Complete the following table: (Enter all values as positive values.) Production NUMBER OF UNITS Ending Sales Inventory 575 125 Beginning Inventory 50 650 80 105 720 690 85 875 1,300 145 630 240 160 795 805 260 O Required information [The following information applies to the questions displayed below.) Shadee Corp. expects to sell 500 sun visors in May and 310 in June. Each visor sells for $29. Shadee's beginning and ending finished goods inventories for May are 75 and 45 units, respectively. Ending finished goods Inventory for June will be 60 units. Required: 1. Determine Shadee's budgeted total sales for May and June. 2. Determine Shadee's budgeted production in units for May and June Complete this question by entering your answers in the tabs below. Required 1 Required 2 Determine Shadee's budgeted total sales for May and June. May Budgeted Total Sales June Required 2 > O Required information The following information applies to the questions displayed below) Shadee Corp. expects to sell 500 sun visors in May and 310 in June. Each visor sells for $29. Shadee's beginning and ending finished goods inventories for May are 75 and 45 units, respectively, Ending finished goods inventory for June will be 60 units Required: 1. Determine Shadee's budgeted total sales for May and June 2. Determine Shadee's budgeted production in units for May and June Complete this question by entering your answers in the tabs below. Required 1 Required 2 Determine Shadee's budgeted production in units for May and June. May June Budgeted Production (Units) Required: Complete Shadee's budgeted income statement for the months of May and June (Note: Assume that fixed overhead per unit is $e (Do not round your intermediate calculations. Round your answers to 2 decimal places.) SHADEE CORP. Budgeted Income Statement May June Budgeted Gross Margin Budgeted Net Operating income Ceder Company has compiled the following data for the upcoming year. Sales are expected to be 15,000 units at $6200 each. Each unit requires 2 pounds of direct materials at $2 20 per pound. Each unit requires 1.9 hours of direct labor at $20.00 per hour Manufacturing overhead is $4.70 per unit Beginning direct materials inventory is $5,200.00 Ending direct materials inventory is $6,650.00. Selling and administrative costs totaled $138,420 . . Required: 1. Determine Ceder's budgeted cost of goods sold. 2. Complete Ceder's budgeted income statement Complete this question by entering your answers in the tabs below. Required 1 Required 2 Determine Ceder's budgeted cost of goods sold. (Do not round the intermediate values.) Budgeted Cost of Goods Sold Required 2 > Required: 1. Determine Ceder's budgeted cost of goods sold. 2. Complete Ceder's budgeted income statement Complete this question by entering your answers in the tabs below. Required 1 Required 2 Complete Ceder's budgeted income statement. (Do not round the intermediate values.) CEDER CORP. Budgeted Income Statement Budgeted Gross Margin Budgeted Net Operating Income July Paul's Pool Service provides pool cleaning, chemical application, and pool repairs for residential customers. Clients are billed weekly for services provided and usually pay 70 percent of their fees in the month the service is provided. In the month following service, Paul collects 25 percent of service fees. The final 5 percent is collected in the second month following service. Paul purchases his supplies on credit, and pays 50 percent in the month of purchase and the remaining 50 percent in the month following purchase of the supplies Paul purchases, 75 percent is used in the month of purchase, and the remainder is used in the month following purchase The following information is available for the months of June, July, and August, which are Poul's busiest months June 1 cash balance $16,600 June 1 supplies on hand $4,600. June 1 accounts receivable $9,500 June 1 accounts payable $4,500 Estimated sales for June, July, and August are $28,500, $42.800, and $45,900, respectively Sales during May were $26.900, and sales during April were $19,100 Estimated purchases for June July, and August are $10,400, $20,000, and $14,400, respectively Purchases in May were $5700 Required: 1. Compute budgeted cash receipts and budgeted cash payments for each month 2. Compute the bolonces necessary to prepare a budgeted bolonce sheet for August 31 for each of the following accounts: Complete this question by entering your answers in the tabs below. Required 1 Required 2 let warteor pach month . Sales during May were $26,900, and sales during April were $19,100. Estimated purchases for June, July, and August are $10,400, $20,000, and $14,400, respectively Purchases in May were $5700 . Required: 1. Compute budgeted cash receipts and budgeted cash payments for each month. 2. Compute the balances necessary to prepare a budgeted balance sheet for August 31 for each of the following accounts: Complete this question by entering your answers in the tabs below. Required 1 Required 2 Compute budgeted cash receipts and budgeted cash payments for each month. June August Budgeted Cash Receipts Budgeted Cash Payments Required 2 > July Nav