Beach Wind company manufactures kits that sell for $20 each. Each kite requires 2 yards of lightweight canvas, which costs $0.6 per yard. Each kite takes approximately 30 minutes to build, and the labor rate averages $8 per hour. Beach Wind has the following inventory policies: Ending finished goods inventory should be 30 percent of next months sales. Ending direct materials inventory should be 20 percent of next months production. Expected kite sales for the upcoming months are

March	850
April	700
May	650
June	720
July	830
August	760

Variable manufacturing overhead is incurred at a rate of $0.4 per unit produced. Annual fixed manufacturing overhead is estimated to be $9,000 ($750 per month) for expected production of 9,000 units for the year. Selling and administrative expenses are estimated at $820 per month plus $0.75 per unit sold. Beach Wind Company had $12, 200 cash on hand on April 1. Of its sales, 60 percent is cash. Of the credit sales, 50 percent is collected during the month of the sale and 50 percent is collected during the month following the sale. Of direct materials purchases, 60 percent is paid for during the month purchased, and 40 percent is paid in he following month. Direct materials purchases for March totaled $800. All other operating costs are paid during the month incurred. Monthly fixed manufacturing overhead includes $280 in depreciation. Beach Wind plans to spend $15,000 on equipment during April.

Required: Prepare the following for Beach Wind for the second quarter (April, May, and June) using Excel spreadsheet (You are required to include the formula in your spreadsheet for any numbers calculated). Include each month as well as the quarter 2 total in each budget.

11. Budgeted income statement for quarter 2.