The May sales budget of the Mirror Image LLC calls for sales of $650,000. The store expects to begin May with a $100,000 inventory and end the month with a $110,000 inventory. The cost of goods sold is typically around 70% of sales.

Required: Prepare a Merchandise Purchases Budget for the store showing the cost of the goods that should be purchased during May under this plan.