Required information [The following information applies to the questions displayed below.] Shadee Corporation expects to sell 600 sun shades in May and 800 in June. Each shade sells for $180. Shadee's beginning and ending finished goods inventories for May are 75 and 50 shades, respectively. Ending finished goods inventory for June will be 60 shades. Each shade requires a total of $40 in direct materials that includes 4 adjustable poles that cost $5.00 each. Shadee expects to have 120 poles in direct materials inventory on May 1, 80 poles in inventory on May 31, and 100 poles in inventory on June 30. Suppose that each shade takes three direct labor hour to produce and Shadee pays its workers $9 per hour. Additionally, Shadee's fixed manufacturing overhead is $10,000 per month, and variable manufacturing overhead is $13 per unit produced. Additional information: - Selling costs are expected to be 6 percent of sales. - Fixed administrative expenses per month total $12,000. Required: Prepare Shadee's budgeted income statement for the months of May and June. Note: Do not round your intermediate calculations. Answer is not complete. \begin{tabular}{|l|r|r|} \hline \multicolumn{2}{|c|}{ SHADEE CORPORATION } \\ \hline \multicolumn{2}{|c|}{ Budgeted Income Statement } \\ \hline Budgeted Sales & $108,000 & $144,000 \\ \hline Budgeted Cost of Goods Sold & 45,600 & 57,500 \\ \hline & & \\ \hline & & \\ \hline Budgeted Gross Margin & 18,480 & 20,640 \\ \hline Budgeted Selling and Administrative Expenses & & \\ \hline & & \\ \hline & $43,920 & \\ \hline Budgeted Net Operating Income & & \\ \hline \end{tabular}