can you right it as the same format on schedule please

Problem P9-5A Q5- The budget committec of Litwin Company collects the following data for its San Miguel Store in preparing budgeted income statements for May and June 2014. 1. Sale for May are expected to be $1,000,000 Sales in June and July are expected to be 10% 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 25% of the following month's cost of goods sold. 4. Operating expenses are estimated to be: 5. Income taxes are estimated to be 30% of income from operations. cost of enonder mid. Instructions: (a) Prepare the merchandise purchases budget for each month in columnar form