D PSILD 5 AP The budgetcome of Supper Company colects the following data forts San Miguen peper bdgeted content for Myandora 7032 Sales for May expected to be 5800,000. Sales in June July are expected to hear an the preceding month Cost of goods told expected to be 75% of sales Company policy is to maintain anding merchandise inventory at 10% of the following months of goods Opening expenses need to be as follows & Sales sales 335,000 per month & Advertising 6% of monthly sales 10 De very expense 2% of monthly 11 Sales comissions 5% of my sales 12 Rant expense 55 000 per month 13 Depreciation 5800 per month 14 Us 5600 per month 15 Instance 3500 per 16 17 interested 37.000 per month income taastated to De 20% of income before not 18 10 instructions 20 21 Complete the merchandise purchases budget given below SUPPAR COMPANY 23 San Miguel Store Merchandise Purchases Budget For the Months of May and June, 2022 26 June May 27 MY E:RNA 5882.000.00 29 Budgeted cost of goods sold Desired ending merchandise 30 Inventor $800,000 63,000 5840.000 566,150.00 Combo SUPPAR COMPANY San Miguel Store Merchandise Phases budget For the Months of May and June 2022 Budged cost of goods sold Desired ending merchand 20ventory 5800 000 000 5863.000 0 000 5803.000 5640.000 SETS SH150 83000 341 Beginning matanda mentor Required and purchase |Cre SUPPAR COMPANY San Store Budincome For Months of May and in 2022 J SBD DOO Sales $800.000 Com worbokst recent changes were swing where EN B: 568 THE SUPRAR COMPANY San Miguel Store Budgeted comment For the Months of May and June 2013 May an 1000000 000 Sales Cost of goods Beginning inventory Purchases Costul goods table for sale Less Ending inventory Cost of gods sold Cross Operating expen Sales salaries Advertising Delivery Sales como Rent Deprecision Ustiges we Wres 2 Open recovered workbooks? Changes weaved Do you want to conting where you want 34. $x G D Cost of goods alt for Las Ending inventory Cot of goods sold Gross proti Opening expenses Sales sanes Advertising Delivery Sales commission SB Rent Depreciation GE US Ince 63 Total 64Income to operations as interest expense come before income taxes E come expense (2016) e Not income TO 71 77 ENTO PSS Ready