. Prepare an inventory purchases budget for April, May, and June. b. Determine the amount of ending inventory Vernon will report on the end-of-quarter pro forma balance sheet. c. Prepare a schedule of cash payments for inventory for April, May, and June. d. Determine the balance in accounts payable Vernon will report on the end-of-quarter pro forma balance sheet. Complete this question by entering your answers in the tabs below. Prepare a schedule of cash payments for inventory for April, May, and June. (Round your final answers to the nearest whole dollar.) Jordan Company, which expects to start operations on January 1, year 2, will sell digital cameras in shopping malls. Jordan has budgeted sales as indicated in the following table. The company expects a 13 percent increase in sales per month for Februar March. The ratio of cash sales to sales on account will remain stable from January through March. Required a. Complete the sales budget by filling in the missing amounts. b. Determine the amount of sales revenue Jordan will report on its first quarter pro forma income statement. Complete this question by entering your answers in the tabs below. Determine the amount of sales revenue Jordan will report on its first quarter pro forma income statement. Note: Do not round intermediate calculations. Round final answers to two decimal places