CALCULA Problem 9-SA (Part Level Submission) (Video) The budget committee of Supper Company collects the following data for its San Miguel Store in preparing budgeted income statements for May and June 2020. 1. Sales for May are expected to be $380,000. Sales in June and July are expected to be 5% higher than the preceding month. 2. Cost of goods sold is expected to be 75% of sales. 3. Company policy is to maintain ending merchandise inventory at 10% of the following month's cost of goods sold. 4. Operating expenses are estimated to be as follows: Sales salaries Advertising Delivery expense Sales commissions Rent expense Depreciation Utilities Insurance $31,700 per month 6% of monthly sales 2% of monthly sales 5% of monthly sales $5,220 per month $880 per month $610 per month $550 per month 5 Interest expense is $2,000 per month. Income taxes are estimated to be 30% of income before income taxes. Your answer is partially correct. Try again. Prepare the merchandise purchases budget for each month in columnar form. SUPPAR COMPANY San Miguel Store Merchandise Purchases Budget For the Months of May and June, 2020 May June 660000 759000 Budgeted Cost of Goods Sold X > Add Desired Ending Merchandise Inventory 75900 y. 584100 Total 0001 x 99000 Less Beginning Merchandise Inventory 485100 Required Merchandise Purchases Click if you would like to Show Work for this question: Open Show Work