Shadee Corporation expects to sell $650$ sun shades in May and $380$ in June. Each shade sells for $$164.$ Shadee's beginning and ending finished goods inventories for May are $90$ and $40$ shades, respectively. Ending finished goods inventory for June will be $60$ shades.

Each shade requires a total of $$65\mathrm{.}00$ in direct materials that includes $4$ adjustable poles that cost $$5\mathrm{.}00$ each. Shadee expects to have $130$ in direct materials inventory on May $1,100$ poles in inventory on May $31,$ and $110$ poles in inventory on June $30.$

Suppose that each shade takes three direct labor hour to produce and Shadee pays its workers $$12$ per hour. Additionally, Shadee's fixed manufacturing overhead is $$9,000$ per month, and variable manufacturing overhead is $$15$ per unit produced.

Additional information:

Selling costs are expected to be $11$ percent of sales.

Fixed administrative expenses per month total $$1,500.$

Required:

Prepare Shadee's budgeted income statement for the months of May and June.

Note: Do not round your intermediate calculations. Round your answers to $2$ decimal places.

$\backslash$table$[[$SHADEE CORPORATION$],[$Budgeted Income Statement$],[,,$May,June$],[$Budgeted Sales,,$106,600\mathrm{.}00,],[$Budgeted Cost of Goods Sold$],[F,,,],[7,,,],[$Budgeted Gross Margin$],[$Budgeted Selling and Administrative Expenses$],[,,,],[F,,,],[$Budgeted Net Operating Income,,,$]]$