The budget committee of Suppar Company collects the following data for its San Miguel Store in preparing budgeted income statements for May and June 2020. 1. AN Sales for May are expected to be $800,000. Sales in June and July are expected to be 5% higher than the preceding month. Cost of goods sold is expected to be 75% of sales. Company policy is to maintain ending merchandise inventory at 10% of the following month's cost of goods sold. Operating expenses are estimated to be as follows: Sales salaries Advertising Delivery expense Sales commissions Rent expense Depreciation Utilities Insurance $35,000 per month 6% of monthly sales 2 % of monthly sales 5% of monthly sales $5,000 per month $800 per month $600 per month $500 per month 5. Interest expense is $2,000 per month. Income taxes are estimated to be 30% of income before income taxes. 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 600,000 $ 630,000 Budgeted Cost of Goods Sold 66150 Add : 63000 Desired Ending Merchandise Inventory Total 663000 696150 Less 63000 Beginning Merchandise Inventory 60000 Required Merchandise Purchases 603000 $ 633150 Prepare budgeted multiple-step income statements for each month in columnar form. Show in the statements the details of cost of goods sold SUPPAR COMPANY San Miguel Store Budgeted Income Statement May June $ $ > > $ $ > >