The budget committee of Deleon Company collects the following data for its San Miguel Store in preparing budgeted income statements for May and June 2011.

1. Sales for May are expected to be $800,000. 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 20% 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.Instructions(a) Prepare the merchandise purchases budget for each month in columnar form.(b) Prepare budgeted income statements for each month in columnar form. Show in the statements the details of cost of goodssold.

Transcribed Image Text:

$30,000 per month 5% of monthly sales 3% of monthly sales 4% of monthly sales $5,000 per month $800 per month $600 per month $500 per month Sales salaries Advertising Delivery expense Sales commissions Rent expense Depreciation Utilities Insurance