Shadee Corp. expects to sell 590 sun visors in May and 350 in June. Each visor sells for $23. Shadee's beginning and ending finished goods inventories for May are 75 and 40 units, respectively. Ending finished goods inventory for June will be 60 units. Each visor requires a total of $4.00 in direct materials that includes an adjustable closure that the company purchases from a supplier at a cost of $2.00 each. Shadee wants to have 31 closures on hand on May 1, 16 closures on May 31 , and 25 closures on June 30 and variable manufacturing overhead is $2.75 per unit produced. Suppose that each visor takes 0.40 direct labor hours to produce and Shadee pays its workers $9 per hour. Additional information: - Selling costs are expected to be 7 percent of sales. - Fixed administrative expenses per month total $1,200. Required: Complete Shadee's budgeted income statement for the months of May and June. (Note: Assume that fixed overhead per unit is $500 ) (Do not round your intermediate calculations. Round your answers to 2 decimal places.)