Brooks Company expects to sell 8,500 units for $ 175 each for a total of $1,487,500 in January and 2,500 units for $ 200 each for a total of $500,000 in February. The company expects cost of goods sold to average 70% of salesrevenue, and the company expects to sell 4,700 units in March for $ 280 each. Brooks's target ending inventory is $20,000 plus 50% of the nextmonth's cost of goods sold. Prepare Brooks's inventory, purchases, and cost of goods sold budget for January and February.

January February

Cost of good sold

Plus: Desired ending merchandise inventory

Total merchandise inventory required

Less: Beginning merchandise inventory

Budgeted purchases