Adams, Inc. sells fireworks. The companys marketing director developed the following cost of goods sold budget for April, May, June, and July. April May June July Budgeted cost of goods sold $61,000 $71,000 $81,000 $87,000 Adams had a beginning inventory balance of $4,500 on April 1 and a beginning balance in accounts payable of $14,000. The company desires to maintain an ending inventory balance equal to 15 percent of the next periods cost of goods sold. Adams makes all purchases on account. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the month following purchase. Required Prepare an inventory purchases budget for April, May, and June. Determine the amount of ending inventory Adams will report on the end-of-quarter pro forma balance sheet. Prepare a schedule of cash payments for inventory for April, May, and June. Determine the balance in accounts payable Adams will report on the end-of-quarter pro forma balance sheet.

Complete this question by entering your answers in the tabs below.

Required A

Required B

Required C

Required D

Prepare an inventory purchases budget for April, May, and June.

	Inventory Purchases Budget April May June Budgeted cost of goods sold $61,000 $71,000 $81,000 Inventory needed Required purchases (on account)

Complete this question by entering your answers in the tabs below.

Required A

Required B

Required C

Required D

Determine the amount of ending inventory Adams will report on the end-of-quarter pro forma balance sheet.

	Ending inventory=

Complete this question by entering your answers in the tabs below.

Required A

Required B

Required C

Required D

Prepare a schedule of cash payments for inventory for April, May, and June. (Round your final answers to the nearest whole dollar.)

	Schedule of Cash Payments April May June Payment of current accounts payable Payment of previous accounts payable Total budgeted payments for inventory

omplete this question by entering your answers in the tabs below.

Required A

Required B

Required C

Required D

Determine the balance in accounts payable Adams will report on the end-of-quarter pro forma balance sheet.

	Accounts payable=

please show work and answer in this ormat.